Beurs gesloten -
Börse Stuttgart
10:30:44 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
53
EUR
|
0,00%
|
|
0,00%
|
-13,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.541
|
24.055
|
35.427
|
25.885
|
34.666
|
30.277
|
-
|
-
|
Bedrijfswaarde
1 |
20.985
|
24.343
|
34.806
|
23.807
|
32.858
|
28.942
|
28.677
|
28.501
|
K/w-verhouding
|
24,5
x
|
30,6
x
|
17,4
x
|
9,77
x
|
24,1
x
|
25,5
x
|
24,5
x
|
23,1
x
|
Dividendrendement
|
3,68%
|
2,24%
|
3,4%
|
6,51%
|
3,45%
|
2,92%
|
2,91%
|
2,93%
|
Marktkapitalisatie/omzet
|
0,93
x
|
1,18
x
|
1,08
x
|
0,66
x
|
1,45
x
|
1,3
x
|
1,26
x
|
1,23
x
|
Bedrijfswaarde/omzet
|
0,99
x
|
1,19
x
|
1,06
x
|
0,6
x
|
1,38
x
|
1,25
x
|
1,19
x
|
1,16
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
12,7
x
|
9,46
x
|
5,25
x
|
12,3
x
|
11,8
x
|
11,3
x
|
10,9
x
|
Bedrijfswaarde/FCF
|
15
x
|
15,8
x
|
15,4
x
|
5,73
x
|
23,7
x
|
24
x
|
18,3
x
|
16,8
x
|
FCF Yield
|
6,68%
|
6,33%
|
6,51%
|
17,5%
|
4,23%
|
4,17%
|
5,48%
|
5,95%
|
Price to Book
|
8,44
x
|
9,98
x
|
11,1
x
|
6,22
x
|
10,9
x
|
9,63
x
|
8,66
x
|
7,69
x
|
Aantal aandelen (in duizenden)
|
119.735
|
119.794
|
120.338
|
120.285
|
119.619
|
118.315
|
-
|
-
|
Referentieprijs
2 |
163,2
|
200,8
|
294,4
|
215,2
|
289,8
|
255,9
|
255,9
|
255,9
|
Datum van publicatie
|
27/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
1/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.094
|
20.382
|
32.801
|
39.398
|
23.849
|
23.233
|
24.072
|
24.650
|
EBITDA
1 |
1.829
|
1.920
|
3.679
|
4.532
|
2.678
|
2.451
|
2.527
|
2.622
|
Bedrijfsresultaat (EBIT)
1 |
1.061
|
1.070
|
2.946
|
3.763
|
1.903
|
1.615
|
1.706
|
1.782
|
Operationele Marge
|
5,03%
|
5,25%
|
8,98%
|
9,55%
|
7,98%
|
6,95%
|
7,09%
|
7,23%
|
Resultaat voor belastingen (EBT)
1 |
1.047
|
1.059
|
2.945
|
3.808
|
1.956
|
1.618
|
1.669
|
1.782
|
Nettowinst (verlies)
1 |
798
|
788
|
2.032
|
2.644
|
1.431
|
1.189
|
1.223
|
1.308
|
Nettomarge
|
3,78%
|
3,87%
|
6,19%
|
6,71%
|
6%
|
5,12%
|
5,08%
|
5,31%
|
WPA
2 |
6,660
|
6,570
|
16,88
|
22,03
|
12,02
|
10,02
|
10,43
|
11,09
|
Free Cash Flow
1 |
1.401
|
1.541
|
2.265
|
4.157
|
1.389
|
1.206
|
1.571
|
1.696
|
FCF-marge
|
6,64%
|
7,56%
|
6,91%
|
10,55%
|
5,82%
|
5,19%
|
6,53%
|
6,88%
|
Kasstroomconversie (ebitda)
|
76,6%
|
80,26%
|
61,57%
|
91,73%
|
51,87%
|
49,19%
|
62,16%
|
64,69%
|
Kasstroomconversie (nettowinst)
|
175,56%
|
195,56%
|
111,47%
|
157,22%
|
97,06%
|
101,39%
|
128,41%
|
129,65%
|
Dividend per aandeel
2 |
6,000
|
4,500
|
10,00
|
14,00
|
10,00
|
7,483
|
7,448
|
7,488
|
Datum van publicatie
|
27/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
1/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
-
|
10.960
|
10.158
|
10.473
|
9.972
