Geschatte realtime
Tradegate
16:17:19 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
130,9
EUR
|
-2,22%
|
|
-3,59%
|
-11,58%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.793.580
|
3.853.208
|
6.531.782
|
6.558.960
|
6.924.323
|
6.544.665
|
-
|
-
|
Bedrijfswaarde
1 |
4.011.438
|
4.036.218
|
6.546.894
|
6.566.155
|
7.194.288
|
6.260.972
|
6.565.096
|
6.550.747
|
K/w-verhouding
|
20,1
x
|
22,6
x
|
41,8
x
|
30,1
x
|
26,9
x
|
23,2
x
|
24,3
x
|
21,7
x
|
Dividendrendement
|
1,23%
|
1,21%
|
0,72%
|
0,89%
|
1,01%
|
1,21%
|
1,4%
|
1,38%
|
Marktkapitalisatie/omzet
|
1,53
x
|
1,51
x
|
2,62
x
|
2,11
x
|
1,74
x
|
1,37
x
|
1,42
x
|
1,35
x
|
Bedrijfswaarde/omzet
|
1,62
x
|
1,58
x
|
2,63
x
|
2,11
x
|
1,81
x
|
1,42
x
|
1,43
x
|
1,35
x
|
Bedrijfswaarde/EBITDA
|
10,7
x
|
11,1
x
|
19,1
x
|
15,2
x
|
12,9
x
|
10,3
x
|
10,3
x
|
9,39
x
|
Bedrijfswaarde/FCF
|
24,6
x
|
23,7
x
|
27,5
x
|
102
x
|
-101
x
|
71,1
x
|
33,7
x
|
35,2
x
|
FCF Yield
|
4,06%
|
4,22%
|
3,63%
|
0,98%
|
-0,99%
|
1,41%
|
2,97%
|
2,84%
|
Price to Book
|
2,68
x
|
2,69
x
|
3,92
x
|
3,33
x
|
3,1
x
|
2,29
x
|
2,44
x
|
2,27
x
|
Aantal aandelen (in duizenden)
|
292.489
|
292.575
|
292.643
|
292.680
|
292.721
|
292.761
|
-
|
-
|
Referentieprijs
2 |
12.970
|
13.170
|
22.320
|
22.410
|
23.655
|
22.975
|
22.975
|
22.975
|
Datum van publicatie
|
9/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
9/05/23
|
9/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.481.109
|
2.550.305
|
2.493.386
|
3.109.106
|
3.981.578
|
4.395.317
|
4.597.605
|
4.853.410
|
EBITDA
1 |
375.569
|
363.315
|
342.166
|
431.728
|
559.256
|
607.701
|
639.689
|
697.627
|
Bedrijfsresultaat (EBIT)
1 |
276.254
|
265.513
|
238.623
|
316.350
|
377.032
|
392.137
|
429.159
|
475.577
|
Operationele Marge
|
11,13%
|
10,41%
|
9,57%
|
10,17%
|
9,47%
|
8,92%
|
9,33%
|
9,8%
|
Resultaat voor belastingen (EBT)
1 |
275.310
|
256.180
|
238.543
|
328.056
|
373.384
|
385.294
|
396.650
|
442.971
|
Nettowinst (verlies)
1 |
189.048
|
170.731
|
156.249
|
217.709
|
257.754
|
260.311
|
273.838
|
309.673
|
Nettomarge
|
7,62%
|
6,69%
|
6,27%
|
7%
|
6,47%
|
5,92%
|
5,96%
|
6,38%
|
WPA
2 |
646,4
|
583,6
|
534,0
|
743,9
|
880,6
|
889,2
|
944,2
|
1.057
|
Free Cash Flow
1 |
162.848
|
170.212
|
237.706
|
64.282
|
-70.897
|
88.105
|
194.901
|
186.250
|
FCF-marge
|
6,56%
|
6,67%
|
9,53%
|
2,07%
|
-1,78%
|
2%
|
4,24%
|
3,84%
|
Kasstroomconversie (ebitda)
|
43,36%
|
46,85%
|
69,47%
|
14,89%
|
-
|
14,5%
|
30,47%
|
26,7%
|
Kasstroomconversie (nettowinst)
|
86,14%
|
99,7%
|
152,13%
|
29,53%
|
-
|
33,85%
|
71,17%
|
60,14%
|
Dividend per aandeel
2 |
160,0
|
160,0
|
160,0
|
200,0
|
240,0
|
250,0
|
321,0
|
316,1
|
Datum van publicatie
|
9/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
9/05/23
|
9/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
1.354.201
|
1.196.104
|
1.229.249
|
1.264.137
|
759.888
|
1.558.863
|
743.076
|
807.167
|
1.550.243
|
967.755
|
1.052.035
|
2.019.790
|
965.877
|
995.911
|
1.961.788
|
1.094.715
|
1.130.439
|
2.225.154
|
1.038.498
|
1.131.665
|
-
|
1.148.600
|
1.194.850
|
2.370.100
|
1.091.900
|
1.185.350
|
2.235.300
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
168.291
|
97.222
|
131.627
|
106.996
|
83.452
|
192.706
|
66.795
|
56.849
|
123.644
|
107.860
|
113.794
|
221.654
|
82.103
|
73.275
|
155.378
|
