Vertraagde tijd
Börse Stuttgart
09:57:01 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,4
EUR
|
+1,18%
|
|
0,00%
|
-21,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.084
|
43.415
|
68.803
|
44.035
|
58.181
|
46.001
|
-
|
-
|
Bedrijfswaarde
1 |
40.740
|
45.456
|
69.693
|
44.262
|
57.603
|
44.373
|
42.917
|
41.489
|
K/w-verhouding
|
62,6
x
|
89,3
x
|
90,2
x
|
47,9
x
|
56
x
|
36,7
x
|
32,4
x
|
28
x
|
Dividendrendement
|
0,48%
|
0,34%
|
0,32%
|
0,63%
|
0,52%
|
0,76%
|
0,86%
|
0,98%
|
Marktkapitalisatie/omzet
|
9,39
x
|
9,72
x
|
14,2
x
|
7,77
x
|
9,78
x
|
7,2
x
|
6,58
x
|
6
x
|
Bedrijfswaarde/omzet
|
10
x
|
10,2
x
|
14,3
x
|
7,81
x
|
9,68
x
|
6,94
x
|
6,14
x
|
5,41
x
|
Bedrijfswaarde/EBITDA
|
28,3
x
|
29,7
x
|
37,8
x
|
21,3
x
|
27,3
x
|
18,7
x
|
16,6
x
|
14,6
x
|
Bedrijfswaarde/FCF
|
37,5
x
|
40,8
x
|
46,2
x
|
31,8
x
|
40,6
x
|
28,8
x
|
24,4
x
|
21,3
x
|
FCF Yield
|
2,67%
|
2,45%
|
2,17%
|
3,15%
|
2,46%
|
3,47%
|
4,11%
|
4,69%
|
Price to Book
|
7,3
x
|
8,55
x
|
11,2
x
|
6,1
x
|
7,43
x
|
5,16
x
|
4,54
x
|
4
x
|
Aantal aandelen (in duizenden)
|
1.299.350
|
1.306.485
|
1.315.298
|
1.314.673
|
1.315.270
|
1.315.818
|
-
|
-
|
Referentieprijs
2 |
29,31
|
33,23
|
52,31
|
33,50
|
44,24
|
34,96
|
34,96
|
34,96
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.056
|
4.465
|
4.862
|
5.666
|
5.951
|
6.390
|
6.989
|
7.662
|
EBITDA
1 |
1.440
|
1.529
|
1.846
|
2.076
|
2.108
|
2.374
|
2.580
|
2.848
|
Bedrijfsresultaat (EBIT)
1 |
1.297
|
1.350
|
1.666
|
1.892
|
1.926
|
2.092
|
2.331
|
2.585
|
Operationele Marge
|
31,99%
|
30,23%
|
34,27%
|
33,4%
|
32,36%
|
32,73%
|
33,36%
|
33,73%
|
Resultaat voor belastingen (EBT)
1 |
815,9
|
646,3
|
1.004
|
1.306
|
1.301
|
1.562
|
1.807
|
2.076
|
Nettowinst (verlies)
1 |
615,3
|
491
|
773,7
|
931,5
|
1.051
|
1.262
|
1.431
|
1.648
|
Nettomarge
|
15,17%
|
11%
|
15,91%
|
16,44%
|
17,66%
|
19,74%
|
20,48%
|
21,51%
|
WPA
2 |
0,4680
|
0,3720
|
0,5800
|
0,7000
|
0,7900
|
0,9514
|
1,080
|
1,247
|
Free Cash Flow
1 |
1.088
|
1.114
|
1.509
|
1.393
|
1.420
|
1.539
|
1.762
|
1.947
|
FCF-marge
|
26,82%
|
24,96%
|
31,05%
|
24,59%
|
23,86%
|
24,09%
|
25,21%
|
25,41%
|
Kasstroomconversie (ebitda)
|
75,56%
|
72,88%
|
81,78%
|
67,09%
|
67,36%
|
64,84%
|
68,29%
|
68,38%
|
Kasstroomconversie (nettowinst)
|
176,79%
|
226,95%
|
195,09%
|
149,53%
|
135,11%
|
122,01%
|
123,09%
|
118,14%
|
Dividend per aandeel
2 |
0,1400
|
0,1120
|
0,1700
|
0,2100
|
0,2300
|
0,2645
|
0,3021
|
0,3437
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.159
|
1.368
|
1.325
|
1.384
|
1.373
|
1.584
|
1.434
|
1.449
|
1.425
|
1.643
|
1.500
|
1.549
|
1.545
|
1.798
|
1.641
