Beurs gesloten -
Xetra
17:35:12 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43,81
EUR
|
-0,75%
|
|
-7,04%
|
+13,29%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.257
|
9.327
|
12.647
|
3.510
|
5.071
|
5.745
|
-
|
-
|
Bedrijfswaarde
1 |
9.224
|
10.636
|
13.215
|
5.724
|
6.281
|
6.689
|
6.368
|
5.904
|
K/w-verhouding
|
15,9
x
|
39,3
x
|
22,3
x
|
35,7
x
|
16,6
x
|
13,9
x
|
10,6
x
|
8,95
x
|
Dividendrendement
|
2,11%
|
0,58%
|
1,55%
|
0,71%
|
1,81%
|
2,3%
|
2,98%
|
3,54%
|
Marktkapitalisatie/omzet
|
0,82
x
|
1,12
x
|
1,23
x
|
0,32
x
|
0,44
x
|
0,5
x
|
0,48
x
|
0,45
x
|
Bedrijfswaarde/omzet
|
1,05
x
|
1,28
x
|
1,28
x
|
0,51
x
|
0,55
x
|
0,58
x
|
0,53
x
|
0,46
x
|
Bedrijfswaarde/EBITDA
|
5,56
x
|
7,69
x
|
7,79
x
|
4,7
x
|
3,59
x
|
3,61
x
|
3,16
x
|
2,69
x
|
Bedrijfswaarde/FCF
|
16,5
x
|
43,7
x
|
24,1
x
|
-8
x
|
8,78
x
|
12,5
x
|
9,46
x
|
7,95
x
|
FCF Yield
|
6,06%
|
2,29%
|
4,15%
|
-12,5%
|
11,4%
|
8%
|
10,6%
|
12,6%
|
Price to Book
|
2,02
x
|
1,98
x
|
2,44
x
|
0,63
x
|
0,88
x
|
0,93
x
|
0,87
x
|
0,81
x
|
Aantal aandelen (in duizenden)
|
117.878
|
131.075
|
131.086
|
131.102
|
131.125
|
131.125
|
-
|
-
|
Referentieprijs
2 |
61,56
|
71,16
|
96,48
|
26,77
|
38,67
|
43,81
|
43,81
|
43,81
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.806
|
8.342
|
10.294
|
11.136
|
11.434
|
11.470
|
12.060
|
12.803
|
EBITDA
1 |
1.658
|
1.384
|
1.697
|
1.219
|
1.749
|
1.853
|
2.016
|
2.191
|
Bedrijfsresultaat (EBIT)
1 |
850,5
|
546,9
|
841,8
|
292,4
|
790,5
|
882
|
1.053
|
1.175
|
Operationele Marge
|
9,66%
|
6,56%
|
8,18%
|
2,63%
|
6,91%
|
7,69%
|
8,73%
|
9,17%
|
Resultaat voor belastingen (EBT)
1 |
621,6
|
301,6
|
759,7
|
138
|
459,8
|
617,1
|
790,5
|
932,2
|
Nettowinst (verlies)
1 |
454,8
|
215,3
|
568,3
|
105,8
|
305,8
|
416,7
|
541,8
|
638,9
|
Nettomarge
|
5,16%
|
2,58%
|
5,52%
|
0,95%
|
2,67%
|
3,63%
|
4,49%
|
4,99%
|
WPA
2 |
3,860
|
1,810
|
4,330
|
0,7500
|
2,330
|
3,145
|
4,122
|
4,898
|
Free Cash Flow
1 |
558,9
|
243,3
|
547,9
|
-715,6
|
715,2
|
535,4
|
673,6
|
742,3
|
FCF-marge
|
6,35%
|
2,92%
|
5,32%
|
-6,43%
|
6,26%
|
4,67%
|
5,59%
|
5,8%
|
Kasstroomconversie (ebitda)
|
33,72%
|
17,59%
|
32,29%
|
-
|
40,9%
|
28,89%
|
33,41%
|
33,88%
|
Kasstroomconversie (nettowinst)
|
122,89%
|
113,01%
|
96,41%
|
-
|
233,88%
|
128,48%
|
124,31%
|
116,19%
|
Dividend per aandeel
2 |
1,300
|
0,4100
|
1,500
|
0,1900
|
0,7000
|
1,008
|
1,308
|
1,550
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
3.927
|
4.968
|
2.761
|
2.734
|
2.802
|
5.537
|
2.706
|
2.892
|
2.781
|
2.836
|
5.617
|
2.730
|
3.086
|
2.859
|
2.898
|
2.802
|
3.054
|
-
|
-
|
EBITDA
1 |
-
|
-
|
375,5
|
391
|
368,2
|
-
|
134,6
|
324,9
|
389,6
|
436,5
|
-
|
462,9
|
459,7
|
474,3
|
