Beurs gesloten -
Borsa Italiana
17:44:59 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,86
EUR
|
-2,71%
|
|
+3,98%
|
+1,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.818
|
3.858
|
4.726
|
3.149
|
4.583
|
4.643
|
-
|
-
|
Bedrijfswaarde
1 |
2.540
|
3.626
|
4.301
|
2.850
|
3.920
|
4.235
|
4.081
|
3.914
|
K/w-verhouding
|
17,8
x
|
19,7
x
|
15,5
x
|
18,1
x
|
18,5
x
|
16,1
x
|
14,8
x
|
13,8
x
|
Dividendrendement
|
2,86%
|
2,09%
|
2,63%
|
2,29%
|
2,2%
|
2,4%
|
2,67%
|
2,82%
|
Marktkapitalisatie/omzet
|
1,34
x
|
1,64
x
|
1,47
x
|
1
x
|
1,49
x
|
1,37
x
|
1,29
x
|
1,23
x
|
Bedrijfswaarde/omzet
|
1,21
x
|
1,54
x
|
1,33
x
|
0,9
x
|
1,27
x
|
1,25
x
|
1,13
x
|
1,03
x
|
Bedrijfswaarde/EBITDA
|
8,6
x
|
9,89
x
|
8,35
x
|
7,87
x
|
8,83
x
|
8,14
x
|
7,24
x
|
6,59
x
|
Bedrijfswaarde/FCF
|
14,5
x
|
9,05
x
|
10,6
x
|
-1.583
x
|
8,99
x
|
19,6
x
|
14
x
|
12,5
x
|
FCF Yield
|
6,88%
|
11,1%
|
9,47%
|
-0,06%
|
11,1%
|
5,11%
|
7,13%
|
8,03%
|
Price to Book
|
2,37
x
|
3,04
x
|
3,01
x
|
1,9
x
|
2,54
x
|
2,31
x
|
2,01
x
|
1,82
x
|
Aantal aandelen (in duizenden)
|
149.500
|
149.643
|
149.940
|
150.083
|
150.165
|
150.465
|
-
|
-
|
Referentieprijs
2 |
18,85
|
25,78
|
31,52
|
20,98
|
30,52
|
30,86
|
30,86
|
30,86
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
10/03/22
|
13/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.101
|
2.351
|
3.222
|
3.158
|
3.076
|
3.387
|
3.601
|
3.786
|
EBITDA
1 |
295,3
|
366,5
|
515
|
362
|
444,2
|
520
|
563,4
|
593,8
|
Bedrijfsresultaat (EBIT)
1 |
210,9
|
262
|
386,9
|
263,5
|
329,6
|
402,8
|
443,8
|
470
|
Operationele Marge
|
10,04%
|
11,14%
|
12,01%
|
8,34%
|
10,72%
|
11,89%
|
12,32%
|
12,41%
|
Resultaat voor belastingen (EBT)
1 |
195,8
|
256,3
|
400,3
|
238,2
|
327,3
|
397
|
438,8
|
467,6
|
Nettowinst (verlies)
1 |
161
|
200,1
|
311,1
|
177,4
|
250,4
|
288,5
|
315,7
|
335,8
|
Nettomarge
|
7,66%
|
8,51%
|
9,66%
|
5,62%
|
8,14%
|
8,52%
|
8,77%
|
8,87%
|
WPA
2 |
1,060
|
1,310
|
2,030
|
1,160
|
1,650
|
1,913
|
2,092
|
2,229
|
Free Cash Flow
1 |
174,7
|
400,8
|
407,4
|
-1,8
|
435,9
|
216,5
|
290,8
|
314,2
|
FCF-marge
|
8,32%
|
17,05%
|
12,64%
|
-0,06%
|
14,17%
|
6,39%
|
8,08%
|
8,3%
|
Kasstroomconversie (ebitda)
|
59,17%
|
109,36%
|
79,11%
|
-
|
98,13%
|
41,63%
|
51,62%
|
52,91%
|
Kasstroomconversie (nettowinst)
|
108,52%
|
200,31%
|
130,95%
|
-
|
174,08%
|
75,04%
|
92,13%
|
93,58%
|
Dividend per aandeel
2 |
0,5400
|
0,5400
|
0,8300
|
0,4800
|
0,6700
|
0,7410
|
0,8235
|