|
EBITDA
1 |
435,5
|
551,9
|
509,9
|
489,7
|
479,7
|
596,8
|
489,6
|
495,2
|
489,3
|
633,8
|
514,1
|
544,6
|
531,6
|
706,9
|
563,4
|
Bedrijfsresultaat (EBIT)
1 |
392,1
|
502,9
|
464
|
442,4
|
433,5
|
552,1
|
444,8
|
448,9
|
442
|
589,8
|
466,5
|
488,6
|
488,5
|
647,7
|
510,8
|
Operationele Marge
|
33,84%
|
36,76%
|
35,03%
|
31,97%
|
31,57%
|
34,86%
|
31,01%
|
30,98%
|
31,02%
|
35,89%
|
31,11%
|
31,54%
|
31,62%
|
36,03%
|
31,13%
|
Resultaat voor belastingen (EBT)
1 |
232,3
|
315,8
|
330,3
|
306,4
|
267,1
|
401,9
|
316,8
|
276,5
|
298,2
|
409,4
|
354,2
|
360,9
|
371,2
|
498,8
|
413,2
|
Nettowinst (verlies)
1 |
179,5
|
237,1
|
264,3
|
124
|
214,5
|
328,6
|
255,4
|
222
|
243,5
|
330
|
285,7
|
285,6
|
292,3
|
395,6
|
328,5
|
Nettomarge
|
15,49%
|
17,33%
|
19,95%
|
8,96%
|
15,62%
|
20,75%
|
17,81%
|
15,32%
|
17,09%
|
20,08%
|
19,05%
|
18,44%
|
18,91%
|
22,01%
|
20,02%
|
WPA
2 |
0,1400
|
0,1800
|
0,2000
|
0,0900
|
0,1600
|
0,2500
|
0,1900
|
0,1700
|
0,1800
|
0,2500
|
0,2100
|
0,2089
|
0,2192
|
0,2934
|
0,2500
|
Dividend per aandeel
2 |
-
|
0,1700
|
-
|
-
|
-
|
0,2100
|
-
|
-
|
-
|
0,2300
|
-
|
-
|
-
|
0,2929
|
-
|
Datum van publicatie
|
28/10/21
|
3/02/22
|
27/04/22
|
26/07/22
|
26/10/22
|
2/02/23
|
26/04/23
|
25/07/23
|
25/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.656
|
2.041
|
890
|
227
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
578
|
1.628
|
3.084
|
4.512
|
Hefboom (schuld/ebitda)
|
1,845
x
|
1,335
x
|
0,4823
x
|
0,1093
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.088
|
1.114
|
1.509
|
1.393
|
1.420
|
1.539
|
1.762
|
1.947
|
ROE (netto-inkomsten/eigen vermogen)
|
19,6%
|
19,4%
|
22,5%
|
22,4%
|
20,4%
|
20,5%
|
19,7%
|
19,3%
|
ROA (netto-inkomsten/totale activa)
|
8,78%
|
3,66%
|
9,31%
|
6,54%
|
7,28%
|
9,2%
|
9,59%
|
10,1%
|
Totale activa
1 |
7.004
|
13.418
|
8.311
|
14.240
|
14.442
|
13.713
|
14.928
|
16.344
|
Nettoactief per aandeel
2 |
4,020
|
3,890
|
4,650
|
5,490
|
5,960
|
6,770
|
7,700
|
8,740
|
Cashflow per aandeel
2 |
0,9000
|
0,9400
|
1,210
|
1,140
|
1,170
|
1,380
|
1,550
|
1,680
|
Capex
1 |
98,3
|
127
|
104
|
132
|
145
|
177
|
184
|
205
|
Capex/omzet
|
2,42%
|
2,84%
|
2,13%
|
2,34%
|
2,44%
|
2,77%
|
2,63%
|
2,68%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
34,96
EUR Gemiddelde koersdoel
42,04
EUR Spread / Gemiddelde doel +20,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,92% | 3.366 mld. | | +17,81% | 91,16 mld. | | +14,61% | 84,42 mld. | | +47,32% | 56,16 mld. | | +36,84% | 48,04 mld. | | -26,48% | 45,03 mld. | | +78,02% | 42,79 mld. | | -1,80% | 27,47 mld. | | -18,36% | 23,82 mld. |
Software - Andere
|