Beurs gesloten -
Börse Stuttgart
21:55:34 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,08
EUR
|
+2,67%
|
|
-1,96%
|
-60,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.107
|
1.515
|
1.960
|
699,6
|
896,1
|
367,8
|
-
|
-
|
Bedrijfswaarde
1 |
4.317
|
4.202
|
4.167
|
3.331
|
3.319
|
2.808
|
2.655
|
2.478
|
K/w-verhouding
|
-5,87
x
|
-4,19
x
|
5,9
x
|
-2,54
x
|
-9,22
x
|
-9,93
x
|
6,37
x
|
3,6
x
|
Dividendrendement
|
2,79%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,2
x
|
0,24
x
|
0,25
x
|
0,1
x
|
0,16
x
|
0,06
x
|
0,06
x
|
0,05
x
|
Bedrijfswaarde/omzet
|
0,77
x
|
0,68
x
|
0,52
x
|
0,48
x
|
0,59
x
|
0,48
x
|
0,41
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
7,32
x
|
5,79
x
|
4,62
x
|
7,42
x
|
16,6
x
|
8,23
x
|
6,19
x
|
5,05
x
|
Bedrijfswaarde/FCF
|
16,4
x
|
7,57
x
|
7,53
x
|
-20,9
x
|
49,5
x
|
-90,3
x
|
16,9
x
|
10,7
x
|
FCF Yield
|
6,09%
|
13,2%
|
13,3%
|
-4,77%
|
2,02%
|
-1,11%
|
5,91%
|
9,32%
|
Price to Book
|
0,53
x
|
0,86
x
|
0,9
x
|
0,4
x
|
0,53
x
|
0,22
x
|
0,21
x
|
0,2
x
|
Aantal aandelen (in duizenden)
|
114.341
|
115.457
|
116.588
|
109.480
|
110.488
|
111.107
|
-
|
-
|
Referentieprijs
2 |
9,680
|
13,12
|
16,81
|
6,390
|
8,110
|
3,310
|
3,310
|
3,310
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
17/02/22
|
23/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.598
|
6.221
|
7.983
|
6.908
|
5.636
|
5.824
|
6.418
|
7.001
|
EBITDA
1 |
590
|
726
|
902
|
449
|
200
|
341
|
428,6
|
490,7
|
Bedrijfsresultaat (EBIT)
1 |
91
|
-345
|
667
|
235
|
4
|
72
|
180,8
|
222,7
|
Operationele Marge
|
1,63%
|
-5,55%
|
8,36%
|
3,4%
|
0,07%
|
1,24%
|
2,82%
|
3,18%
|
Resultaat voor belastingen (EBT)
1 |
-158
|
-591
|
435
|
-323
|
-122
|
-66,5
|
54
|
116,6
|
Nettowinst (verlies)
1 |
-188
|
-360
|
343
|
-287
|
-97
|
-37,53
|
54,7
|
158,6
|
Nettomarge
|
-3,36%
|
-5,79%
|
4,3%
|
-4,15%
|
-1,72%
|
-0,64%
|
0,85%
|
2,27%
|
WPA
2 |
-1,650
|
-3,130
|
2,850
|
-2,520
|
-0,8800
|
-0,3333
|
0,5200
|
0,9188
|
Free Cash Flow
1 |
263
|
555
|
553
|
-159
|
67
|
-31,1
|
157
|
230,9
|
FCF-marge
|
4,7%
|
8,92%
|
6,93%
|
-2,3%
|
1,19%
|
-0,53%
|
2,45%
|
3,3%
|
Kasstroomconversie (ebitda)
|
44,58%
|
76,45%
|
61,31%
|
-
|
33,5%
|
-
|
36,63%
|
47,06%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
161,22%
|
-
|
-
|
-
|
287,02%
|
145,59%
|
Dividend per aandeel
2 |
0,2700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
17/02/22
|
23/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.974
|
1.635
|
2.142
|
1.808
|
1.323
|
1.131
|
1.671
|
1.584
|
1.250
|
1.126
|
1.685
|
1.649
|
1.364
|
-
|
-
|
EBITDA
1 |
157
|
69
|
202
|
166
|
12
|
-52
|
126
|
107
|
19
|
-17
|
145,3
|
142,6
|
56,85
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
108
|
18
|
147
|
113
|
-43
|
-141
|
77
|
57
|
-28
|
-84
|
70
|
81
|
11
|
-
|
-
|
Operationele Marge
|
5,47%
|
1,1%
|
6,86%
|
6,25%
|
-3,25%
|
-12,47%
|
4,61%
|
3,6%
|
-2,24%
|
-7,46%
|
4,15%
|
4,91%
|
0,81%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
61
|
45
|
126
|
66
|
-560
|
-182
|
22
|
170
|
-132
|
-128
|
45,47
|
49,9
|
-30,83
|
-
|
-
|
Nettowinst (verlies)
1 |
47
|
23
|
88
|
55
|
-453
|
-138
|
19
|
129
|
-107
|
-101
|
39,72
|
38,12
|
-24
|
-
|
-
|
Nettomarge
|
2,38%
|
1,41%
|
4,11%
|
3,04%
|
-34,24%
|
-12,2%
|
1,14%
|
8,14%
|
-8,56%
|
-8,97%
|
2,36%
|
2,31%
|
-1,76%
|
-
|
-
|
WPA
2 |
0,3900
|
0,1900
|
0,7500
|
0,4800
|
-4,140
|
-1,260
|
0,1700
|
1,150
|
-0,9700
|
-0,9100
|
0,3625
|
0,3550
|
-0,2125
|
-0,5400
|
0,4800
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
23/02/23
|
3/05/23
|
25/07/23
|
24/10/23
|
15/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.210
|
2.687
|
2.207
|
2.631
|
2.423
|
2.440
|
2.287
|
2.110
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,441
x
|
3,701
x
|
2,447
x
|
5,86
x
|
12,12
x
|
7,156
x
|
5,336
x
|
4,3
x
|
Free Cash Flow
1 |
263
|
555
|
553
|
-159
|
67
|
-31,1
|
157
|
231
|
ROE (netto-inkomsten/eigen vermogen)
|
5,32%
|
-18,7%
|
17,4%
|
-14,5%
|
-5,63%
|
-0,1%
|
3,95%
|
6,13%
|
ROA (netto-inkomsten/totale activa)
|
1,58%
|
3,19%
|
4,85%
|
-4,22%
|
-1,59%
|
-0,6%
|
0,85%
|
1,62%
|
Totale activa
1 |
-11.917
|
-11.281
|
7.072
|
6.797
|
6.111
|
6.256
|
6.435
|
9.811
|
Nettoactief per aandeel
2 |
18,30
|
15,30
|
18,70
|
16,10
|
15,20
|
15,00
|
15,50
|
16,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
108
|
95
|
101
|
109
|
72
|
78
|
80
|
80
|
Capex/omzet
|
1,93%
|
1,53%
|
1,27%
|
1,58%
|
1,28%
|
1,34%
|
1,25%
|
1,14%
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
17/02/22
|
23/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
3,31
USD Gemiddelde koersdoel
5,875
USD Spread / Gemiddelde doel +77,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,18% | 7,56 mld. | | -6,02% | 3,52 mld. | | -28,59% | 2,06 mld. | | +0,35% | 2,03 mld. | | +1,62% | 1,63 mld. | | +15,81% | 1,37 mld. | | -18,50% | 845 mln. | | +8,44% | 720 mln. | | -43,31% | 718 mln. |
residentieel onroerend goed diensten
|