Beurs gesloten -
BOERSE MUENCHEN
21:44:23 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
124
EUR
|
0,00%
|
|
-0,40%
|
+2,90%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
551,2
|
444
|
469,9
|
567,4
|
702,8
|
745,7
|
-
|
-
|
Bedrijfswaarde
1 |
837
|
728
|
756,8
|
792,5
|
702,8
|
713,2
|
915,7
|
961,2
|
K/w-verhouding
|
24
x
|
18,8
x
|
18,7
x
|
11,3
x
|
12
x
|
11,2
x
|
12,5
x
|
11,7
x
|
Dividendrendement
|
1,23%
|
1,37%
|
1,26%
|
1,25%
|
-
|
1,45%
|
1,63%
|
1,56%
|
Marktkapitalisatie/omzet
|
2,35
x
|
1,92
x
|
2,54
x
|
1,94
x
|
2,28
x
|
2,28
x
|
2,42
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
3,58
x
|
3,15
x
|
4,1
x
|
2,71
x
|
2,28
x
|
2,28
x
|
2,97
x
|
2,86
x
|
Bedrijfswaarde/EBITDA
|
17,2
x
|
14,8
x
|
15,8
x
|
9,39
x
|
7,71
x
|
10,4
x
|
9,34
x
|
9
x
|
Bedrijfswaarde/FCF
|
-362
x
|
49,2
x
|
-
|
11,5
x
|
12,4
x
|
-30,6
x
|
30,8
x
|
26,3
x
|
FCF Yield
|
-0,28%
|
2,03%
|
-
|
8,67%
|
8,06%
|
-3,27%
|
3,24%
|
3,8%
|
Price to Book
|
1,32
x
|
1,02
x
|
1,04
x
|
1,14
x
|
1,29
x
|
1,26
x
|
1,16
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
5.914
|
5.921
|
5.919
|
5.923
|
5.906
|
5.918
|
-
|
-
|
Referentieprijs
2 |
93,20
|
75,00
|
79,40
|
95,80
|
119,0
|
126,0
|
126,0
|
126,0
|
Datum van publicatie
|
29/05/19
|
3/07/20
|
14/06/21
|
3/06/22
|
26/05/23
|
24/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
234,1
|
231,3
|
184,7
|
292,8
|
307,8
|
312,5
|
308
|
336,4
|
EBITDA
1 |
48,61
|
49,19
|
47,97
|
84,43
|
91,18
|
94,12
|
98
|
106,8
|
Bedrijfsresultaat (EBIT)
1 |
41,3
|
41,2
|
41,3
|
77
|
84,9
|
95,1
|
90,7
|
97,95
|
Operationele Marge
|
17,64%
|
17,81%
|
22,36%
|
26,3%
|
27,58%
|
30,43%
|
29,45%
|
29,12%
|
Resultaat voor belastingen (EBT)
1 |
34,27
|
34,65
|
35,16
|
69,8
|
78,29
|
71,72
|
77,61
|
-
|
Nettowinst (verlies)
1 |
23,1
|
23,71
|
25,2
|
50,2
|
58,49
|
63,6
|
59
|
64
|
Nettomarge
|
9,87%
|
10,25%
|
13,64%
|
17,14%
|
19%
|
20,35%
|
19,16%
|
19,02%
|
WPA
2 |
3,890
|
3,990
|
4,250
|
8,490
|
9,890
|
10,74
|
10,04
|
10,82
|
Free Cash Flow
1 |
-2,31
|
14,8
|
-
|
68,68
|
56,65
|
-32
|
29,7
|
36,5
|
FCF-marge
|
-0,99%
|
6,4%
|
-
|
23,46%
|
18,4%
|
-10,28%
|
9,64%
|
10,85%
|
Kasstroomconversie (ebitda)
|
-
|
30,09%
|
-
|
81,35%
|
62,13%
|
-
|
30,31%
|
34,19%
|
Kasstroomconversie (nettowinst)
|
-
|
62,42%
|
-
|
136,81%
|
96,85%
|
-
|
50,34%
|
57,03%
|
Dividend per aandeel
2 |
1,150
|
1,030
|
1,000
|
1,200
|
-
|
1,827
|
2,060
|
1,960
|
Datum van publicatie
|
29/05/19
|
3/07/20
|
14/06/21
|
3/06/22
|
26/05/23
|
24/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
99,16
|
132,1
|
-
|
113
|
128,5
|
164,3
|
159,4
|
-
|
158,4
|
154,1
|
EBITDA
|
23,48
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
19,84
|
21,36
|
-
|
26,74
|
35,6
|
41,4
|
53,1
|
-
|
57,4
|
37,7
|
Operationele Marge
|
20,01%
|
16,16%
|
-
|
23,66%
|
27,7%
|
25,2%
|
33,31%
|
-
|
36,24%
|
24,46%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
10,97
|
-
|
7,58
|
-
|
23,3
|
26,9
|
36,9
|
21,6
|
38,6
|
25
|
Nettomarge
|
11,06%
|
-
|
-
|
-
|
18,13%
|
16,37%
|
23,15%
|
-
|
24,37%
|
16,22%
|
WPA
|
1,850
|
-
|
1,270
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/12/19
|
3/07/20
|
3/12/20
|
14/06/21
|
29/11/21
|
3/06/22
|
25/11/22
|
26/05/23
|
24/11/23
|
24/05/24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
286
|
284
|
287
|
225
|
-
|
233
|
170
|
216
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,879
x
|
5,774
x
|
5,981
x
|
2,666
x
|
-
|
2,475
x
|
1,735
x
|
2,019
x
|
Free Cash Flow
1 |
-2,31
|
14,8
|
-
|
68,7
|
56,7
|
-32
|
29,7
|
36,5
|
ROE (netto-inkomsten/eigen vermogen)
|
5,59%
|
5,53%
|
5,68%
|
10,5%
|
11,2%
|
9,77%
|
9,6%
|
9,35%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
70,60
|
73,50
|
76,30
|
84,30
|
92,10
|
99,60
|
108,0
|
118,0
|
Cashflow per aandeel
2 |
5,230
|
5,470
|
1,340
|
12,70
|
11,00
|
10,60
|
11,30
|
12,40
|
Capex
1 |
10,2
|
2,17
|
-
|
6,95
|
8,26
|
16
|
20
|
19,6
|
Capex/omzet
|
4,36%
|
0,94%
|
-
|
2,37%
|
2,68%
|
5,14%
|
6,49%
|
5,83%
|
Datum van publicatie
|
29/05/19
|
3/07/20
|
14/06/21
|
3/06/22
|
26/05/23
|
24/05/24
|
-
|
-
|
Laatste slotkoers
126
EUR Gemiddelde koersdoel
136,3
EUR Spread / Gemiddelde doel +8,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,77% | 6,19 mld. | | +1,62% | 1,86 mld. | | -18,27% | 1,18 mld. | | +15,72% | 985 mln. | | -28,12% | 877 mln. | | +13,37% | 854 mln. | | +0,30% | 508 mln. | | -17,70% | 414 mln. | | +19,51% | 353 mln. |
Wijnmakerijen
|