Beurs gesloten -
BOERSE MUENCHEN
21:43:45 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
81,5
EUR
|
-0,61%
|
|
-1,21%
|
+34,71%
|
Fiscaal tijdperk: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
2.811
|
5.859
|
8.290
|
9.744
|
8.604
|
11.657
|
-
|
-
|
Bedrijfswaarde
1 |
4.462
|
6.922
|
11.195
|
12.799
|
11.490
|
14.507
|
14.389
|
14.279
|
K/w-verhouding
|
15,2
x
|
14,1
x
|
19,7
x
|
19,3
x
|
16,6
x
|
22,5
x
|
20,3
x
|
19,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,21
x
|
0,38
x
|
0,5
x
|
0,5
x
|
0,43
x
|
0,57
x
|
0,53
x
|
0,5
x
|
Bedrijfswaarde/omzet
|
0,34
x
|
0,45
x
|
0,67
x
|
0,66
x
|
0,58
x
|
0,71
x
|
0,66
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
7,67
x
|
8,07
x
|
12,7
x
|
12,3
x
|
10,6
x
|
13,4
x
|
12,1
x
|
10,5
x
|
Bedrijfswaarde/FCF
|
28,2
x
|
10,6
x
|
21,2
x
|
30,6
x
|
43,5
x
|
51,5
x
|
38,1
x
|
29,7
x
|
FCF Yield
|
3,55%
|
9,39%
|
4,71%
|
3,26%
|
2,3%
|
1,94%
|
2,62%
|
3,37%
|
Price to Book
|
-51,7
x
|
18,3
x
|
12,7
x
|
9,27
x
|
5,88
x
|
6,39
x
|
5,16
x
|
4,06
x
|
Aantal aandelen (in duizenden)
|
137.266
|
137.280
|
136.106
|
134.434
|
133.381
|
132.709
|
-
|
-
|
Referentieprijs
2 |
20,48
|
42,68
|
60,91
|
72,48
|
64,51
|
87,84
|
87,84
|
87,84
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
13.191
|
15.430
|
16.667
|
19.315
|
19.969
|
20.571
|
21.945
|
23.449
|
EBITDA
1 |
581,6
|
857,5
|
879,6
|
1.038
|
1.082
|
1.084
|
1.191
|
1.361
|
Bedrijfsresultaat (EBIT)
1 |
352,2
|
649,3
|
617,3
|
738
|
800,4
|
779,1
|
854,9
|
934,9
|
Operationele Marge
|
2,67%
|
4,21%
|
3,7%
|
3,82%
|
4,01%
|
3,79%
|
3,9%
|
3,99%
|
Resultaat voor belastingen (EBT)
1 |
244
|
558
|
557,9
|
690,5
|
735,9
|
719
|
808,4
|
814
|
Nettowinst (verlies)
1 |
187,2
|
421
|
426,7
|
513,2
|
523,7
|
524,2
|
584,7
|
586
|
Nettomarge
|
1,42%
|
2,73%
|
2,56%
|
2,66%
|
2,62%
|
2,55%
|
2,66%
|
2,5%
|
WPA
2 |
1,350
|
3,030
|
3,090
|
3,760
|
3,880
|
3,902
|
4,326
|
4,580
|
Free Cash Flow
1 |
158,2
|
650,2
|
527,1
|
417,6
|
264,1
|
281,8
|
377,7
|
480,6
|
FCF-marge
|
1,2%
|
4,21%
|
3,16%
|
2,16%
|
1,32%
|
1,37%
|
1,72%
|
2,05%
|
Kasstroomconversie (ebitda)
|
27,21%
|
75,83%
|
59,93%
|
40,23%
|
24,41%
|
25,99%
|
31,71%
|
35,31%
|
Kasstroomconversie (nettowinst)
|
84,54%
|
154,43%
|
123,55%
|
81,38%
|
50,43%
|
53,75%
|
64,6%
|
82,01%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
---|
Omzet
1 |
4.358
|
4.496
|
5.104
|
4.785
|
4.930
|
4.723
|
4.964
|
4.925
|
5.357
|
4.919
|
5.151
|
5.145
|
5.356
|
5.300