0,8712
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
10/03/22
|
13/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
1.256
|
903,7
|
1.432
|
631,8
|
1.158
|
735,5
|
709,3
|
1.445
|
683,8
|
1.030
|
602,4
|
688,8
|
1.291
|
706,6
|
-
|
652,2
|
EBITDA
1 |
197,5
|
118,8
|
251,4
|
105,6
|
158,1
|
100,1
|
49
|
149,1
|
62,9
|
150
|
74,3
|
85,8
|
-
|
105
|
-
|
88
|
Bedrijfsresultaat (EBIT)
1 |
152,9
|
74
|
209,4
|
82,5
|
95,1
|
75,7
|
23,2
|
98,9
|
40,9
|
122,4
|
48,9
|
60,3
|
109,2
|
74,7
|
176,9
|
30,3
|
Operationele Marge
|
12,18%
|
8,19%
|
14,62%
|
13,06%
|
8,21%
|
10,29%
|
3,27%
|
6,85%
|
5,98%
|
11,89%
|
8,12%
|
8,75%
|
8,46%
|
10,57%
|
-
|
4,65%
|
Resultaat voor belastingen (EBT)
1 |
146
|
65
|
228,4
|
82,4
|
89,5
|
66,5
|
31,2
|
97,7
|
35,71
|
104,8
|
49,5
|
56,5
|
106
|
75,66
|
193,9
|
29,1
|
Nettowinst (verlies)
|
118,2
|
43,1
|
180,8
|
62,7
|
67,6
|
50,6
|
21
|
71,7
|
-
|
78
|
38,7
|
44
|
-
|
59,5
|
-
|
-
|
Nettomarge
|
9,41%
|
4,77%
|
12,63%
|
9,92%
|
5,84%
|
6,88%
|
2,96%
|
4,96%
|
-
|
7,58%
|
6,42%
|
6,39%
|
-
|
8,42%
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/03/20
|
30/07/20
|
29/07/21
|
10/11/21
|
10/03/22
|
12/05/22
|
28/07/22
|
28/07/22
|
10/11/22
|
13/03/23
|
11/05/23
|
28/07/23
|
28/07/23
|
9/11/23
|
12/03/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
278
|
232
|
425
|
299
|
663
|
409
|
562
|
730
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
175
|
401
|
407
|
-1,8
|
436
|
217
|
291
|
314
|
ROE (netto-inkomsten/eigen vermogen)
|
14,3%
|
16,3%
|
21,9%
|
11%
|
14,7%
|
15%
|
15%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
7,960
|
8,480
|
10,50
|
11,00
|
12,00
|
13,40
|
15,40
|
17,00
|
Cashflow per aandeel
2 |
1,570
|
3,070
|
3,290
|
0,9900
|
3,860
|
2,450
|
1,900
|
2,060
|
Capex
1 |
62,8
|
66,6
|
133
|
156
|
132
|
129
|
130
|
130
|
Capex/omzet
|
2,99%
|
2,83%
|
4,11%
|
4,95%
|
4,3%
|
3,82%
|
3,62%
|
3,43%
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
10/03/22
|
13/03/23
|
12/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
30,86
EUR Gemiddelde koersdoel
35,9
EUR Spread / Gemiddelde doel +16,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,11% | 4,97 mld. | | +44,10% | 36,6 mld. | | +25,62% | 8,94 mld. | | -1,59% | 6,55 mld. | | +11,11% | 6,48 mld. | | +9,28% | 4,72 mld. | | -8,53% | 3,3 mld. | | +2,63% | 2,48 mld. | | -9,97% | 2,4 mld. | | -6,52% | 2,41 mld. |
Apparaten, gereedschappen & huishoudelijke artikelen - Andere
|