Real Time
BOERSE MUENCHEN
16:14:20 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
91,5
EUR
|
+1,67%
|
|
-0,55%
|
+2,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
2.657
|
3.198
|
4.390
|
3.694
|
4.458
|
4.439
|
-
|
Bedrijfswaarde
1 |
2.708
|
3.161
|
4.538
|
3.864
|
4.474
|
4.314
|
4.143
|
K/w-verhouding
|
28,2
x
|
32,3
x
|
29,1
x
|
20,1
x
|
23,5
x
|
22,5
x
|
20,6
x
|
Dividendrendement
|
1,01%
|
0,9%
|
0,74%
|
0,98%
|
0,93%
|
1,04%
|
1,14%
|
Marktkapitalisatie/omzet
|
2,02
x
|
2,56
x
|
2,64
x
|
1,81
x
|
2,16
x
|
2,11
x
|
2,01
x
|
Bedrijfswaarde/omzet
|
2,06
x
|
2,53
x
|
2,73
x
|
1,89
x
|
2,17
x
|
2,05
x
|
1,87
x
|
Bedrijfswaarde/EBITDA
|
16,3
x
|
18,7
x
|
19,4
x
|
12,5
x
|
14,2
x
|
13,2
x
|
12,1
x
|
Bedrijfswaarde/FCF
|
17,4
x
|
16,7
x
|
45,5
x
|
64,6
x
|
16,3
x
|
19,7
x
|
17,4
x
|
FCF Yield
|
5,75%
|
5,98%
|
2,2%
|
1,55%
|
6,13%
|
5,07%
|
5,74%
|
Price to Book
|
3,37
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
46.362
|
46.202
|
46.431
|
46.319
|
46.128
|
46.080
|
-
|
Referentieprijs
2 |
57,32
|
69,21
|
94,56
|
79,75
|
96,65
|
96,33
|
96,33
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.315
|
1.247
|
1.662
|
2.044
|
2.065
|
2.106
|
2.211
|
EBITDA
1 |
166,6
|
169,5
|
234,4
|
309,8
|
315,8
|
326,3
|
342,5
|
Bedrijfsresultaat (EBIT)
1 |
129,7
|
133
|
189,8
|
259,4
|
263,5
|
272
|
286,4
|
Operationele Marge
|
9,86%
|
10,66%
|
11,42%
|
12,69%
|
12,76%
|
12,92%
|
12,95%
|
Resultaat voor belastingen (EBT)
1 |
116,8
|
123,7
|
189,7
|
235,2
|
242,2
|
255,4
|
271,9
|
Nettowinst (verlies)
1 |
95,48
|
100,5
|
153,9
|
187,3
|
193,3
|
199,9
|
215,5
|
Nettomarge
|
7,26%
|
8,05%
|
9,26%
|
9,17%
|
9,36%
|
9,49%
|
9,75%
|
WPA
2 |
2,030
|
2,140
|
3,250
|
3,970
|
4,110
|
4,272
|
4,678
|
Free Cash Flow
1 |
155,8
|
189
|
99,65
|
59,77
|
274,3
|
218,6
|
237,8
|
FCF-marge
|
11,85%
|
15,15%
|
6%
|
2,92%
|
13,28%
|
10,38%
|
10,75%
|
Kasstroomconversie (ebitda)
|
93,51%
|
111,5%
|
42,51%
|
19,3%
|
86,86%
|
66,99%
|
69,42%
|
Kasstroomconversie (nettowinst)
|
163,19%
|
188,13%
|
64,76%
|
31,91%
|
141,92%
|
109,36%
|
110,32%
|
Dividend per aandeel
2 |
0,5800
|
0,6200
|
0,7000
|
0,7800
|
0,9000
|
1,000
|
1,100
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
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 |
432,5
|
451,5
|
551,1
|
551,7
|
489,4
|
484,6
|
569,2
|
538,4
|
473
|
460,9
|
570
|
566,3
|
509,1
|
489,4
|
603,7
|
EBITDA
1 |
59,25
|
52,74
|
93,42
