Beurs gesloten -
Börse Stuttgart
17:20:35 28-06-2019
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,5
EUR
|
-1,42%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.621
|
22.857
|
26.292
|
17.689
|
24.594
|
31.019
|
-
|
-
|
Bedrijfswaarde
1 |
17.217
|
21.011
|
24.446
|
16.236
|
22.626
|
28.838
|
28.641
|
28.117
|
K/w-verhouding
|
19,6
x
|
23,1
x
|
24,4
x
|
18,3
x
|
19,2
x
|
28,7
x
|
25,9
x
|
23,2
x
|
Dividendrendement
|
2,33%
|
2,04%
|
1,96%
|
3,16%
|
2,27%
|
1,87%
|
1,93%
|
2,09%
|
Marktkapitalisatie/omzet
|
4,96
x
|
5,46
x
|
5,28
x
|
3,64
x
|
4,7
x
|
5,34
x
|
4,9
x
|
4,44
x
|
Bedrijfswaarde/omzet
|
4,58
x
|
5,02
x
|
4,91
x
|
3,34
x
|
4,33
x
|
4,97
x
|
4,52
x
|
4,02
x
|
Bedrijfswaarde/EBITDA
|
16,4
x
|
17,8
x
|
17,8
x
|
13,6
x
|
17,8
x
|
20,9
x
|
18,7
x
|
15,7
x
|
Bedrijfswaarde/FCF
|
29,7
x
|
22,1
x
|
34,7
x
|
29,8
x
|
19,1
x
|
28,8
x
|
21,7
x
|
24,8
x
|
FCF Yield
|
3,37%
|
4,52%
|
2,88%
|
3,35%
|
5,23%
|
3,47%
|
4,61%
|
4,04%
|
Price to Book
|
3,9
x
|
4,15
x
|
4,31
x
|
2,85
x
|
3,51
x
|
4,05
x
|
3,74
x
|
3,37
x
|
Aantal aandelen (in duizenden)
|
190.103
|
191.237
|
192.322
|
191.664
|
191.331
|
192.078
|
-
|
-
|
Referentieprijs
2 |
97,95
|
119,5
|
136,7
|
92,29
|
128,5
|
161,5
|
161,5
|
161,5
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.758
|
4.187
|
4.983
|
4.860
|
5.228
|
5.808
|
6.336
|
6.993
|
EBITDA
1 |
1.052
|
1.181
|
1.373
|
1.192
|
1.270
|
1.381
|
1.531
|
1.791
|
Bedrijfsresultaat (EBIT)
1 |
945,6
|
1.054
|
1.219
|
1.028
|
1.092
|
1.203
|
1.311
|
1.545
|
Operationele Marge
|
25,17%
|
25,18%
|
24,46%
|
21,15%
|
20,89%
|
20,72%
|
20,69%
|
22,1%
|
Resultaat voor belastingen (EBT)
1 |
987,2
|
1.103
|
1.207
|
1.065
|
1.200
|
1.306
|
1.416
|
1.631
|
Nettowinst (verlies)
1 |
952,5
|
992,3
|
1.082
|
973,6
|
1.290
|
1.074
|
1.190
|
1.338
|
Nettomarge
|
25,35%
|
23,7%
|
21,72%
|
20,03%
|
24,67%
|
18,5%
|
18,77%
|
19,13%
|
WPA
2 |
4,990
|
5,170
|
5,610
|
5,040
|
6,710
|
5,621
|
6,226
|
6,975
|
Free Cash Flow
1 |
580,5
|
949,9
|
704,8
|
544
|
1.183
|
1.001
|
1.321
|
1.135
|
FCF-marge
|
15,45%
|
22,69%
|
14,14%
|
11,19%
|
22,62%
|
17,23%
|
20,86%
|
16,23%
|
Kasstroomconversie (ebitda)
|
55,19%
|
80,43%
|
51,32%
|
45,65%
|
93,15%
|
72,44%
|
86,3%
|
63,36%
|
Kasstroomconversie (nettowinst)
|
60,95%
|
95,72%
|
65,12%
|
55,87%
|
91,71%
|
93,13%
|
111,09%
|
84,84%
|
Dividend per aandeel
2 |
2,280
|
2,440
|
2,680
|
2,920
|
2,920
|
3,016
|
3,110
|
3,370
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
1.392
|
1.173
|
1.241
|
