Geschatte realtime
Tradegate
21:39:45 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,29
EUR
|
+1,21%
|
|
-0,87%
|
+3,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.321
|
5.285
|
8.614
|
6.600
|
6.440
|
6.584
|
-
|
-
|
Bedrijfswaarde
1 |
4.779
|
4.883
|
7.685
|
6.600
|
5.817
|
6.133
|
5.971
|
5.714
|
K/w-verhouding
|
-31
x
|
54,2
x
|
28,3
x
|
16,8
x
|
16,5
x
|
16,1
x
|
14,7
x
|
13,3
x
|
Dividendrendement
|
2,88%
|
2,9%
|
1,87%
|
-
|
2,65%
|
2,77%
|
2,98%
|
3,28%
|
Marktkapitalisatie/omzet
|
1,09
x
|
1,14
x
|
1,83
x
|
1,28
x
|
1,2
x
|
1,2
x
|
1,17
x
|
1,12
x
|
Bedrijfswaarde/omzet
|
0,98
x
|
1,05
x
|
1,63
x
|
1,28
x
|
1,08
x
|
1,12
x
|
1,06
x
|
0,98
x
|
Bedrijfswaarde/EBITDA
|
9,97
x
|
9,17
x
|
12,3
x
|
9,27
x
|
7,51
x
|
7,62
x
|
7,1
x
|
6,43
x
|
Bedrijfswaarde/FCF
|
14
x
|
7,91
x
|
13,9
x
|
-
|
19,1
x
|
16,5
x
|
13,9
x
|
12
x
|
FCF Yield
|
7,14%
|
12,6%
|
7,18%
|
-
|
5,25%
|
6,06%
|
7,18%
|
8,34%
|
Price to Book
|
2,55
x
|
2,75
x
|
4,13
x
|
-
|
2,69
x
|
2,59
x
|
2,39
x
|
2,17
x
|
Aantal aandelen (in duizenden)
|
180.492
|
180.492
|
179.118
|
172.780
|
170.879
|
167.696
|
-
|
-
|
Referentieprijs
2 |
29,48
|
29,28
|
48,09
|
38,20
|
37,69
|
38,90
|
38,90
|
38,90
|
Datum van publicatie
|
17/03/20
|
4/03/21
|
3/03/22
|
7/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.880
|
4.635
|
4.703
|
5.165
|
5.373
|
5.468
|
5.636
|
5.855
|
EBITDA
1 |
479,2
|
532,5
|
624,8
|
712
|
774,3
|
805,2
|
840,9
|
888
|
Bedrijfsresultaat (EBIT)
1 |
271,4
|
331,4
|
443,7
|
529,1
|
580,6
|
617,1
|
649,3
|
673,3
|
Operationele Marge
|
5,56%
|
7,15%
|
9,43%
|
10,24%
|
10,8%
|
11,29%
|
11,52%
|
11,5%
|
Resultaat voor belastingen (EBT)
1 |
-125,5
|
197,1
|
358,1
|
446,7
|
498,6
|
551,5
|
588,7
|
629,6
|
Nettowinst (verlies)
1 |
-170,6
|
96,83
|
305,2
|
401,4
|
392,8
|
413,4
|
440,2
|
477,9
|
Nettomarge
|
-3,5%
|
2,09%
|
6,49%
|
7,77%
|
7,31%
|
7,56%
|
7,81%
|
8,16%
|
WPA
2 |
-0,9500
|
0,5400
|
1,700
|
2,280
|
2,280
|
2,422
|
2,638
|
2,927
|
Free Cash Flow
1 |
341
|
617,6
|
552,1
|
-
|
305,2
|
371,3
|
428,7
|
476,7
|
FCF-marge
|
6,99%
|
13,33%
|
11,74%
|
-
|
5,68%
|
6,79%
|
7,61%
|
8,14%
|
Kasstroomconversie (ebitda)
|
71,17%
|
115,99%
|
88,37%
|
-
|
39,42%
|
46,12%
|
50,98%
|
53,68%
|
Kasstroomconversie (nettowinst)
|
-
|
637,86%
|
180,93%
|
-
|
77,71%
|
89,83%
|
97,38%
|
99,75%
|
Dividend per aandeel
2 |
0,8500
|
0,8500
|
0,9000
|
-
|
1,000
|
1,079
|
1,158
|
1,275
|
Datum van publicatie
|
17/03/20
|
4/03/21
|
3/03/22
|
7/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
2.258
|
2.221
|
1.283
|
1.126
|
1.271
|
2.397
|
1.354
|
1.414
|
1.271
|
1.342
|
1.351
|
1.409
|
1.241
|
1.367
|
1.377
|
1.451
|
-
|
-