|
93,78
|
69,81
|
65,57
|
94,47
|
91,89
|
63,86
|
61,73
|
94,45
|
97,35
|
72,65
|
63,5
|
99,8
|
Bedrijfsresultaat (EBIT)
1 |
47,45
|
40,6
|
80,98
|
81,23
|
56,5
|
52,73
|
81,05
|
78,57
|
51,18
|
47,94
|
81,68
|
83,57
|
58,83
|
51,05
|
84,3
|
Operationele Marge
|
10,97%
|
8,99%
|
14,69%
|
14,72%
|
11,54%
|
10,88%
|
14,24%
|
14,59%
|
10,82%
|
10,4%
|
14,33%
|
14,76%
|
11,56%
|
10,43%
|
13,96%
|
Resultaat voor belastingen (EBT)
1 |
51,68
|
37,48
|
76,56
|
72,35
|
48,83
|
47,82
|
74,33
|
72,91
|
47,15
|
42,31
|
78,96
|
79,29
|
54,86
|
49,1
|
79,7
|
Nettowinst (verlies)
1 |
40,67
|
29,76
|
59,2
|
58,62
|
39,58
|
37,32
|
59,6
|
57,8
|
38,55
|
32,96
|
60,96
|
62,8
|
43,51
|
38,6
|
62,8
|
Nettomarge
|
9,4%
|
6,59%
|
10,74%
|
10,63%
|
8,09%
|
7,7%
|
10,47%
|
10,73%
|
8,15%
|
7,15%
|
10,7%
|
11,09%
|
8,55%
|
7,89%
|
10,4%
|
WPA
2 |
0,8500
|
0,6300
|
1,260
|
1,240
|
0,8400
|
0,7900
|
1,270
|
1,230
|
0,8200
|
0,7000
|
1,308
|
1,345
|
0,9200
|
0,8200
|
1,420
|
Dividend per aandeel
2 |
0,1750
|
0,1950
|
0,1950
|
0,1950
|
0,1950
|
0,2250
|
0,2250
|
-
|
0,2250
|
-
|
0,2500
|
0,2500
|
0,2500
|
-
|
-
|
Datum van publicatie
|
15/02/22
|
26/04/22
|
26/07/22
|
25/10/22
|
14/02/23
|
2/05/23
|
25/07/23
|
24/10/23
|
13/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
50,6
|
-
|
148
|
170
|
15,4
|
-
|
-
|
Nettokaspositie
1 |
-
|
36,3
|
-
|
-
|
-
|
125
|
296
|
Hefboom (schuld/ebitda)
|
0,3038
x
|
-
|
0,6314
x
|
0,5496
x
|
0,0489
x
|
-
|
-
|
Free Cash Flow
1 |
156
|
189
|
99,6
|
59,8
|
274
|
219
|
238
|
ROE (netto-inkomsten/eigen vermogen)
|
12,5%
|
12,2%
|
17,1%
|
-
|
-
|
15,7%
|
-
|
ROA (netto-inkomsten/totale activa)
|
8,03%
|
8,14%
|
10,8%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
1.189
|
1.234
|
1.424
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
17,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
4,540
|
-
|
-
|
6,710
|
3,370
|
3,520
|
Capex
1 |
21,9
|
22,9
|
30,1
|
41,9
|
41,4
|
41,4
|
41,8
|
Capex/omzet
|
1,66%
|
1,83%
|
1,81%
|
2,05%
|
2,01%
|
1,97%
|
1,89%
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
96,33
USD Gemiddelde koersdoel
103
USD Spread / Gemiddelde doel +6,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,29% | 15,15 mld. | | -8,26% | 13,4 mld. | | -11,03% | 4,74 mld. | | -8,38% | 2,64 mld. | | +139,75% | 2,08 mld. | | +34,95% | 1,96 mld. | | +3,01% | 1,24 mld. | | +2,56% | 943 mln. | | +9,68% | 937 mln. |
Pomp & Pompmateriaal
|