Beurs gesloten -
Xetra
17:35:16 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
124
EUR
|
+1,81%
|
|
+0,98%
|
+10,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.133
|
2.087
|
3.030
|
3.317
|
3.532
|
3.918
|
-
|
-
|
Bedrijfswaarde
1 |
2.095
|
1.902
|
2.652
|
2.795
|
3.532
|
3.537
|
3.358
|
3.184
|
K/w-verhouding
|
225
x
|
-26,2
x
|
21,5
x
|
17,7
x
|
15,7
x
|
14,1
x
|
11,8
x
|
10,6
x
|
Dividendrendement
|
1,11%
|
0,09%
|
1,46%
|
1,67%
|
-
|
2,03%
|
2,4%
|
2,55%
|
Marktkapitalisatie/omzet
|
0,54
x
|
0,63
x
|
0,83
x
|
0,79
x
|
0,75
x
|
0,74
x
|
0,69
x
|
0,66
x
|
Bedrijfswaarde/omzet
|
0,53
x
|
0,57
x
|
0,73
x
|
0,66
x
|
0,75
x
|
0,67
x
|
0,59
x
|
0,54
x
|
Bedrijfswaarde/EBITDA
|
9,21
x
|
14,3
x
|
8,48
x
|
7,49
x
|
7,72
x
|
6,61
x
|
5,46
x
|
4,74
x
|
Bedrijfswaarde/FCF
|
-22,2
x
|
8,34
x
|
13,2
x
|
7,75
x
|
-
|
16,8
x
|
14,6
x
|
10,8
x
|
FCF Yield
|
-4,51%
|
12%
|
7,57%
|
12,9%
|
-
|
5,97%
|
6,85%
|
9,25%
|
Price to Book
|
1,56
x
|
1,74
x
|
2,18
x
|
2,08
x
|
-
|
2,04
x
|
1,79
x
|
1,59
x
|
Aantal aandelen (in duizenden)
|
31.593
|
31.593
|
31.593
|
31.593
|
31.593
|
31.593
|
-
|
-
|
Referentieprijs
2 |
67,50
|
66,05
|
95,90
|
105,0
|
111,8
|
124,0
|
124,0
|
124,0
|
Datum van publicatie
|
20/02/20
|
22/03/21
|
21/03/22
|
24/03/23
|
23/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.959
|
3.323
|
3.634
|
4.209
|
4.721
|
5.278
|
5.646
|
5.943
|
EBITDA
1 |
227,3
|
133,2
|
312,6
|
373,3
|
457,3
|
534,9
|
615,3
|
671,3
|
Bedrijfsresultaat (EBIT)
1 |
43,95
|
-40,8
|
170,9
|
230,4
|
291
|
374,8
|
451,6
|
504,5
|
Operationele Marge
|
1,11%
|
-1,23%
|
4,7%
|
5,47%
|
6,16%
|
7,1%
|
8%
|
8,49%
|
Resultaat voor belastingen (EBT)
1 |
41,7
|
-36,6
|
177,3
|
242,1
|
310,5
|
382
|
454
|
510,7
|
Nettowinst (verlies)
1 |
9,491
|
-79,7
|
141,4
|
187
|
224,5
|
277,7
|
331,3
|
371,2
|
Nettomarge
|
0,24%
|
-2,4%
|
3,89%
|
4,44%
|
4,76%
|
5,26%
|
5,87%
|
6,25%
|
WPA
2 |
0,3000
|
-2,520
|
4,470
|
5,920
|
7,110
|
8,791
|
10,49
|
11,75
|
Free Cash Flow
1 |
-94,4
|
228
|
200,8
|
360,5
|
-
|
211
|
230,2
|
294,7
|
FCF-marge
|
-2,38%
|
6,86%
|
5,53%
|
8,56%
|
-
|
4%
|
4,08%
|
4,96%
|
Kasstroomconversie (ebitda)
|
-
|
171,15%
|
64,24%
|
96,57%
|
-
|
39,45%
|
37,41%
|
43,89%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
142,07%
|
192,75%
|
-
|
75,99%
|
69,48%
|
79,38%
|
Dividend per aandeel
2 |
0,7500
|
0,0600
|
1,400
|
1,750
|
-
|
2,516
|
2,975
|
3,165
|
Datum van publicatie
|
20/02/20
|
22/03/21
|
21/03/22
|
24/03/23
|
23/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
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
|
---|
Omzet
1 |
