Beurs gesloten -
Xetra
17:35:16 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
140,5
EUR
|
+1,04%
|
|
+3,46%
|
+3,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.190
|
21.421
|
20.500
|
24.315
|
30.779
|
31.447
|
-
|
-
|
Bedrijfswaarde
1 |
22.196
|
19.699
|
18.724
|
19.838
|
26.159
|
26.820
|
26.057
|
25.251
|
K/w-verhouding
|
33,6
x
|
38,2
x
|
32,2
x
|
32,2
x
|
41,9
x
|
32,1
x
|
29
x
|
26,4
x
|
Dividendrendement
|
0,66%
|
0,74%
|
0,77%
|
0,65%
|
0,74%
|
0,73%
|
0,74%
|
0,79%
|
Marktkapitalisatie/omzet
|
3,16
x
|
3,05
x
|
2,69
x
|
2,76
x
|
3,26
x
|
3,14
x
|
2,98
x
|
2,82
x
|
Bedrijfswaarde/omzet
|
2,9
x
|
2,8
x
|
2,45
x
|
2,25
x
|
2,77
x
|
2,68
x
|
2,47
x
|
2,27
x
|
Bedrijfswaarde/EBITDA
|
16,7
x
|
16,9
x
|
14,6
x
|
13,7
x
|
15,2
x
|
15,5
x
|
13,9
x
|
12,6
x
|
Bedrijfswaarde/FCF
|
33,5
x
|
28
x
|
32,3
x
|
50,2
x
|
43,6
x
|
28,5
x
|
25,5
x
|
22,9
x
|
FCF Yield
|
2,98%
|
3,57%
|
3,1%
|
1,99%
|
2,29%
|
3,51%
|
3,92%
|
4,37%
|
Price to Book
|
3,98
x
|
3,43
x
|
2,98
x
|
3,12
x
|
3,7
x
|
3,68
x
|
3,31
x
|
3,04
x
|
Aantal aandelen (in duizenden)
|
226.819
|
226.819
|
226.819
|
226.819
|
226.819
|
223.819
|
-
|
-
|
Referentieprijs
2 |
106,6
|
94,44
|
90,38
|
107,2
|
135,7
|
140,5
|
140,5
|
140,5
|
Datum van publicatie
|
3/03/20
|
17/02/21
|
1/03/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.653
|
7.025
|
7.627
|
8.799
|
9.447
|
10.009
|
10.566
|
11.138
|
EBITDA
1 |
1.333
|
1.163
|
1.280
|
1.445
|
1.717
|
1.734
|
1.869
|
2.000
|
Bedrijfsresultaat (EBIT)
1 |
1.095
|
906
|
993
|
1.158
|
1.268
|
1.395
|
1.523
|
1.651
|
Operationele Marge
|
14,31%
|
12,9%
|
13,02%
|
13,16%
|
13,42%
|
13,93%
|
14,41%
|
14,82%
|
Resultaat voor belastingen (EBT)
1 |
1.037
|
821
|
907
|
1.096
|
1.105
|
1.404
|
1.560
|
1.702
|
Nettowinst (verlies)
1 |
718
|
560
|
638
|
755
|
736
|
978,1
|
1.075
|
1.171
|
Nettomarge
|
9,38%
|
7,97%
|
8,37%
|
8,58%
|
7,79%
|
9,77%
|
10,17%
|
10,52%
|
WPA
2 |
3,170
|
2,470
|
2,810
|
3,330
|
3,240
|
4,383
|
4,846
|
5,327
|
Free Cash Flow
1 |
662
|
704
|
580
|
395
|
600
|
941,5
|
1.021
|
1.104
|
FCF-marge
|
8,65%
|
10,02%
|
7,6%
|
4,49%
|
6,35%
|
9,41%
|
9,66%
|
9,91%
|
Kasstroomconversie (ebitda)
|
49,66%
|
60,53%
|
45,31%
|
27,34%
|
34,94%
|
54,3%
|
54,64%
|
55,21%
|
Kasstroomconversie (nettowinst)
|
92,2%
|
125,71%
|
90,91%
|
52,32%
|
81,52%
|
96,27%
|
95,01%
|
94,26%
|
Dividend per aandeel
2 |
0,7000
|
0,7000
|
0,7000
|
0,7000
|
1,000
|
1,030
|
1,045
|
1,110
|
Datum van publicatie
|
3/03/20
|
17/02/21
|
1/03/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
3.816
|
3.449
|
3.576
|
3.874
|
1.885
|
1.868
|
3.753
|
2.215
|
2.261
|
4.476
|
2.254
|
2.069
|
