Beurs gesloten -
Börse Stuttgart
16:14:10 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
102,6
EUR
|
+2,31%
|
|
-0,40%
|
+14,82%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.126
|
39.184
|
56.313
|
43.295
|
55.190
|
63.023
|
-
|
-
|
Bedrijfswaarde
1 |
45.353
|
43.355
|
60.624
|
51.865
|
55.296
|
69.989
|
68.390
|
67.520
|
K/w-verhouding
|
18
x
|
20,2
x
|
24,7
x
|
13,5
x
|
26
x
|
34,6
x
|
25,8
x
|
22,8
x
|
Dividendrendement
|
2,92%
|
3,05%
|
2,14%
|
2,81%
|
2,15%
|
1,92%
|
1,98%
|
2,05%
|
Marktkapitalisatie/omzet
|
2,24
x
|
2,33
x
|
3,09
x
|
2,21
x
|
3,64
x
|
3,59
x
|
3,4
x
|
3,23
x
|
Bedrijfswaarde/omzet
|
2,47
x
|
2,58
x
|
3,32
x
|
2,64
x
|
3,65
x
|
3,99
x
|
3,69
x
|
3,47
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
13
x
|
15
x
|
11,8
x
|
14,1
x
|
15,3
x
|
13,6
x
|
12,6
x
|
Bedrijfswaarde/FCF
|
19,7
x
|
17
x
|
20,2
x
|
21,7
x
|
202
x
|
26,2
x
|
20
x
|
17,4
x
|
FCF Yield
|
5,07%
|
5,87%
|
4,94%
|
4,61%
|
0,5%
|
3,82%
|
5%
|
5,75%
|
Price to Book
|
5,09
x
|
4,71
x
|
5,71
x
|
2,68
x
|
2,18
x
|
2,92
x
|
2,85
x
|
2,72
x
|
Aantal aandelen (in duizenden)
|
615.101
|
597.592
|
597.800
|
591.300
|
571.500
|
572.100
|
-
|
-
|
Referentieprijs
2 |
66,86
|
65,57
|
94,20
|
73,22
|
96,57
|
110,2
|
110,2
|
110,2
|
Datum van publicatie
|
5/11/19
|
3/11/20
|
3/11/21
|
31/10/22
|
7/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.372
|
16.785
|
18.236
|
19.629
|
15.165
|
17.560
|
18.531
|
19.484
|
EBITDA
1 |
3.855
|
3.345
|
4.035
|
4.378
|
3.929
|
4.578
|
5.032
|
5.368
|
Bedrijfsresultaat (EBIT)
1 |
3.033
|
2.491
|
3.066
|
3.339
|
2.878
|
2.701
|
3.540
|
3.793
|
Operationele Marge
|
16,51%
|
14,84%
|
16,81%
|
17,01%
|
18,98%
|
15,38%
|
19,1%
|
19,47%
|
Resultaat voor belastingen (EBT)
1 |
2.859
|
2.335
|
2.912
|
4.085
|
2.726
|
2.350
|
3.224
|
3.508
|
Nettowinst (verlies)
1 |
2.306
|
1.965
|
2.303
|
3.231
|
2.152
|
1.897
|
2.501
|
2.738
|
Nettomarge
|
12,55%
|
11,71%
|
12,63%
|
16,46%
|
14,19%
|
10,8%
|
13,5%
|
14,05%
|
WPA
2 |
3,710
|
3,240
|
3,820
|
5,410
|
3,720
|
3,180
|
4,277
|
4,839
|
Free Cash Flow
1 |
2.298
|
2.545
|
2.994
|
2.391
|
274
|
2.670
|
3.419
|
3.880
|
FCF-marge
|
12,51%
|
15,16%
|
16,42%
|
12,18%
|
1,81%
|
15,21%
|
18,45%
|
19,91%
|
Kasstroomconversie (ebitda)
|
59,61%
|
76,08%
|
74,2%
|
54,61%
|
6,97%
|
58,33%
|
67,95%
|
72,29%
|
Kasstroomconversie (nettowinst)
|
99,65%
|
129,52%
|
130%
|
74%
|
12,73%
|
140,77%
|
136,67%
|
141,74%
|
Dividend per aandeel
2 |
1,955
|
2,000
|
2,020
|
2,060
|
2,080
|
2,120
|
2,180
|
2,263
|
Datum van publicatie
|
5/11/19
|
3/11/20
|
3/11/21
|
31/10/22
|
7/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
4.473
|
4.791
|
5.005
|
5.360
|
3.373
|
3.756
|
3.946
|
4.090
|
4.117
|
4.376