|
5.564
|
EBITDA
1 |
228,6
|
220,8
|
273,7
|
272,3
|
271,3
|
257
|
268,8
|
274,9
|
290,7
|
236,4
|
270,6
|
276,2
|
301,5
|
262,9
|
304,4
|
Bedrijfsresultaat (EBIT)
1 |
157,1
|
150,3
|
202,9
|
192
|
192,8
|
186,8
|
200,3
|
199,4
|
214
|
160,8
|
199,5
|
202
|
210
|
187,6
|
216,4
|
Operationele Marge
|
3,61%
|
3,34%
|
3,98%
|
4,01%
|
3,91%
|
3,95%
|
4,03%
|
4,05%
|
3,99%
|
3,27%
|
3,87%
|
3,93%
|
3,92%
|
3,54%
|
3,89%
|
Resultaat voor belastingen (EBT)
1 |
145,3
|
142,5
|
192
|
179,5
|
176,5
|
172,1
|
184
|
181,4
|
198,4
|
146,8
|
183,1
|
184,9
|
198,9
|
180,9
|
200,7
|
Nettowinst (verlies)
1 |
107,6
|
112,4
|
141
|
129,9
|
129,8
|
116,1
|
131,3
|
130,5
|
145,9
|
111
|
131,6
|
133,5
|
143,7
|
131,1
|
146
|
Nettomarge
|
2,47%
|
2,5%
|
2,76%
|
2,72%
|
2,63%
|
2,46%
|
2,65%
|
2,65%
|
2,72%
|
2,26%
|
2,55%
|
2,6%
|
2,68%
|
2,47%
|
2,62%
|
WPA
2 |
0,7800
|
0,8200
|
1,030
|
0,9500
|
0,9500
|
0,8500
|
0,9700
|
0,9700
|
1,080
|
0,8300
|
0,9821
|
0,9864
|
1,068
|
0,9721
|
1,084
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/03/22
|
19/05/22
|
18/08/22
|
17/11/22
|
9/03/23
|
23/05/23
|
22/08/23
|
17/11/23
|
7/03/24
|
23/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
1.650
|
1.063
|
2.904
|
3.055
|
2.886
|
2.850
|
2.731
|
2.622
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,838
x
|
1,239
x
|
3,302
x
|
2,943
x
|
2,667
x
|
2,628
x
|
2,293
x
|
1,927
x
|
Free Cash Flow
1 |
158
|
650
|
527
|
418
|
264
|
282
|
378
|
481
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
269%
|
92,8%
|
60,6%
|
41,8%
|
31,7%
|
28,1%
|
25,4%
|
ROA (netto-inkomsten/totale activa)
|
4,79%
|
8,03%
|
7,7%
|
8,54%
|
8,04%
|
7,39%
|
7,42%
|
-
|
Totale activa
1 |
3.904
|
5.240
|
5.540
|
6.009
|
6.514
|
7.094
|
7.880
|
-
|
Nettoactief per aandeel
2 |
-0,4000
|
2,330
|
4,780
|
7,820
|
11,00
|
13,80
|
17,00
|
21,60
|
Cashflow per aandeel
2 |
2,550
|
6,250
|
6,020
|
5,780
|
5,320
|
6,870
|
6,460
|
-
|
Capex
1 |
197
|
218
|
324
|
398
|
467
|
491
|
502
|
536
|
Capex/omzet
|
1,49%
|
1,41%
|
1,94%
|
2,06%
|
2,34%
|
2,39%
|
2,29%
|
2,29%
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
87,84
USD Gemiddelde koersdoel
86,67
USD Spread / Gemiddelde doel -1,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,95% | 68,49 mld. | | -13,01% | 59,46 mld. | | -2,74% | 29,08 mld. | | +30,81% | 25,83 mld. | | +13,79% | 13,97 mld. | | +0,93% | 7,85 mld. | | +29,36% | 6,01 mld. | | -21,96% | 5,54 mld. | | -19,57% | 3 mld. |
Korting winkels - NEC
|