|
EBITDA
|
245,4
|
274,9
|
180,1
|
138,2
|
167,4
|
305,7
|
198,7
|
207,7
|
171,8
|
191,5
|
207
|
204
|
180,5
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
187,8
|
128,8
|
94,6
|
122,4
|
217
|
154,7
|
157,4
|
127,7
|
147,4
|
162
|
143,5
|
132,9
|
146,8
|
160,6
|
171,8
|
-
|
-
|
Operationele Marge
|
-
|
8,46%
|
10,04%
|
8,4%
|
9,63%
|
9,05%
|
11,43%
|
11,13%
|
10,05%
|
10,98%
|
11,99%
|
10,18%
|
10,71%
|
10,74%
|
11,66%
|
11,83%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
108,1
|
153,5
|
87,44
|
83,07
|
95,52
|
178,6
|
140
|
128,2
|
108,5
|
-
|
153
|
109,1
|
118
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
75
|
-
|
90,46
|
72,2
|
76,72
|
-
|
107
|
145,5
|
81,69
|
97,8
|
120,8
|
92,43
|
90,56
|
103,6
|
114,1
|
115,2
|
-
|
-
|
Nettomarge
|
3,32%
|
-
|
7,05%
|
6,41%
|
6,04%
|
-
|
7,91%
|
10,29%
|
6,43%
|
7,29%
|
8,94%
|
6,56%
|
7,3%
|
7,58%
|
8,29%
|
7,93%
|
-
|
-
|
WPA
2 |
0,4200
|
0,7400
|
1,190
|
0,4100
|
0,4300
|
-
|
0,6100
|
0,8300
|
0,4700
|
0,5700
|
0,7000
|
0,5400
|
0,5300
|
0,6051
|
0,6668
|
0,6733
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,9000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
-
|
0,000010
|
0,000100
|
1,050
|
0,000010
|
0,000010
|
Datum van publicatie
|
12/08/20
|
13/08/21
|
3/03/22
|
6/05/22
|
10/08/22
|
10/08/22
|
4/11/22
|
7/03/23
|
8/05/23
|
15/08/23
|
7/11/23
|
14/03/24
|
3/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
542
|
402
|
928
|
-
|
624
|
451
|
613
|
869
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
341
|
618
|
552
|
-
|
305
|
371
|
429
|
477
|
ROE (netto-inkomsten/eigen vermogen)
|
9,25%
|
7,84%
|
15,3%
|
-
|
18,8%
|
17,5%
|
17,3%
|
17,1%
|
ROA (netto-inkomsten/totale activa)
|
3,67%
|
2,76%
|
5,28%
|
-
|
7,43%
|
7,16%
|
7,09%
|
7,5%
|
Totale activa
1 |
-4.646
|
3.510
|
5.781
|
-
|
5.290
|
5.773
|
6.207
|
6.374
|
Nettoactief per aandeel
2 |
11,60
|
10,60
|
11,60
|
-
|
14,00
|
15,00
|
16,30
|
17,90
|
Cashflow per aandeel
2 |
2,650
|
3,960
|
3,790
|
-
|
3,100
|
3,770
|
3,810
|
3,610
|
Capex
1 |
137
|
97,6
|
130
|
-
|
228
|
256
|
190
|
198
|
Capex/omzet
|
2,81%
|
2,11%
|
2,76%
|
-
|
4,25%
|
4,67%
|
3,37%
|
3,38%
|
Datum van publicatie
|
17/03/20
|
4/03/21
|
3/03/22
|
7/03/23
|
14/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
38,9
EUR Gemiddelde koersdoel
43,93
EUR Spread / Gemiddelde doel +12,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,55% | 87,45 mld. | | +8,72% | 65,02 mld. | | +15,90% | 36,65 mld. | | +15,40% | 32,88 mld. | | -1,93% | 26,09 mld. | | +6,41% | 25,92 mld. | | -1,42% | 25,14 mld. | | +15,07% | 24,8 mld. | | -4,14% | 20,94 mld. |
Industriële machines & uitrusting - Andere
|