|
8.795
|
6.748
|
5.973
|
5.438
|
5.690
|
11.128
|
5.508
|
5.938
|
5.873
|
6.004
|
-
|
-
|
EBITDA
1 |
-
|
1.310
|
1.306
|
1.274
|
1.109
|
843
|
803
|
715
|
640
|
520
|
1.160
|
576
|
593,1
|
627,4
|
632
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
419
|
1.121
|
1.120
|
1.075
|
924
|
644
|
612
|
523
|
446
|
322
|
768
|
376
|
402,2
|
430,6
|
425,6
|
-
|
-
|
Operationele Marge
|
-
|
10,23%
|
11,03%
|
10,26%
|
9,27%
|
7,32%
|
9,07%
|
8,76%
|
8,2%
|
5,66%
|
6,9%
|
6,83%
|
6,77%
|
7,33%
|
7,09%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
628
|
-
|
-
|
324
|
779
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
719
|
783
|
754
|
654
|
453
|
456
|
400
|
315
|
260
|
575
|
273
|
261,5
|
335,6
|
310,9
|
-
|
-
|
Nettomarge
|
-
|
6,56%
|
7,71%
|
7,2%
|
6,56%
|
5,15%
|
6,76%
|
6,7%
|
5,79%
|
4,57%
|
5,17%
|
4,96%
|
4,4%
|
5,71%
|
5,18%
|
-
|
-
|
WPA
2 |
-
|
5,970
|
6,500
|
6,290
|
5,450
|
-
|
3,810
|
3,360
|
2,650
|
2,170
|
4,830
|
2,300
|
2,332
|
2,690
|
2,651
|
-
|
-
|
Dividend per aandeel
2 |
-
|
10,00
|
-
|
-
|
-
|
14,00
|
-
|
-
|
-
|
10,00
|
-
|
-
|
-
|
-
|
7,918
|
-
|
-
|
Datum van publicatie
|
21/07/20
|
2/03/22
|
26/04/22
|
25/07/22
|
24/10/22
|
1/03/23
|
24/04/23
|
25/07/23
|
24/10/23
|
1/03/24
|
1/03/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.444
|
288
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
621
|
2.078
|
1.808
|
1.334
|
1.600
|
1.776
|
Hefboom (schuld/ebitda)
|
0,7895
x
|
0,15
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.401
|
1.541
|
2.265
|
4.157
|
1.389
|
1.206
|
1.571
|
1.696
|
ROE (netto-inkomsten/eigen vermogen)
|
34,4%
|
33,4%
|
72,4%
|
72%
|
39,2%
|
37,2%
|
38,5%
|
35,2%
|
ROA (netto-inkomsten/totale activa)
|
9,02%
|
8,01%
|
16,6%
|
18%
|
11,1%
|
10,4%
|
11,3%
|
11,3%
|
Totale activa
1 |
8.852
|
9.838
|
12.250
|
14.700
|
12.861
|
11.433
|
10.821
|
11.551
|
Nettoactief per aandeel
2 |
19,30
|
20,10
|
26,60
|
34,60
|
26,50
|
26,60
|
29,50
|
33,30
|
Cashflow per aandeel
2 |
14,30
|
14,30
|
20,50
|
36,70
|
14,30
|
15,20
|
15,80
|
14,60
|
Capex
1 |
320
|
177
|
197
|
247
|
310
|
285
|
256
|
266
|
Capex/omzet
|
1,52%
|
0,87%
|
0,6%
|
0,63%
|
1,3%
|
1,23%
|
1,07%
|
1,08%
|
Datum van publicatie
|
27/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
1/03/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
255,9
CHF Gemiddelde koersdoel
243,6
CHF Spread / Gemiddelde doel -4,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,67% | 31,55 mld. | | -1,52% | 6,34 mld. | | +12,79% | 5,83 mld. | | +7,69% | 4,19 mld. | | -7,50% | 4,03 mld. | | 0,00% | 3,43 mld. | | +61,36% | 2,45 mld. | | -0,72% | 2,24 mld. | | +3,87% | 2,18 mld. |
Geïntegreerde logistieke dienstverleners
|