Real Time
BOERSE MUENCHEN
09:43:00 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,8
EUR
|
0,00%
|
|
-7,78%
|
-27,01%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
724.573
|
985.637
|
704.427
|
650.295
|
503.841
|
399.943
|
-
|
-
|
Bedrijfswaarde
1 |
634.907
|
891.987
|
596.011
|
546.554
|
424.992
|
327.260
|
320.848
|
311.454
|
K/w-verhouding
|
38
x
|
51,3
x
|
35,8
x
|
34,8
x
|
25,3
x
|
25,7
x
|
20,5
x
|
19,6
x
|
Dividendrendement
|
0,79%
|
0,61%
|
0,92%
|
1%
|
1,49%
|
1,91%
|
1,95%
|
2%
|
Marktkapitalisatie/omzet
|
4,31
x
|
6,55
x
|
4,54
x
|
3,91
x
|
2,9
x
|
2,3
x
|
2,17
x
|
2,08
x
|
Bedrijfswaarde/omzet
|
3,78
x
|
5,93
x
|
3,84
x
|
3,29
x
|
2,45
x
|
1,88
x
|
1,74
x
|
1,62
x
|
Bedrijfswaarde/EBITDA
|
20,8
x
|
29,7
x
|
19,3
x
|
17,1
x
|
13,3
x
|
10,1
x
|
9,46
x
|
8,74
x
|
Bedrijfswaarde/FCF
|
45,3
x
|
101
x
|
31,8
x
|
31,1
x
|
-350
x
|
28,5
x
|
27,6
x
|
17,4
x
|
FCF Yield
|
2,21%
|
0,99%
|
3,15%
|
3,22%
|
-0,29%
|
3,5%
|
3,62%
|
5,76%
|
Price to Book
|
4,2
x
|
5,4
x
|
3,59
x
|
3,47
x
|
2,47
x
|
1,92
x
|
1,79
x
|
1,7
x
|
Aantal aandelen (in duizenden)
|
78.163
|
78.163
|
77.923
|
72.015
|
74.203
|
74.339
|
-
|
-
|
Referentieprijs
2 |
9.270
|
12.610
|
9.040
|
9.030
|
6.790
|
5.380
|
5.380
|
5.380
|
Datum van publicatie
|
31/01/20
|
1/02/21
|
4/02/22
|
14/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
168.052
|
150.514
|
155.252
|
166.258
|
173.455
|
174.054
|
184.504
|
192.443
|
EBITDA
1 |
30.482
|
30.049
|
30.900
|
32.027
|
31.837
|
32.365
|
33.905
|
35.633
|
Bedrijfsresultaat (EBIT)
1 |
26.355
|
25.943
|
26.065
|
26.669
|
25.780
|
25.173
|
25.090
|
26.459
|
Operationele Marge
|
15,68%
|
17,24%
|
16,79%
|
16,04%
|
14,86%
|
14,46%
|
13,6%
|
13,75%
|
Resultaat voor belastingen (EBT)
1 |
26.804
|
26.635
|
27.636
|
27.950
|
27.559
|
24.361
|
27.471
|
28.945
|
Nettowinst (verlies)
1 |
19.139
|
19.205
|
19.715
|
20.022
|
20.338
|
15.684
|
19.621
|
20.566
|
Nettomarge
|
11,39%
|
12,76%
|
12,7%
|
12,04%
|
11,73%
|
9,01%
|
10,63%
|
10,69%
|
WPA
2 |
244,1
|
245,7
|
252,4
|
259,6
|
268,2
|
209,3
|
262,3
|
275,1
|
Free Cash Flow
1 |
14.016
|
8.870
|
18.756
|
17.601
|
-1.216
|
11.465
|
11.622
|
17.928
|
FCF-marge
|
8,34%
|
5,89%
|
12,08%
|
10,59%
|
-0,7%
|
6,59%
|
6,3%
|
9,32%
|
Kasstroomconversie (ebitda)
|
45,98%
|
29,52%
|
60,7%
|
54,96%
|
-
|
35,43%
|
34,28%
|
50,31%
|
Kasstroomconversie (nettowinst)
|
73,23%
|
46,19%
|
95,14%
|
87,91%
|
-
|
73,1%
|
59,23%
|
87,17%
|
Dividend per aandeel
2 |
73,00
|
77,00
|
83,00
|
90,00
|
101,0
|
103,0
|
105,0
|
107,9
|
Datum van publicatie
|
31/01/20
|
1/02/21
|
4/02/22
|
14/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
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
|
2025 Q2
|
---|
Omzet
1 |
94.422
|
66.180
|
84.334
|
67.052
|
47.594
|
88.200
|
32.646
|
38.618
|
71.264
|
43.015
|
51.979
|
94.994
|
33.467
|
40.158
|
73.625
|
45.490
|
54.340
|
99.830
|
36.485
|
38.356
|
76.100
|
45.297
|
52.378
|
101.900
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.934
|
