Beurs gesloten -
Xetra
17:35:04 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,04
EUR
|
+3,13%
|
|
+2,40%
|
+7,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.102
|
2.311
|
2.776
|
2.181
|
1.480
|
1.594
|
-
|
-
|
Bedrijfswaarde
1 |
2.239
|
2.494
|
2.997
|
2.271
|
1.996
|
2.166
|
2.075
|
2.000
|
K/w-verhouding
|
17
x
|
-145
x
|
34,6
x
|
17,4
x
|
13,2
x
|
11,5
x
|
8,83
x
|
7,85
x
|
Dividendrendement
|
2,63%
|
0,9%
|
1,25%
|
2,22%
|
3,27%
|
3,71%
|
4,71%
|
6,05%
|
Marktkapitalisatie/omzet
|
0,54
x
|
0,7
x
|
0,79
x
|
0,51
x
|
0,32
x
|
0,33
x
|
0,32
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
0,57
x
|
0,75
x
|
0,85
x
|
0,53
x
|
0,43
x
|
0,45
x
|
0,41
x
|
0,39
x
|
Bedrijfswaarde/EBITDA
|
5,96
x
|
11,7
x
|
9,28
x
|
6,24
x
|
6,2
x
|
5,45
x
|
4,56
x
|
4,2
x
|
Bedrijfswaarde/FCF
|
49,9
x
|
22,5
x
|
16,8
x
|
13,9
x
|
11,7
x
|
24,4
x
|
14,2
x
|
11,6
x
|
FCF Yield
|
2,01%
|
4,44%
|
5,94%
|
7,17%
|
8,55%
|
4,1%
|
7,07%
|
8,59%
|
Price to Book
|
2,04
x
|
2,56
x
|
2,78
x
|
1,95
x
|
1,26
x
|
1,23
x
|
1,09
x
|
0,97
x
|
Aantal aandelen (in duizenden)
|
69.202
|
69.202
|
69.202
|
69.202
|
69.202
|
69.202
|
-
|
-
|
Referentieprijs
2 |
30,38
|
33,40
|
40,12
|
31,52
|
21,38
|
23,04
|
23,04
|
23,04
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.922
|
3.325
|
3.537
|
4.314
|
4.627
|
4.841
|
5.004
|
5.098
|
EBITDA
1 |
375,7
|
213,7
|
322,9
|
363,8
|
322,2
|
397,2
|
455,4
|
476,1
|
Bedrijfsresultaat (EBIT)
1 |
263,1
|
99,5
|
199,1
|
232,2
|
280,4
|
281
|
329,8
|
359,4
|
Operationele Marge
|
6,71%
|
2,99%
|
5,63%
|
5,38%
|
6,06%
|
5,8%
|
6,59%
|
7,05%
|
Resultaat voor belastingen (EBT)
1 |
174,7
|
-18,5
|
132,6
|
188,1
|
171,3
|
205,3
|
275,5
|
308
|
Nettowinst (verlies)
1 |
124,1
|
-15,8
|
83
|
131
|
110,2
|
139,7
|
182,6
|
203,2
|
Nettomarge
|
3,16%
|
-0,48%
|
2,35%
|
3,04%
|
2,38%
|
2,89%
|
3,65%
|
3,99%
|
WPA
2 |
1,790
|
-0,2300
|
1,160
|
1,810
|
1,620
|
1,995
|
2,611
|
2,937
|
Free Cash Flow
1 |
44,9
|
110,7
|
178
|
162,9
|
170,7
|
88,78
|
146,6
|
171,7
|
FCF-marge
|
1,14%
|
3,33%
|
5,03%
|
3,78%
|
3,69%
|
1,83%
|
2,93%
|
3,37%
|
Kasstroomconversie (ebitda)
|
11,95%
|
51,8%
|
55,12%
|
44,79%
|
52,98%
|
22,35%
|
32,2%
|
36,06%
|
Kasstroomconversie (nettowinst)
|
36,18%
|
-
|
214,45%
|
124,36%
|
154,9%
|
63,54%
|
80,3%
|
84,51%
|
Dividend per aandeel
2 |
0,8000
|
0,3000
|
0,5000
|
0,7000
|
0,7000
|
0,8555
|
1,084
|
1,395
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.615
|
1.633
|
900,8
|
1.003
|
905,7
|
1.049
|
1.955
|
1.124
|
1.236
|
1.015
|
1.120
|
2.135
|
1.164
|
1.328
|
1.078
|
1.200
|
1.224
|
1.372
|
-
|
EBITDA
1 |
-
|
-
|
88,4
|
96,4
|
75,6