|
4.434
|
4.631
|
4.323
|
4.582
|
4.671
|
EBITDA
1 |
991
|
1.084
|
1.032
|
1.271
|
1.760
|
955
|
1.018
|
1.087
|
975
|
782
|
1.231
|
1.247
|
1.081
|
1.226
|
1.246
|
Bedrijfsresultaat (EBIT)
1 |
760
|
863
|
762
|
954
|
1.500
|
692
|
761
|
816
|
553
|
681
|
820,6
|
816,7
|
695
|
827,8
|
888
|
Operationele Marge
|
16,99%
|
18,01%
|
15,22%
|
17,8%
|
44,47%
|
18,42%
|
19,29%
|
19,95%
|
13,43%
|
15,56%
|
18,51%
|
17,64%
|
16,08%
|
18,07%
|
19,01%
|
Resultaat voor belastingen (EBT)
1 |
1.175
|
811
|
1.195
|
904
|
422
|
639
|
761
|
904
|
139
|
652
|
713
|
715,3
|
654,3
|
772,8
|
825,6
|
Nettowinst (verlies)
1 |
896
|
674
|
921
|
740
|
329
|
530
|
592
|
744
|
142
|
501
|
545,2
|
564,7
|
512,6
|
604,5
|
629,1
|
Nettomarge
|
20,03%
|
14,07%
|
18,4%
|
13,81%
|
9,75%
|
14,11%
|
15%
|
18,19%
|
3,45%
|
11,45%
|
12,3%
|
12,19%
|
11,86%
|
13,2%
|
13,47%
|
WPA
2 |
1,500
|
1,130
|
1,540
|
1,240
|
0,5600
|
0,9200
|
1,030
|
1,290
|
0,2500
|
0,8700
|
0,9295
|
1,044
|
0,9000
|
1,063
|
1,108
|
Dividend per aandeel
2 |
0,5150
|
0,5150
|
0,5150
|
0,5150
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5250
|
0,5250
|
0,5275
|
0,5275
|
0,5840
|
0,5838
|
0,5406
|
Datum van publicatie
|
2/02/22
|
4/05/22
|
9/08/22
|
31/10/22
|
8/02/23
|
3/05/23
|
2/08/23
|
7/11/23
|
7/02/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.227
|
4.171
|
4.311
|
8.570
|
106
|
6.966
|
5.367
|
4.497
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,096
x
|
1,247
x
|
1,068
x
|
1,958
x
|
0,027
x
|
1,522
x
|
1,067
x
|
0,8379
x
|
Free Cash Flow
1 |
2.298
|
2.545
|
2.994
|
2.391
|
274
|
2.670
|
3.419
|
3.880
|
ROE (netto-inkomsten/eigen vermogen)
|
26,7%
|
23,5%
|
25,1%
|
31,9%
|
13,9%
|
12,9%
|
18,4%
|
23,3%
|
ROA (netto-inkomsten/totale activa)
|
11,3%
|
9,06%
|
9,68%
|
10,7%
|
33,7%
|
5,43%
|
5,98%
|
5,73%
|
Totale activa
1 |
20.443
|
21.689
|
23.799
|
30.193
|
6.383
|
34.914
|
41.850
|
47.746
|
Nettoactief per aandeel
2 |
13,10
|
13,90
|
16,50
|
27,40
|
44,20
|
37,80
|
38,70
|
40,40
|
Cashflow per aandeel
2 |
4,840
|
5,080
|
5,940
|
4,900
|
1,100
|
5,340
|
6,880
|
7,710
|
Capex
1 |
594
|
538
|
581
|
531
|
363
|
420
|
446
|
499
|
Capex/omzet
|
3,23%
|
3,21%
|
3,19%
|
2,71%
|
2,39%
|
2,39%
|
2,41%
|
2,56%
|
Datum van publicatie
|
5/11/19
|
3/11/20
|
3/11/21
|
31/10/22
|
7/11/23
|
-
|
-
|
-
|
Laatste slotkoers
110,2
USD Gemiddelde koersdoel
130,7
USD Spread / Gemiddelde doel +18,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,24% | 146 mld. | | +23,39% | 134 mld. | | +30,20% | 125 mld. | | +1,10% | 38,59 mld. | | +80,24% | 32,41 mld. | | +14,31% | 31,88 mld. | | +23,60% | 30,98 mld. | | -11,34% | 31,38 mld. | | -5,40% | 28,27 mld. |
Elektrische componenten & apparatuur - Andere
|