10.220
|
15.723
|
10.240
|
6.639
|
15.825
|
4.845
|
5.023
|
9.868
|
8.881
|
7.920
|
16.801
|
5.061
|
5.345
|
10.406
|
8.981
|
6.393
|
15.374
|
5.028
|
5.375
|
12.500
|
8.390
|
5.758
|
16.500
|
-
|
-
|
Operationele Marge
|
15,82%
|
15,44%
|
18,64%
|
15,27%
|
13,95%
|
17,94%
|
14,84%
|
13,01%
|
13,85%
|
20,65%
|
15,24%
|
17,69%
|
15,12%
|
13,31%
|
14,13%
|
19,74%
|
11,76%
|
15,4%
|
13,78%
|
14,01%
|
16,43%
|
18,52%
|
10,99%
|
16,19%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
10.882
|
-
|
11.037
|
-
|
-
|
5.097
|
-
|
10.860
|
9.510
|
7.580
|
-
|
5.097
|
5.968
|
11.065
|
10.073
|
-
|
-
|
1.586
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
10.937
|
8.218
|
-
|
7.881
|
4.832
|
11.834
|
3.473
|
4.227
|
7.700
|
6.800
|
5.522
|
-
|
3.608
|
4.256
|
7.864
|
7.634
|
4.840
|
-
|
976
|
3.674
|
-
|
5.777
|
4.587
|
-
|
-
|
-
|
Nettomarge
|
11,58%
|
12,42%
|
-
|
11,75%
|
10,15%
|
13,42%
|
10,64%
|
10,95%
|
10,8%
|
15,81%
|
10,62%
|
-
|
10,78%
|
10,6%
|
10,68%
|
16,78%
|
8,91%
|
-
|
2,68%
|
9,58%
|
-
|
12,75%
|
8,76%
|
-
|
-
|
-
|
WPA
2 |
-
|
105,1
|
-
|
100,8
|
61,94
|
-
|
44,87
|
54,68
|
99,55
|
87,97
|
72,11
|
-
|
47,43
|
55,92
|
103,4
|
100,3
|
64,52
|
-
|
13,13
|
53,15
|
-
|
70,90
|
73,35
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
34,00
|
-
|
37,00
|
46,00
|
-
|
-
|
38,00
|
38,00
|
-
|
52,00
|
-
|
-
|
43,00
|
43,00
|
-
|
58,00
|
-
|
-
|
44,00
|
-
|
-
|
59,00
|
-
|
-
|
45,00
|
Datum van publicatie
|
31/01/20
|
30/07/20
|
1/02/21
|
29/07/21
|
4/02/22
|
4/02/22
|
27/04/22
|
3/08/22
|
3/08/22
|
1/11/22
|
14/02/23
|
14/02/23
|
10/05/23
|
8/08/23
|
8/08/23
|
7/11/23
|
9/02/24
|
9/02/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
89.666
|
93.650
|
108.416
|
103.741
|
78.849
|
72.683
|
79.095
|
88.489
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14.016
|
8.870
|
18.756
|
17.601
|
-1.216
|
11.465
|
11.622
|
17.928
|
ROE (netto-inkomsten/eigen vermogen)
|
11,3%
|
10,8%
|
10,4%
|
10,2%
|
10,1%
|
7,75%
|
9,06%
|
9,04%
|
ROA (netto-inkomsten/totale activa)
|
12%
|
11,8%
|
11,4%
|
11,1%
|
10,4%
|
5,86%
|
6,72%
|
6,69%
|
Totale activa
1 |
159.562
|
163.389
|
172.738
|
179.958
|
194.711
|
267.587
|
292.062
|
307.273
|
Nettoactief per aandeel
2 |
2.209
|
2.336
|
2.516
|
2.600
|
2.749
|
2.802
|
2.997
|
3.162
|
Cashflow per aandeel
2 |
292,0
|
295,0
|
303,0
|
316,0
|
333,0
|
304,0
|
394,0
|
435,0
|
Capex
1 |
6.073
|
15.116
|
5.278
|
15.794
|
26.887
|
14.517
|
13.680
|
8.736
|
Capex/omzet
|
3,61%
|
10,04%
|
3,4%
|
9,5%
|
15,5%
|
8,34%
|
7,41%
|
4,54%
|
Datum van publicatie
|
31/01/20
|
1/02/21
|
4/02/22
|
14/02/23
|
9/02/24
|
-
|
-
|
-
|
Laatste slotkoers
5.380
JPY Gemiddelde koersdoel
5.941
JPY Spread / Gemiddelde doel +10,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,80% | 387 mld. | | +13,50% | 137 mld. | | +20,30% | 78,67 mld. | | -6,12% | 70,65 mld. | | -27,22% | 38,17 mld. | | +0,11% | 32,84 mld. | | +9,52% | 18,31 mld. | | +21,60% | 16,76 mld. | | +9,48% | 12,94 mld. |
Persoonlijke producten - NEC
|