1.140
|
1.306
|
1.147
|
1.321
|
1.278
|
1.483
|
1.382
|
1.425
|
1.410
|
1.587
|
EBITDA
1 |
356,2
|
269,8
|
334,4
|
278,9
|
308,7
|
240,4
|
328,5
|
315
|
385,8
|
343,2
|
338,5
|
342
|
371,7
|
Bedrijfsresultaat (EBIT)
1 |
315,1
|
228,6
|
292,7
|
239,4
|
267,2
|
197
|
284,4
|
270,4
|
340,5
|
298,4
|
291
|
288,7
|
325,3
|
Operationele Marge
|
22,64%
|
19,49%
|
23,59%
|
20,99%
|
20,45%
|
17,17%
|
21,53%
|
21,16%
|
22,96%
|
21,6%
|
20,42%
|
20,48%
|
20,5%
|
Resultaat voor belastingen (EBT)
1 |
308,8
|
235,9
|
279
|
220,3
|
329,9
|
221,8
|
316
|
279,6
|
383
|
327
|
311,3
|
303,4
|
351,1
|
Nettowinst (verlies)
1 |
286,1
|
211,6
|
257,9
|
210,8
|
293,3
|
202,3
|
287,9
|
257,2
|
542,1
|
276
|
259,1
|
256,7
|
282,9
|
Nettomarge
|
20,56%
|
18,04%
|
20,78%
|
18,49%
|
22,45%
|
17,63%
|
21,8%
|
20,14%
|
36,57%
|
19,97%
|
18,18%
|
18,21%
|
17,82%
|
WPA
2 |
1,480
|
1,090
|
1,330
|
1,090
|
1,530
|
1,050
|
1,500
|
1,340
|
2,820
|
1,430
|
1,355
|
1,360
|
1,482
|
Dividend per aandeel
2 |
0,6700
|
0,6700
|
0,7300
|
0,7300
|
0,7900
|
0,7300
|
0,7300
|
0,7300
|
0,7300
|
-
|
0,7500
|
0,7500
|
0,7500
|
Datum van publicatie
|
16/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
22/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
21/02/24
|
1/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.404
|
1.846
|
1.846
|
1.452
|
1.968
|
2.180
|
2.378
|
2.902
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
581
|
950
|
705
|
544
|
1.183
|
1.001
|
1.321
|
1.135
|
ROE (netto-inkomsten/eigen vermogen)
|
19%
|
19,3%
|
18,6%
|
15,8%
|
19,5%
|
14,9%
|
14,9%
|
15,1%
|
ROA (netto-inkomsten/totale activa)
|
14,7%
|
15%
|
14,5%
|
12,5%
|
15,8%
|
12,1%
|
12,3%
|
12,1%
|
Totale activa
1 |
6.479
|
6.599
|
7.443
|
7.793
|
8.167
|
8.868
|
9.666
|
11.054
|
Nettoactief per aandeel
2 |
25,10
|
28,80
|
31,70
|
32,40
|
36,60
|
39,90
|
43,20
|
48,00
|
Cashflow per aandeel
2 |
3,660
|
5,920
|
5,240
|
4,080
|
7,170
|
6,650
|
7,550
|
-
|
Capex
1 |
118
|
185
|
308
|
244
|
194
|
291
|
276
|
199
|
Capex/omzet
|
3,14%
|
4,43%
|
6,17%
|
5,03%
|
3,7%
|
5,01%
|
4,35%
|
2,85%
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
161,5
USD Gemiddelde koersdoel
154,2
USD Spread / Gemiddelde doel -4,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,41% | 191 mld. | | +51,59% | 112 mld. | | +80,95% | 76,52 mld. | | +23,53% | 64,44 mld. | | +80,55% | 21,89 mld. | | +18,48% | 21,68 mld. | | +4,90% | 21,03 mld. | | +4,72% | 17,26 mld. | | +24,05% | 11,94 mld. |
Communicatie & Netwerken - Andere
|