|
73
|
-
|
96,1
|
119,1
|
70,2
|
92,4
|
-
|
115,9
|
43,7
|
78,76
|
95,35
|
111,1
|
140,9
|
-
|
Bedrijfsresultaat (EBIT)
1 |
23,7
|
78,8
|
57,7
|
62,6
|
44,6
|
40,4
|
85
|
63,4
|
83,7
|
42
|
62,6
|
104,5
|
82,3
|
93,6
|
50,15
|
66
|
72
|
85
|
-
|
Operationele Marge
|
1,47%
|
4,83%
|
6,41%
|
6,24%
|
4,92%
|
3,85%
|
4,35%
|
5,64%
|
6,77%
|
4,14%
|
5,59%
|
4,89%
|
7,07%
|
7,05%
|
4,65%
|
5,5%
|
5,88%
|
6,2%
|
-
|
Resultaat voor belastingen (EBT)
|
-4,161
|
45
|
30,15
|
57,4
|
38,63
|
26,9
|
65,51
|
50,68
|
71,92
|
32,32
|
53,93
|
86,23
|
65,7
|
19,4
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-4,036
|
31,7
|
17,4
|
33,4
|
26,06
|
15,4
|
41,96
|
35,26
|
53,81
|
22,38
|
37,71
|
-
|
47
|
4,9
|
18,76
|
30,33
|
41,4
|
44,25
|
-
|
Nettomarge
|
-0,25%
|
1,94%
|
1,93%
|
3,33%
|
2,88%
|
1,47%
|
2,15%
|
3,14%
|
4,35%
|
2,21%
|
3,37%
|
-
|
4,04%
|
0,37%
|
1,74%
|
2,53%
|
3,38%
|
3,23%
|
-
|
WPA
2 |
-
|
-
|
0,2500
|
0,4600
|
0,3600
|
0,2300
|
-
|
0,4800
|
0,7400
|
0,3100
|
0,5200
|
-
|
0,6500
|
0,0700
|
0,2607
|
0,4383
|
0,5983
|
0,6395
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,5000
|
-
|
-
|
-
|
-
|
0,7000
|
-
|
-
|
-
|
-
|
0,7000
|
-
|
-
|
-
|
1,150
|
-
|
Datum van publicatie
|
6/08/20
|
27/07/21
|
4/11/21
|
24/02/22
|
3/05/22
|
4/08/22
|
4/08/22
|
10/11/22
|
23/02/23
|
9/05/23
|
3/08/23
|
3/08/23
|
8/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
136
|
183
|
221
|
90,2
|
517
|
571
|
481
|
405
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3626
x
|
0,855
x
|
0,683
x
|
0,248
x
|
1,603
x
|
1,439
x
|
1,055
x
|
0,851
x
|
Free Cash Flow
1 |
44,9
|
111
|
178
|
163
|
171
|
88,8
|
147
|
172
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
-1,63%
|
8,72%
|
12,4%
|
9,79%
|
10,5%
|
13%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
3,31%
|
1,29%
|
2,07%
|
3,02%
|
2,31%
|
2,41%
|
3,77%
|
4,22%
|
Totale activa
1 |
3.748
|
-1.223
|
4.014
|
4.342
|
4.766
|
5.808
|
4.849
|
4.809
|
Nettoactief per aandeel
2 |
14,90
|
13,10
|
14,50
|
16,20
|
16,90
|
18,70
|
21,10
|
23,70
|
Cashflow per aandeel
2 |
2,480
|
3,110
|
3,710
|
3,830
|
4,150
|
3,890
|
4,270
|
4,140
|
Capex
1 |
103
|
76,4
|
79
|
102
|
117
|
173
|
157
|
162
|
Capex/omzet
|
2,62%
|
2,3%
|
2,23%
|
2,36%
|
2,52%
|
3,58%
|
3,14%
|
3,17%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
23,04
EUR Gemiddelde koersdoel
29,35
EUR Spread / Gemiddelde doel +27,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,76% | 1,7 mld. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,72 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,14% | 24,76 mld. |
Industriële machines & uitrusting - Andere
|