1.720
|
922,9
|
991,5
|
987,2
|
997,6
|
1.985
|
1.059
|
1.166
|
1.199
|
-
|
1.165
|
1.235
|
1.257
|
1.300
|
1.250
|
1.361
|
-
|
EBITDA
1 |
137,7
|
74,9
|
100
|
87
|
88,1
|
175,1
|
95
|
103,2
|
114,9
|
-
|
110,9
|
125
|
124,5
|
130
|
120
|
143,3
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
41,4
|
57,9
|
53,9
|
54,2
|
-
|
60,3
|
62,01
|
80,4
|
-
|
74,8
|
73,09
|
88
|
91
|
82
|
97,35
|
-
|
Operationele Marge
|
-
|
4,49%
|
5,84%
|
5,46%
|
5,43%
|
-
|
5,69%
|
5,32%
|
6,71%
|
-
|
6,42%
|
5,92%
|
7%
|
7%
|
6,56%
|
7,15%
|
-
|
Resultaat voor belastingen (EBT)
1 |
75,7
|
42,7
|
58,86
|
54,7
|
58,5
|
113,2
|
63,4
|
65,46
|
83
|
-
|
74,3
|
75,1
|
89
|
92
|
83
|
98,85
|
-
|
Nettowinst (verlies)
1 |
56,9
|
29,7
|
54,87
|
40,1
|
43
|
83,1
|
45,2
|
58,72
|
63,5
|
-
|
54,3
|
48,81
|
64,24
|
66,24
|
59,76
|
71,17
|
-
|
Nettomarge
|
3,31%
|
3,22%
|
5,53%
|
4,06%
|
4,31%
|
4,19%
|
4,27%
|
5,04%
|
5,3%
|
-
|
4,66%
|
3,95%
|
5,11%
|
5,1%
|
4,78%
|
5,23%
|
-
|
WPA
2 |
1,800
|
0,9400
|
1,730
|
1,270
|
1,360
|
2,630
|
1,430
|
1,860
|
2,010
|
-
|
1,720
|
1,550
|
2,056
|
2,097
|
1,892
|
2,253
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,750
|
-
|
-
|
-
|
2,400
|
-
|
-
|
-
|
Datum van publicatie
|
3/08/21
|
5/11/21
|
21/03/22
|
6/05/22
|
2/08/22
|
2/08/22
|
4/11/22
|
24/03/23
|
28/04/23
|
1/08/23
|
3/11/23
|
23/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
38
|
185
|
378
|
522
|
-
|
381
|
559
|
733
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-94,4
|
228
|
201
|
360
|
-
|
211
|
230
|
295
|
ROE (netto-inkomsten/eigen vermogen)
|
5,67%
|
-6,2%
|
10,9%
|
12,5%
|
-
|
14,8%
|
15,7%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
2,39%
|
0,32%
|
4,32%
|
-
|
-
|
6,09%
|
6,57%
|
6,73%
|
Totale activa
1 |
396,4
|
-24.654
|
3.272
|
-
|
-
|
4.563
|
5.046
|
5.513
|
Nettoactief per aandeel
2 |
43,40
|
38,00
|
44,10
|
50,60
|
-
|
60,70
|
69,30
|
77,90
|
Cashflow per aandeel
2 |
2,960
|
10,20
|
9,670
|
15,20
|
-
|
8,300
|
10,50
|
11,50
|
Capex
1 |
169
|
93,8
|
105
|
118
|
-
|
168
|
172
|
178
|
Capex/omzet
|
4,27%
|
2,82%
|
2,89%
|
2,81%
|
-
|
3,19%
|
3,04%
|
3%
|
Datum van publicatie
|
20/02/20
|
22/03/21
|
21/03/22
|
24/03/23
|
23/03/24
|
-
|
-
|
-
|
Laatste slotkoers
124
EUR Gemiddelde koersdoel
142,7
EUR Spread / Gemiddelde doel +15,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,91% | 4,18 mld. | | -1,42% | 14,89 mld. | | +25,00% | 4,92 mld. | | -14,84% | 4,68 mld. | | -17,31% | 4,12 mld. | | +13,00% | 3,73 mld. | | +29,08% | 3,43 mld. | | +0,73% | 3,31 mld. | | -3,89% | 3,18 mld. | | -10,73% | 2,74 mld. |
Industriële machines
|