Beurs gesloten -
Börse Stuttgart
10:30:12 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,88
EUR
|
+4,81%
|
|
+12,47%
|
+39,06%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.259
|
3.749
|
3.646
|
3.332
|
5.099
|
7.128
|
-
|
-
|
Bedrijfswaarde
1 |
4.827
|
3.990
|
3.410
|
3.044
|
5.099
|
5.804
|
5.244
|
4.588
|
K/w-verhouding
|
12
x
|
7,17
x
|
6,73
x
|
7,31
x
|
5,27
x
|
8,19
x
|
7,86
x
|
7,57
x
|
Dividendrendement
|
0,67%
|
1,28%
|
2,11%
|
2,5%
|
-
|
1,82%
|
1,99%
|
2,01%
|
Marktkapitalisatie/omzet
|
1,32
x
|
1,16
x
|
1,06
x
|
0,83
x
|
1,18
x
|
1,63
x
|
1,6
x
|
1,55
x
|
Bedrijfswaarde/omzet
|
1,5
x
|
1,24
x
|
0,99
x
|
0,76
x
|
1,18
x
|
1,33
x
|
1,18
x
|
1
x
|
Bedrijfswaarde/EBITDA
|
6,85
x
|
5,08
x
|
4,28
x
|
3,44
x
|
4,1
x
|
4,73
x
|
4,16
x
|
3,53
x
|
Bedrijfswaarde/FCF
|
14,8
x
|
10,9
x
|
9,04
x
|
23,8
x
|
-
|
8,81
x
|
7,83
x
|
6,14
x
|
FCF Yield
|
6,74%
|
9,17%
|
11,1%
|
4,2%
|
-
|
11,4%
|
12,8%
|
16,3%
|
Price to Book
|
1,26
x
|
1,11
x
|
0,84
x
|
0,68
x
|
-
|
1,14
x
|
1,02
x
|
0,92
x
|
Aantal aandelen (in duizenden)
|
205.300
|
205.521
|
192.132
|
185.132
|
185.132
|
185.132
|
-
|
-
|
Referentieprijs
2 |
22,45
|
19,50
|
18,98
|
18,00
|
27,54
|
38,50
|
38,50
|
38,50
|
Datum van publicatie
|
25/03/20
|
25/03/21
|
25/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.221
|
3.222
|
3.446
|
3.996
|
4.318
|
4.362
|
4.459
|
4.606
|
EBITDA
1 |
704,4
|
785
|
795,9
|
883,7
|
1.243
|
1.228
|
1.261
|
1.301
|
Bedrijfsresultaat (EBIT)
1 |
472,2
|
528,1
|
546,9
|
503,5
|
984,8
|
963,4
|
992,3
|
1.021
|
Operationele Marge
|
14,66%
|
16,39%
|
15,87%
|
12,6%
|
22,81%
|
22,09%
|
22,26%
|
22,18%
|
Resultaat voor belastingen (EBT)
1 |
482
|
700,3
|
635,3
|
589,3
|
1.141
|
1.099
|
1.141
|
1.184
|
Nettowinst (verlies)
1 |
385,7
|
560,2
|
541,9
|
458,8
|
966,5
|
875,4
|
901,1
|
918,8
|
Nettomarge
|
11,97%
|
17,39%
|
15,73%
|
11,48%
|
22,39%
|
20,07%
|
20,21%
|
19,95%
|
WPA
2 |
1,878
|
2,719
|
2,820
|
2,462
|
5,221
|
4,700
|
4,900
|
5,087
|
Free Cash Flow
1 |
325,5
|
365,9
|
377,3
|
128
|
-
|
659,2
|
670,1
|
747
|
FCF-marge
|
10,1%
|
11,36%
|
10,95%
|
3,2%
|
-
|
15,11%
|
15,03%
|
16,22%
|
Kasstroomconversie (ebitda)
|
46,2%
|
46,61%
|
47,41%
|
14,48%
|
-
|
53,66%
|
53,13%
|
57,4%
|
Kasstroomconversie (nettowinst)
|
84,39%
|
65,31%
|
69,63%
|
27,9%
|
-
|
75,3%
|
74,37%
|
81,3%
|
Dividend per aandeel
2 |
0,1500
|
0,2500
|
0,4000
|
0,4500
|
-
|
0,7008
|
0,7651
|
0,7752
|
Datum van publicatie
|
25/03/20
|
25/03/21
|
