Beurs gesloten -
Börse Stuttgart
08:04:39 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,8
EUR
|
0,00%
|
|
-3,43%
|
+1,20%
|
Fiscaal tijdperk: Aprile |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
1.038
|
2.063
|
1.172
|
1.230
|
1.412
|
1.564
|
-
|
-
|
Bedrijfswaarde
1 |
1.038
|
2.063
|
1.172
|
1.230
|
1.412
|
1.564
|
1.564
|
1.564
|
K/w-verhouding
|
13,6
x
|
19,4
x
|
8
x
|
8,19
x
|
11,7
x
|
12
x
|
10,8
x
|
10,4
x
|
Dividendrendement
|
2,39%
|
0,81%
|
2,32%
|
-
|
-
|
2,25%
|
2,47%
|
2,68%
|
Marktkapitalisatie/omzet
|
0,61
x
|
1,19
x
|
0,5
x
|
0,52
x
|
0,69
x
|
0,75
x
|
0,72
x
|
0,7
x
|
Bedrijfswaarde/omzet
|
0,61
x
|
1,19
x
|
0,5
x
|
0,52
x
|
0,69
x
|
0,75
x
|
0,72
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
6,92
x
|
10,9
x
|
5,09
x
|
4,89
x
|
7,08
x
|
7,36
x
|
6,91
x
|
6,13
x
|
Bedrijfswaarde/FCF
|
8,78
x
|
7,58
x
|
483
x
|
9,02
x
|
-
|
15,1
x
|
11,3
x
|
11,1
x
|
FCF Yield
|
11,4%
|
13,2%
|
0,21%
|
11,1%
|
-
|
6,63%
|
8,84%
|
9,05%
|
Price to Book
|
1,48
x
|
2,61
x
|
1,44
x
|
1,29
x
|
-
|
1,43
x
|
1,29
x
|
-
|
Aantal aandelen (in duizenden)
|
46.033
|
46.297
|
43.222
|
43.140
|
42.640
|
41.950
|
-
|
-
|
Referentieprijs
2 |
22,55
|
44,55
|
27,11
|
28,51
|
33,11
|
37,28
|
37,28
|
37,28
|
Datum van publicatie
|
23/06/20
|
15/06/21
|
21/06/22
|
20/06/23
|
17/06/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Aprile |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
1.704
|
1.734
|
2.357
|
2.349
|
2.047
|
2.086
|
2.165
|
2.230
|
EBITDA
1 |
150
|
189,6
|
230,3
|
251,6
|
199,3
|
212,4
|
226,4
|
255
|
Bedrijfsresultaat (EBIT)
1 |
118,8
|
156,6
|
206,8
|
211,4
|
150,8
|
171,6
|
192,8
|
199,4
|
Operationele Marge
|
6,97%
|
9,03%
|
8,77%
|
9%
|
7,37%
|
8,23%
|
8,91%
|
8,94%
|
Resultaat voor belastingen (EBT)
1 |
115,2
|
145,9
|
205,5
|
205,8
|
165,8
|
182
|
197,5
|
203,4
|
Nettowinst (verlies)
1 |
77,47
|
106,5
|
150
|
150,7
|
122,6
|
132,4
|
144,1
|
148,2
|
Nettomarge
|
4,55%
|
6,14%
|
6,37%
|
6,41%
|
5,99%
|
6,35%
|
6,66%
|
6,65%
|
WPA
2 |
1,660
|
2,300
|
3,390
|
3,480
|
2,830
|
3,117
|
3,447
|
3,590
|
Free Cash Flow
1 |
118,2
|
272
|
2,424
|
136,4
|
-
|
103,7
|
138,2
|
141,5
|
FCF-marge
|
6,94%
|
15,68%
|
0,1%
|
5,8%
|
-
|
4,97%
|
6,39%
|
6,34%
|
Kasstroomconversie (ebitda)
|
78,83%
|
143,43%
|
1,05%
|
54,19%
|
-
|
48,81%
|
61,07%
|
55,49%
|
Kasstroomconversie (nettowinst)
|
152,59%
|
255,45%
|
1,62%
|
90,5%
|
-
|
78,28%
|
95,93%
|
95,48%
|
Dividend per aandeel
2 |
0,5400
|
0,3600
|
0,6300
|
-
|
-
|
0,8400
|
0,9200
|
1,000
|
Datum van publicatie
|
23/06/20
|
15/06/21
|
21/06/22
|
20/06/23
