Beurs gesloten -
Börse Stuttgart
16:37:18 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,7
EUR
|
-1,44%
|
|
+4,51%
|
+7,75%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.153
|
7.079
|
8.830
|
13.152
|
7.912
|
8.077
|
-
|
-
|
Bedrijfswaarde
1 |
5.153
|
7.079
|
8.830
|
13.152
|
7.912
|
8.077
|
8.077
|
8.077
|
K/w-verhouding
|
12
x
|
6,75
x
|
9,39
x
|
-
|
9,19
x
|
9,89
x
|
8,96
x
|
7,5
x
|
Dividendrendement
|
3,38%
|
4,7%
|
3,67%
|
2,45%
|
4,24%
|
4,06%
|
4,2%
|
4,05%
|
Marktkapitalisatie/omzet
|
2,76
x
|
2,24
x
|
2,87
x
|
4,08
x
|
2,27
x
|
2,42
x
|
2,34
x
|
2,21
x
|
Bedrijfswaarde/omzet
|
2,76
x
|
2,24
x
|
2,87
x
|
4,08
x
|
2,27
x
|
2,42
x
|
2,34
x
|
2,21
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,1
x
|
0,94
x
|
1,13
x
|
1,82
x
|
0,93
x
|
0,89
x
|
0,83
x
|
0,8
x
|
Aantal aandelen (in duizenden)
|
311.184
|
554.788
|
540.750
|
536.804
|
558.770
|
546.868
|
-
|
-
|
Referentieprijs
2 |
16,56
|
12,76
|
16,33
|
24,50
|
14,16
|
14,80
|
14,80
|
14,80
|
Datum van publicatie
|
17/01/20
|
22/01/21
|
20/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.864
|
3.166
|
3.082
|
3.221
|
3.483
|
3.337
|
3.452
|
3.662
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
747
|
1.073
|
1.222
|
1.362
|
1.370
|
1.350
|
1.384
|
-
|
Operationele Marge
|
40,07%
|
33,89%
|
39,65%
|
42,29%
|
39,33%
|
40,46%
|
40,1%
|
-
|
Resultaat voor belastingen (EBT)
1 |
585,7
|
933
|
1.285
|
1.159
|
1.128
|
1.099
|
1.159
|
1.265
|
Nettowinst (verlies)
1 |
434,7
|
822
|
962
|
-
|
865
|
810,9
|
851,7
|
977,4
|
Nettomarge
|
23,32%
|
25,96%
|
31,21%
|
-
|
24,83%
|
24,3%
|
24,67%
|
26,69%
|
WPA
2 |
1,380
|
1,890
|
1,740
|
-
|
1,540
|
1,497
|
1,651
|
1,972
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5600
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,6015
|
0,6223
|
0,6000
|
Datum van publicatie
|
17/01/20
|
22/01/21
|
20/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
748
|
704
|
733
|
843
|
886
|
863
|
806
|
782
|
804
|
823
|
824,9
|
842,4
|
849
|
848,4
|
854,5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
274
|
249
|
295
|
403
|
424
|
406
|
349
|
318
|
298
|
323
|
330,7
|
343,2
|
349,4
|
343,3
|
350,2
|
Operationele Marge
|
36,63%
|
35,37%
|
40,25%
|
47,81%
|
47,86%
|
47,05%
|
43,3%
|
40,66%
|
37,06%
|
39,25%
|
40,09%
|
40,74%
|
41,16%
|
40,47%
|
40,99%
|
Resultaat voor belastingen (EBT)
1 |
282
|
255
|
225
|
346
|
334
|
331
|
425
|
194
|
177
|
254
|
272,6
|
288,6
|
293,4
|
282,5
|
281,5
|
Nettowinst (verlies)
1 |
219
|
187
|
166
|
257
|
-
|
243
|
317
|
129
|
175
|
184
|
198,4
|
210,1
|
213,3
|
200,2
|
203,2
|
Nettomarge
|
29,28%
|
26,56%
|
22,65%
|
30,49%
|
-
|
28,16%
|
39,33%
|
16,5%
|
21,77%
|
22,36%
|
24,06%
|
24,94%
|
25,12%
|
23,6%
|
23,78%
|
WPA
2 |
0,4000
|
0,3400
|
0,2900
|
0,4500
|
-
|
0,4300
|
0,5600
|
0,2300
|
0,3100
|
0,3300
|
0,3637
|
0,3978
|
0,4061
|
0,3824
|
0,3996
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1518
|
0,1550
|
0,1557
|
Datum van publicatie
|
20/01/22
|
19/04/22
|
19/07/22
|
18/10/22
|
18/01/23
|
18/04/23
|
19/07/23
|
18/10/23
|
18/01/24
|
17/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,6%
|
13,7%
|
12,5%
|
11,8%
|
11%
|
9,73%
|
9,98%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
1,08%
|
0,87%
|
1,36%
|
1,18%
|
1,05%
|
1%
|
1,01%
|
1,1%
|
Totale activa
1 |
40.251
|
94.483
|
70.735
|
-
|
82.381
|
81.390
|
84.180
|
89.015
|
Nettoactief per aandeel
2 |
15,00
|
13,60
|
14,40
|
13,50
|
15,20
|
16,50
|
17,70
|
18,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/01/20
|
22/01/21
|
20/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,77
USD Gemiddelde koersdoel
17,59
USD Spread / Gemiddelde doel +19,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,09% | 567 mld. | | +16,57% | 305 mld. | | +19,63% | 260 mld. | | +23,01% | 188 mld. | | +27,52% | 173 mld. | | +8,47% | 159 mld. | | -0,77% | 155 mld. | | +8,51% | 149 mld. | | +12,88% | 141 mld. |
Banken - Andere
|