Beurs gesloten -
Börse Stuttgart
08:18:07 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3
EUR
|
-0,66%
|
|
0,00%
|
-10,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
361.382
|
267.734
|
336.445
|
349.476
|
319.859
|
297.351
|
-
|
-
|
Bedrijfswaarde
1 |
361.382
|
267.734
|
336.445
|
349.476
|
319.859
|
297.351
|
297.351
|
297.351
|
K/w-verhouding
|
9,33
x
|
9,1
x
|
9
x
|
9,98
x
|
7,68
x
|
6,6
x
|
6,09
x
|
5,74
x
|
Dividendrendement
|
3,31%
|
2,21%
|
2,29%
|
2,71%
|
4,81%
|
5,18%
|
5,63%
|
6,2%
|
Marktkapitalisatie/omzet
|
2,25
x
|
1,73
x
|
2,06
x
|
2,02
x
|
1,66
x
|
1,53
x
|
1,49
x
|
1,45
x
|
Bedrijfswaarde/omzet
|
2,25
x
|
1,73
x
|
2,06
x
|
2,02
x
|
1,66
x
|
1,53
x
|
1,49
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,89
x
|
0,63
x
|
0,73
x
|
0,72
x
|
0,63
x
|
0,53
x
|
0,5
x
|
0,48
x
|
Aantal aandelen (in duizenden)
|
2.393.260
|
2.369.328
|
2.369.328
|
2.369.328
|
2.369.328
|
2.369.328
|
-
|
-
|
Referentieprijs
2 |
151,0
|
113,0
|
142,0
|
147,5
|
135,0
|
125,5
|
125,5
|
125,5
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
21/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
160.491
|
154.891
|
163.349
|
173.258
|
192.654
|
194.717
|
199.005
|
205.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
87.762
|
84.895
|
92.305
|
98.505
|
107.685
|
108.203
|
109.998
|
111.231
|
Operationele Marge
|
54,68%
|
54,81%
|
56,51%
|
56,85%
|
55,9%
|
55,57%
|
55,27%
|
54,23%
|
Resultaat voor belastingen (EBT)
1 |
53.750
|
41.347
|
51.973
|
46.585
|
55.845
|
59.232
|
65.086
|
67.976
|
Nettowinst (verlies)
1 |
38.727
|
29.487
|
38.053
|
35.769
|
42.405
|
45.350
|
49.432
|
52.868
|
Nettomarge
|
24,13%
|
19,04%
|
23,3%
|
20,65%
|
22,01%
|
23,29%
|
24,84%
|
25,78%
|
WPA
2 |
16,18
|
12,42
|
15,77
|
14,78
|
17,58
|
19,02
|
20,62
|
21,88
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,000
|
2,500
|
3,250
|
4,000
|
6,500
|
6,495
|
7,070
|
7,779
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
21/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
-
|
-
|
42.523
|
40.613
|
41.510
|
-
|
41.735
|
-
|
-
|
46.574
|
48.070
|
94.644
|
47.115
|
50.895
|
50.152
|
49.325
|
99.478
|
48.704
|
48.067
|
49.947
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
22.045
|
23.223
|
23.441
|
-
|
23.484
|
28.358
|
-
|
26.781
|
27.223
|
-
|
27.294
|
26.387
|
29.439
|
27.366
|
57.207
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
51,84%
|
57,18%
|
56,47%
|
-
|
56,27%
|
-
|
-
|
57,5%
|
56,63%
|
-
|
57,93%
|
51,85%
|
58,7%
|
55,48%
|
57,51%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
12.466
|
13.887
|
13.589
|
-
|
13.536
|
5.574
|
-
|
14.089
|
14.439
|
-
|
14.501
|
12.815
|
17.755
|
16.074
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
9.550
|
19.521
|
9.901
|
11.211
|
10.794
|
-
|
10.574
|
3.191
|
-
|
10.741
|
10.994
|
21.735
|
11.282
|
9.388
|
13.486
|
12.200
|
25.688
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
23,28%
|
27,6%
|
26%
|
-
|
25,34%
|
-
|
-
|
23,06%
|
22,87%
|
22,97%
|
23,95%
|
18,45%
|
26,89%
|
24,73%
|
25,82%
|
-
|
-
|
-
|
-
|
WPA
2 |
4,020
|
8,100
|
4,180
|
4,580
|
4,560
|
9,140
|
4,290
|
1,350
|
-
|
4,380
|
4,640
|
9,020
|
4,600
|
3,960
|
5,530
|
5,351
|
10,84
|
5,332
|
4,421
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,500
|
3,500
|
-
|
-
|
-
|
-
|
6,000
|
-
|
-
|
-
|
-
|
7,500
|
-
|
-
|
Datum van publicatie
|
20/07/20
|
21/07/21
|
21/01/22
|
21/04/22
|
21/07/22
|
21/07/22
|
21/10/22
|
19/01/23
|
19/01/23
|
21/04/23
|
21/07/23
|
21/07/23
|
20/10/23
|
19/01/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,9%
|
7,1%
|
7,4%
|
7,38%
|
8,29%
|
8,33%
|
8,53%
|
8,47%
|
ROA (netto-inkomsten/totale activa)
|
1,2%
|
0,85%
|
0,98%
|
0,86%
|
0,9%
|
1,06%
|
1,13%
|
1,16%
|
Totale activa
1 |
3.227.228
|
3.469.073
|
3.881.347
|
4.159.243
|
4.711.671
|
4.271.757
|
4.379.986
|
4.545.706
|
Nettoactief per aandeel
2 |
170,0
|
179,0
|
195,0
|
206,0
|
213,0
|
236,0
|
249,0
|
263,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
21/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
Laatste slotkoers
125,5
THB Gemiddelde koersdoel
147
THB Spread / Gemiddelde doel +17,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,78% | 581 mld. | | +18,83% | 311 mld. | | +25,13% | 263 mld. | | +26,24% | 187 mld. | | +30,54% | 175 mld. | | +8,72% | 158 mld. | | -0,24% | 154 mld. | | +8,69% | 150 mld. | | +12,27% | 142 mld. |
Banken - Andere
|