|
17/06/24
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
571,6
|
684,6
|
604,1
|
611,3
|
572,7
|
561,3
|
481,7
|
511,4
|
500,4
|
553,5
|
481,5
|
512,8
|
515,2
|
570,4
|
506,7
|
EBITDA
1 |
80,54
|
77,23
|
63,34
|
71,62
|
63,28
|
64,91
|
44,74
|
48,49
|
43,96
|
62,16
|
43,85
|
51,75
|
49,55
|
66,75
|
49
|
Bedrijfsresultaat (EBIT)
1 |
39,49
|
78,78
|
52,64
|
61,88
|
42,84
|
54,07
|
34,53
|
33,61
|
32,56
|
50,1
|
31,84
|
40,81
|
43,47
|
55,52
|
36,3
|
Operationele Marge
|
6,91%
|
11,51%
|
8,71%
|
10,12%
|
7,48%
|
9,63%
|
7,17%
|
6,57%
|
6,51%
|
9,05%
|
6,61%
|
7,96%
|
8,44%
|
9,73%
|
7,16%
|
Resultaat voor belastingen (EBT)
1 |
38,67
|
77,73
|
53
|
63,08
|
43,65
|
46,05
|
38,02
|
37,66
|
35,94
|
54,14
|
35,58
|
43,68
|
43,98
|
58,73
|
38,3
|
Nettowinst (verlies)
1 |
28,47
|
57,47
|
38,49
|
46,08
|
31,73
|
34,37
|
27,48
|
27,2
|
28,64
|
39,31
|
25,77
|
31,81
|
32,48
|
42,42
|
27,9
|
Nettomarge
|
4,98%
|
8,39%
|
6,37%
|
7,54%
|
5,54%
|
6,12%
|
5,71%
|
5,32%
|
5,72%
|
7,1%
|
5,35%
|
6,2%
|
6,3%
|
7,44%
|
5,51%
|
WPA
2 |
0,6500
|
1,330
|
0,8900
|
1,070
|
0,7400
|
0,7900
|
0,6400
|
0,6300
|
0,6600
|
0,9100
|
0,6000
|
0,7467
|
0,7633
|
1,007
|
0,6600
|
Dividend per aandeel
2 |
0,1650
|
0,1650
|
0,1650
|
0,1650
|
0,1815
|
-
|
-
|
-
|
-
|
-
|
0,2000
|
0,2000
|
0,2200
|
0,2200
|
0,2200
|
Datum van publicatie
|
15/02/22
|
21/06/22
|
23/08/22
|
30/11/22
|
21/02/23
|
20/06/23
|
22/08/23
|
29/11/23
|
20/02/24
|
17/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
118
|
272
|
2,42
|
136
|
-
|
104
|
138
|
142
|
ROE (netto-inkomsten/eigen vermogen)
|
11,2%
|
14,4%
|
18,9%
|
19,1%
|
-
|
12,9%
|
13,2%
|
13,1%
|
ROA (netto-inkomsten/totale activa)
|
6,21%
|
6,61%
|
8,07%
|
8,8%
|
-
|
6,95%
|
7,35%
|
7,3%
|
Totale activa
1 |
1.247
|
1.611
|
1.859
|
1.713
|
-
|
1.906
|
1.960
|
2.030
|
Nettoactief per aandeel
2 |
15,30
|
17,10
|
18,80
|
22,00
|
-
|
26,00
|
28,90
|
-
|
Cashflow per aandeel
2 |
3,510
|
6,680
|
1,780
|
4,740
|
-
|
4,400
|
5,370
|
-
|
Capex
1 |
46
|
38
|
76,6
|
68,8
|
-
|
68
|
68,5
|
68
|
Capex/omzet
|
2,7%
|
2,19%
|
3,25%
|
2,93%
|
-
|
3,26%
|
3,16%
|
3,05%
|
Datum van publicatie
|
23/06/20
|
15/06/21
|
21/06/22
|
20/06/23
|
17/06/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
37,28
USD Gemiddelde koersdoel
45
USD Spread / Gemiddelde doel +20,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,12% | 8,22 mld. | | -7,74% | 3,61 mld. | | -3,89% | 2,01 mld. | | -5,67% | 1,58 mld. | | -26,23% | 1,19 mld. | | +22,71% | 1,08 mld. | | +1,88% | 904 mln. | | -5,30% | 794 mln. | | +14,39% | 732 mln. |
meubilair
|