117.884
|
117.862
|
235.746
|
70.744
|
70.542
|
-
|
122.500
|
122.350
|
247.200
|
83.150
|
97.450
|
178.700
|
-
|
-
|
Operationele Marge
|
12,43%
|
8,13%
|
10,71%
|
8,46%
|
10,98%
|
12,36%
|
8,99%
|
7,04%
|
7,98%
|
11,15%
|
10,82%
|
10,97%
|
8,5%
|
7,36%
|
7,92%
|
10,77%
|
10,43%
|
10,59%
|
6,81%
|
6,23%
|
-
|
10,67%
|
10,24%
|
10,43%
|
7,62%
|
8,22%
|
7,99%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
170.297
|
85.883
|
131.574
|
-
|
85.668
|
197.112
|
68.348
|
62.596
|
-
|
110.120
|
119.105
|
229.225
|
76.214
|
67.945
|
-
|
117.804
|
108.138
|
225.942
|
59.590
|
99.762
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
118.513
|
52.218
|
84.608
|
71.641
|
60.470
|
139.098
|
39.625
|
38.986
|
78.611
|
70.551
|
85.844
|
156.395
|
52.557
|
48.802
|
101.359
|
80.258
|
72.746
|
153.004
|
40.846
|
66.461
|
-
|
81.500
|
81.000
|
-
|
50.000
|
57.500
|
-
|
-
|
-
|
Nettomarge
|
8,75%
|
4,37%
|
6,88%
|
5,67%
|
7,96%
|
8,92%
|
5,33%
|
4,83%
|
5,07%
|
7,29%
|
8,16%
|
7,74%
|
5,44%
|
4,9%
|
5,17%
|
7,33%
|
6,44%
|
6,88%
|
3,93%
|
5,87%
|
-
|
7,1%
|
6,78%
|
-
|
4,58%
|
4,85%
|
-
|
-
|
-
|
WPA
2 |
405,1
|
-
|
289,2
|
244,8
|
206,6
|
475,3
|
135,4
|
133,2
|
268,6
|
241,0
|
293,3
|
534,3
|
179,5
|
166,7
|
346,3
|
274,2
|
248,5
|
522,7
|
139,5
|
227,0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
80,00
|
80,00
|
80,00
|
80,00
|
90,00
|
90,00
|
-
|
110,0
|
110,0
|
-
|
100,0
|
100,0
|
-
|
140,0
|
140,0
|
-
|
120,0
|
120,0
|
-
|
-
|
130,0
|
-
|
-
|
-
|
-
|
-
|
-
|
140,0
|
180,0
|
Datum van publicatie
|
6/11/19
|
12/05/20
|
5/11/20
|
11/05/21
|
4/11/21
|
4/11/21
|
7/02/22
|
10/05/22
|
10/05/22
|
2/08/22
|
8/11/22
|
8/11/22
|
7/02/23
|
9/05/23
|
9/05/23
|
8/08/23
|
7/11/23
|
7/11/23
|
6/02/24
|
9/05/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
217.858
|
183.010
|
15.112
|
7.195
|
269.965
|
230.224
|
20.431
|
6.082
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5801
x
|
0,5037
x
|
0,0442
x
|
0,0167
x
|
0,4827
x
|
0,3788
x
|
0,0319
x
|
0,008718
x
|
Free Cash Flow
1 |
162.848
|
170.212
|
237.706
|
64.282
|
-70.897
|
88.105
|
194.901
|
186.250
|
ROE (netto-inkomsten/eigen vermogen)
|
13,9%
|
12%
|
10,1%
|
12%
|
12,3%
|
10,7%
|
10,1%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
10,7%
|
10%
|
8,13%
|
9,27%
|
9,01%
|
7,72%
|
5,7%
|
6,12%
|
Totale activa
1 |
1.770.860
|
1.703.470
|
1.920.911
|
2.347.849
|
2.860.028
|
3.371.970
|
4.801.901
|
5.056.247
|
Nettoactief per aandeel
2 |
4.841
|
4.904
|
5.692
|
6.730
|
7.635
|
9.009
|
9.420
|
10.123
|
Cashflow per aandeel
2 |
894,0
|
918,0
|
888,0
|
1.138
|
1.368
|
1.470
|
1.472
|
1.677
|
Capex
1 |
87.161
|
131.954
|
136.985
|
156.371
|
250.286
|
311.462
|
275.000
|
257.083
|
Capex/omzet
|
3,51%
|
5,17%
|
5,49%
|
5,03%
|
6,29%
|
7,09%
|
5,98%
|
5,3%
|
Datum van publicatie
|
9/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
9/05/23
|
9/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
22.975
JPY Gemiddelde koersdoel
25.953
JPY Spread / Gemiddelde doel +12,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,82% | 74,64 mld. | | +10,29% | 56,64 mld. | | +15,23% | 44,4 mld. | | +20,77% | 19,03 mld. | | +8,82% | 17,44 mld. | | -0,43% | 12,08 mld. | | -35,10% | 8,91 mld. | | +18,05% | 6,98 mld. | | +21,39% | 6,03 mld. |
Verwarmings-, ventilatie- en airconditioningsystemen
|