25/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
---|
Omzet
1 |
1.703
|
1.520
|
1.702
|
1.609
|
903,9
|
1.837
|
800,1
|
1.080
|
1.880
|
1.124
|
2.116
|
1.194
|
2.150
|
1.153
|
1.015
|
2.168
|
878
|
EBITDA
|
428,1
|
313,9
|
471,1
|
352,5
|
-
|
443,4
|
-
|
-
|
365
|
-
|
518,6
|
-
|
575,3
|
-
|
-
|
667,9
|
-
|
Bedrijfsresultaat (EBIT)
|
306,6
|
185,5
|
-
|
229,7
|
-
|
-
|
-
|
-
|
118,1
|
-
|
-
|
-
|
447,1
|
-
|
-
|
537,7
|
-
|
Operationele Marge
|
18,01%
|
12,2%
|
-
|
14,28%
|
-
|
-
|
-
|
-
|
6,28%
|
-
|
-
|
-
|
20,8%
|
-
|
-
|
24,8%
|
-
|
Resultaat voor belastingen (EBT)
|
311,2
|
279,4
|
-
|
262,1
|
-
|
-
|
-
|
-
|
119,8
|
-
|
-
|
-
|
552,9
|
-
|
-
|
588
|
-
|
Nettowinst (verlies)
|
251,1
|
216,5
|
-
|
209,6
|
-
|
-
|
-
|
-
|
88,64
|
-
|
-
|
-
|
431,1
|
-
|
-
|
535,4
|
-
|
Nettomarge
|
14,74%
|
14,24%
|
-
|
13,03%
|
-
|
-
|
-
|
-
|
4,72%
|
-
|
-
|
-
|
20,05%
|
-
|
-
|
24,7%
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/03/20
|
4/08/20
|
25/03/21
|
3/08/21
|
25/03/22
|
25/03/22
|
12/05/22
|
5/08/22
|
5/08/22
|
8/11/22
|
29/03/23
|
3/08/23
|
3/08/23
|
10/11/23
|
28/03/24
|
28/03/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
568
|
242
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
236
|
288
|
-
|
1.323
|
1.883
|
2.539
|
Hefboom (schuld/ebitda)
|
0,8061
x
|
0,3078
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
325
|
366
|
377
|
128
|
-
|
659
|
670
|
747
|
ROE (netto-inkomsten/eigen vermogen)
|
11,3%
|
15,4%
|
13,6%
|
9,89%
|
-
|
14,6%
|
13,2%
|
12,5%
|
ROA (netto-inkomsten/totale activa)
|
6,39%
|
8,76%
|
8,14%
|
6,36%
|
-
|
11,6%
|
10,7%
|
10,7%
|
Totale activa
1 |
6.038
|
6.395
|
6.654
|
7.213
|
-
|
7.565
|
8.415
|
8.627
|
Nettoactief per aandeel
2 |
17,90
|
17,50
|
22,70
|
26,50
|
-
|
33,80
|
37,80
|
41,90
|
Cashflow per aandeel
2 |
2,810
|
2,860
|
3,080
|
2,120
|
-
|
5,950
|
7,270
|
7,150
|
Capex
1 |
250
|
223
|
214
|
267
|
-
|
379
|
382
|
389
|
Capex/omzet
|
7,76%
|
6,92%
|
6,22%
|
6,68%
|
-
|
8,7%
|
8,57%
|
8,45%
|
Datum van publicatie
|
25/03/20
|
25/03/21
|
25/03/22
|
29/03/23
|
28/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
38,5
EUR Gemiddelde koersdoel
41,96
EUR Spread / Gemiddelde doel +8,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,60% | 50,56 mld. | | +8,98% | 16,62 mld. | | -1,58% | 15,93 mld. | | -10,44% | 11,08 mld. | | +32,69% | 9,27 mld. | | -2,99% | 7,77 mld. | | -4,45% | 7,73 mld. | | +105,28% | 7,64 mld. | | +6,73% | 5,31 mld. |
Cement- en betonproductie
|