4.323
|
2.481
|
2.455
|
4.936
|
2.320
|
2.191
|
4.511
|
2.604
|
2.588
|
5.206
|
2.489
|
2.314
|
4.808
|
EBITDA
|
-
|
-
|
538
|
732
|
-
|
-
|
548
|
-
|
-
|
846
|
-
|
-
|
599
|
-
|
-
|
982
|
-
|
-
|
735
|
-
|
-
|
1.064
|
-
|
-
|
653
|
Bedrijfsresultaat (EBIT)
|
502
|
472
|
434
|
595
|
-
|
-
|
398
|
-
|
-
|
710
|
-
|
-
|
448
|
-
|
-
|
852
|
-
|
-
|
416
|
-
|
-
|
904
|
-
|
-
|
497,5
|
Operationele Marge
|
13,16%
|
13,69%
|
12,14%
|
15,36%
|
-
|
-
|
10,6%
|
-
|
-
|
15,86%
|
-
|
-
|
10,36%
|
-
|
-
|
17,26%
|
-
|
-
|
9,22%
|
-
|
-
|
17,37%
|
-
|
-
|
10,35%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
541
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
285
|
-
|
395
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
8,26%
|
-
|
10,2%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
1,260
|
-
|
1,740
|
-
|
-
|
1,070
|
-
|
-
|
2,180
|
-
|
-
|
-
|
-
|
-
|
2,560
|
-
|
-
|
0,6800
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
0,7000
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5770
|
-
|
-
|
0,7000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/03/20
|
6/08/20
|
17/02/21
|
5/08/21
|
28/10/21
|
1/03/22
|
1/03/22
|
28/04/22
|
4/08/22
|
4/08/22
|
27/10/22
|
1/03/23
|
1/03/23
|
26/04/23
|
3/08/23
|
3/08/23
|
25/10/23
|
29/02/24
|
29/02/24
|
16/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.994
|
1.722
|
1.776
|
4.477
|
4.620
|
4.627
|
5.389
|
6.195
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
662
|
704
|
580
|
395
|
600
|
942
|
1.021
|
1.104
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
10,1%
|
10,4%
|
10,3%
|
9,14%
|
11,9%
|
12,3%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
8,06%
|
6,11%
|
6,34%
|
6,39%
|
5,89%
|
7,78%
|
8,5%
|
8,08%
|
Totale activa
1 |
8.913
|
9.161
|
10.058
|
11.823
|
12.489
|
12.564
|
12.646
|
14.500
|
Nettoactief per aandeel
2 |
26,80
|
27,50
|
30,30
|
34,30
|
36,70
|
38,20
|
42,50
|
46,30
|
Cashflow per aandeel
2 |
4,340
|
4,340
|
4,380
|
3,510
|
4,150
|
6,180
|
6,040
|
6,600
|
Capex
1 |
320
|
280
|
413
|
548
|
517
|
439
|
435
|
432
|
Capex/omzet
|
4,18%
|
3,99%
|
5,41%
|
6,23%
|
5,47%
|
4,38%
|
4,11%
|
3,88%
|
Datum van publicatie
|
3/03/20
|
17/02/21
|
1/03/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
140,5
EUR Gemiddelde koersdoel
140,4
EUR Spread / Gemiddelde doel -0,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,54% | 33,57 mld. | | +10,07% | 381 mld. | | +14,18% | 74,67 mld. | | -16,59% | 62,59 mld. | | +0,82% | 52,86 mld. | | -12,40% | 36,11 mld. | | +7,92% | 17,29 mld. | | +6,30% | 14,75 mld. | | -8,65% | 10,82 mld. | | +12,89% | 9,31 mld. |
Persoonlijke producten - NEC
|