469,9
|
460,1
|
505,9
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
204,8
|
462,2
|
150,7
|
170,3
|
141,4
|
311,7
|
-101,1
|
81,8
|
156
|
192,3
|
348,3
|
223,6
|
218,6
|
226,7
|
212,4
|
201,4
|
229,1
|
-
|
-
|
Operationele Marge
|
5,21%
|
9,3%
|
5,46%
|
6,23%
|
5,05%
|
5,63%
|
-3,74%
|
2,83%
|
5,61%
|
6,78%
|
6,2%
|
8,19%
|
7,08%
|
7,93%
|
7,33%
|
7,19%
|
7,5%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
90,8
|
395,6
|
160,9
|
115
|
109,4
|
224,5
|
-133,2
|
46,7
|
93,7
|
123,9
|
217,6
|
141,6
|
100,6
|
169,7
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
53,9
|
290,1
|
141,5
|
79,5
|
78,9
|
158,4
|
-95,2
|
42,6
|
72,1
|
71,2
|
143,3
|
79,9
|
82,7
|
108,8
|
97,34
|
94,36
|
119,4
|
-
|
-
|
Nettomarge
|
1,37%
|
5,84%
|
5,13%
|
2,91%
|
2,82%
|
2,86%
|
-3,52%
|
1,47%
|
2,59%
|
2,51%
|
2,55%
|
2,93%
|
2,68%
|
3,81%
|
3,36%
|
3,37%
|
3,91%
|
-
|
-
|
WPA
2 |
-
|
-
|
1,070
|
0,6100
|
0,6000
|
-
|
-0,7300
|
0,2700
|
0,5500
|
0,5400
|
-
|
0,6100
|
0,6300
|
0,8300
|
0,7419
|
0,7192
|
0,9098
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,500
|
-
|
-
|
-
|
-
|
0,1900
|
-
|
-
|
0,5100
|
-
|
1,000
|
-
|
-
|
-
|
1,300
|
Datum van publicatie
|
30/07/20
|
29/07/21
|
3/03/22
|
28/04/22
|
28/07/22
|
28/07/22
|
27/10/22
|
2/03/23
|
27/04/23
|
27/07/23
|
27/07/23
|
26/10/23
|
29/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.967
|
1.308
|
568
|
2.215
|
1.211
|
944
|
624
|
160
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,187
x
|
0,9457
x
|
0,3345
x
|
1,817
x
|
0,6923
x
|
0,5094
x
|
0,3095
x
|
0,0729
x
|
Free Cash Flow
1 |
559
|
243
|
548
|
-716
|
715
|
535
|
674
|
742
|
ROE (netto-inkomsten/eigen vermogen)
|
13,2%
|
5,48%
|
12%
|
1,96%
|
6,94%
|
7,8%
|
9,36%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
3,4%
|
1,55%
|
3,8%
|
1,05%
|
2,32%
|
2,36%
|
2,85%
|
3,77%
|
Totale activa
1 |
13.367
|
13.910
|
14.953
|
10.052
|
13.169
|
17.695
|
19.014
|
16.934
|
Nettoactief per aandeel
2 |
30,50
|
36,00
|
39,50
|
42,80
|
44,00
|
47,20
|
50,20
|
53,90
|
Cashflow per aandeel
2 |
7,180
|
4,430
|
6,730
|
-2,640
|
8,730
|
5,840
|
7,670
|
6,490
|
Capex
1 |
287
|
284
|
334
|
383
|
443
|
504
|
470
|
495
|
Capex/omzet
|
3,26%
|
3,4%
|
3,24%
|
3,44%
|
3,87%
|
4,4%
|
3,9%
|
3,86%
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
43,81
EUR Gemiddelde koersdoel
53,35
EUR Spread / Gemiddelde doel +21,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,29% | 6,13 mld. | | +14,65% | 58,67 mld. | | +26,10% | 36,8 mld. | | +26,70% | 28,74 mld. | | +15,62% | 25,64 mld. | | +11,71% | 23,31 mld. | | +1,34% | 21,74 mld. | | +15,97% | 18,38 mld. | | -6,32% | 14,21 mld. | | +18,96% | 12,04 mld. |
Zware machines & voertuigen - Andere
|