Beurs gesloten -
Börse Stuttgart
10:30:08 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,3
EUR
|
+0,55%
|
|
-0,54%
|
+14,38%
|
Fiscaal tijdperk: december |
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.648
|
-
|
-
|
Bedrijfswaarde
1 |
31.349
|
30.975
|
29.593
|
K/w-verhouding
|
-
|
-
|
-
|
Dividendrendement
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,5
x
|
1,45
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
1,44
x
|
1,38
x
|
1,28
x
|
Bedrijfswaarde/EBITDA
|
8,38
x
|
7,85
x
|
7,26
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
14,7
x
|
14
x
|
FCF Yield
|
6,36%
|
6,81%
|
7,16%
|
Price to Book
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
419.327
|
-
|
-
|
Referentieprijs
2 |
-
|
-
|
-
|
Datum van publicatie
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.114
|
19.250
|
20.066
|
23.397
|
21.514
|
21.786
|
22.473
|
23.113
|
EBITDA
1 |
3.977
|
3.675
|
3.395
|
2.879
|
3.474
|
3.741
|
3.945
|
4.079
|
Bedrijfsresultaat (EBIT)
1 |
3.220
|
2.579
|
2.686
|
2.319
|
2.556
|
2.938
|
3.125
|
3.267
|
Operationele Marge
|
16,01%
|
13,4%
|
13,39%
|
9,91%
|
11,88%
|
13,49%
|
13,91%
|
14,13%
|
Resultaat voor belastingen (EBT)
1 |
2.811
|
1.925
|
2.149
|
1.689
|
1.888
|
2.637
|
2.872
|
2.995
|
Nettowinst (verlies)
1 |
2.085
|
1.408
|
1.634
|
1.259
|
1.318
|
1.891
|
2.051
|
2.135
|
Nettomarge
|
10,37%
|
7,31%
|
8,14%
|
5,38%
|
6,13%
|
8,68%
|
9,13%
|
9,24%
|
WPA
2 |
4,810
|
3,250
|
3,780
|
2,950
|
3,150
|
5,120
|
5,560
|
5,993
|
Free Cash Flow
1 |
2.564
|
2.365
|
1.478
|
654
|
2.647
|
1.994
|
2.109
|
2.118
|
FCF-marge
|
12,75%
|
12,29%
|
7,37%
|
2,8%
|
12,3%
|
9,15%
|
9,38%
|
9,17%
|
Kasstroomconversie (ebitda)
|
64,47%
|
64,35%
|
43,53%
|
22,72%
|
76,19%
|
53,29%
|
53,46%
|
51,94%
|
Kasstroomconversie (nettowinst)
|
122,97%
|
167,97%
|
90,45%
|
51,95%
|
200,83%
|
105,44%
|
102,8%
|
99,24%
|
Dividend per aandeel
2 |
1,850
|
1,850
|
1,830
|
1,850
|
1,850
|
1,940
|
2,035
|
2,155
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
23/02/22
|
7/03/23
|
4/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
10.024
|
9.485
|
9.765
|
9.926
|
5.092
|
5.047
|
10.140
|
5.271
|
5.642
|
10.913
|
5.976
|
5.509
|
11.485
|
5.609
|
5.317
|
10.926
|
5.440
|
5.148
|
10.588
|
5.317
|
5.441
|
10.733
|
5.740
|
5.370
|
10.936
|
-
|
EBITDA
|
-
|
-
|
2.099
|
1.810
|
-
|
-
|
1.613
|
-
|
-
|
1.536
|
-
|
-
|
1.343
|
-
|
-
|
1.675
|
-
|
-
|
1.799
|
-
|
-
|
1.847
|
-
|
-
|
1.838
|
-
|
Bedrijfsresultaat (EBIT)
|
1.579
|
1.191
|
1.388
|
1.430
|
-
|
-
|
1.256
|
-
|
-
|
1.166
|
-
|
-
|
1.153
|
-
|
-
|
1.254
|
-
|
-
|
1.302
|
-
|
-
|
1.500
|
-
|
-
|
1.494
|
-
|
Operationele Marge
|
15,75%
|
12,56%
|
14,21%
|
14,41%
|
-
|
-
|
12,39%
|
-
|
-
|
10,68%
|
-
|
-
|
10,04%
|
-
|
-
|
11,48%
|
-
|
-
|
12,3%
|
-
|
-
|
13,98%
|
-
|
-
|
13,67%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
883
|
1.267
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
997
|
-
|
632
|
-
|
-
|
-
|
-
|
223,5
|
223,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
471,3
|
471,3
|
-
|
474
|
474
|
-
|
-
|
Nettomarge
|
9,95%
|
-
|
6,47%
|
-
|
-
|
-
|
-
|
4,24%
|
3,96%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,94%
|
8,66%
|
-
|
8,26%
|
8,83%
|
-
|
-
|
WPA
2 |
2,300
|
-
|
-
|
2,180
|
-
|
-
|
-
|
0,5200
|
0,5200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,126
|
1,126
|
-
|
1,132
|
1,132
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4865
|
0,4865
|
-
|
0,4865
|
0,4865
|
-
|
0,5058
|
Datum van publicatie
|
5/03/20
|
6/08/20
|
4/03/21
|
12/08/21
|
23/11/21
|
23/02/22
|
23/02/22
|
5/05/22
|
15/08/22
|
15/08/22
|
8/11/22
|
7/03/23
|
7/03/23
|
10/05/23
|
10/08/23
|
10/08/23
|
4/12/23
|
4/03/24
|
4/03/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.045
|
1.475
|
1.036
|
1.819
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
1.298
|
1.672
|
3.055
|
Hefboom (schuld/ebitda)
|
0,5142
x
|
0,4014
x
|
0,3052
x
|
0,6318
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.564
|
2.365
|
1.478
|
654
|
2.647
|
1.994
|
2.109
|
2.119
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
7,6%
|
9,1%
|
6,3%
|
6,6%
|
10,1%
|
10,3%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
7,05%
|
4,57%
|
5,2%
|
5,05%
|
4,06%
|
6,35%
|
6,71%
|
6,01%
|
Totale activa
1 |
29.593
|
30.829
|
31.453
|
24.912
|
32.449
|
29.794
|
30.546
|
35.538
|
Nettoactief per aandeel
2 |
42,70
|
40,90
|
45,40
|
47,60
|
-
|
49,40
|
52,60
|
56,30
|
Cashflow per aandeel
2 |
7,480
|
7,090
|
4,930
|
2,910
|
-
|
6,140
|
6,690
|
6,610
|
Capex
1 |
677
|
715
|
624
|
593
|
608
|
704
|
727
|
740
|
Capex/omzet
|
3,37%
|
3,71%
|
3,11%
|
2,53%
|
2,83%
|
3,23%
|
3,24%
|
3,2%
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
23/02/22
|
7/03/23
|
4/03/24
|
-
|
-
|
-
|
Gemiddelde koersdoel
80,32
EUR Spread / Gemiddelde doel +∞% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,47% | 4,33 mld. | | +19,45% | 1,43 mld. | | +27,22% | 1,34 mld. | | -3,86% | 1,32 mld. | | -23,73% | 750 mln. | | -28,34% | 741 mln. | | -20,96% | 705 mln. | | -16,37% | 625 mln. | | -41,70% | 607 mln. |
kleefstoffen & epoxy
|