Beurs gesloten -
Börse Stuttgart
08:00:33 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,33
EUR
|
-1,34%
|
|
+2,60%
|
-55,88%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.689
|
5.871
|
5.490
|
4.273
|
3.489
|
1.496
|
-
|
-
|
Bedrijfswaarde
1 |
8.559
|
7.422
|
7.218
|
6.040
|
5.111
|
3.055
|
2.878
|
2.725
|
K/w-verhouding
|
20,6
x
|
24,3
x
|
14
x
|
14,2
x
|
-26,2
x
|
10,7
x
|
8,65
x
|
8,58
x
|
Dividendrendement
|
3,11%
|
3,61%
|
4,03%
|
5,4%
|
6,95%
|
9,14%
|
1,79%
|
1,79%
|
Marktkapitalisatie/omzet
|
1,41
x
|
1,37
x
|
1,08
x
|
0,83
x
|
0,74
x
|
0,34
x
|
0,33
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
1,8
x
|
1,73
x
|
1,42
x
|
1,17
x
|
1,08
x
|
0,69
x
|
0,63
x
|
0,59
x
|
Bedrijfswaarde/EBITDA
|
11,9
x
|
11,7
x
|
9,56
x
|
9,09
x
|
9,96
x
|
7,18
x
|
6,32
x
|
5,8
x
|
Bedrijfswaarde/FCF
|
16.306.668
x
|
13.836.480
x
|
43.827.598
x
|
17.707.621
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
5,11
x
|
4,23
x
|
3,33
x
|
2,6
x
|
2,62
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
131.603
|
132.519
|
133.377
|
132.577
|
133.319
|
134.036
|
-
|
-
|
Referentieprijs
2 |
50,83
|
44,30
|
41,16
|
32,23
|
26,17
|
11,16
|
11,16
|
11,16
|
Datum van publicatie
|
3/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.752
|
4.280
|
5.073
|
5.147
|
4.725
|
4.449
|
4.556
|
4.654
|
EBITDA
1 |
721,3
|
635,8
|
755,1
|
664,8
|
513,4
|
425,2
|
455,1
|
469,4
|
Bedrijfsresultaat (EBIT)
1 |
529,4
|
446,4
|
567,8
|
485
|
333,5
|
289,9
|
304,6
|
327,5
|
Operationele Marge
|
11,14%
|
10,43%
|
11,19%
|
9,42%
|
7,06%
|
6,51%
|
6,69%
|
7,04%
|
Resultaat voor belastingen (EBT)
1 |
430,1
|
320,9
|
522,1
|
403,6
|
-173,4
|
192,3
|
229,6
|
246,3
|
Nettowinst (verlies)
1 |
333,8
|
247,6
|
402,4
|
309,8
|
-136,8
|
142,7
|
179,6
|
182,5
|
Nettomarge
|
7,02%
|
5,78%
|
7,93%
|
6,02%
|
-2,9%
|
3,21%
|
3,94%
|
3,92%
|
WPA
2 |
2,470
|
1,820
|
2,940
|
2,270
|
-1,000
|
1,040
|
1,290
|
1,300
|
Free Cash Flow
|
524,9
|
536,4
|
164,7
|
341,1
|
-
|
-
|
-
|
-
|
FCF-marge
|
11,04%
|
12,53%
|
3,25%
|
6,63%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
72,77%
|
84,37%
|
21,81%
|
51,31%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
157,25%
|
216,64%
|
40,93%
|
110,1%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,580
|
1,600
|
1,660
|
1,740
|
1,820
|
1,020
|
0,2000
|
0,2000
|
Datum van publicatie
|
3/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.333
|
1.322
|
1.334
|
1.294
|
1.196
|
1.214
|
1.221
|
1.175
|
1.115
|
1.097
|
1.134
|
1.131
|
1.088
|
1.120
|
1.156
|
EBITDA
1 |
198,7
|
183,3
|
187,5
|
157,3
|
136,7
|
134,7
|
136,8
|
131
|
110,9
|
96,6
|
108
|
113,6
|
104,9
|
104,9
|
115,2
|
Bedrijfsresultaat (EBIT)
1 |
152,2
|
137,6
|
143
|
113,2
|
91,2
|
89,3
|
92,1
|
86
|
66,1
|
63,7
|
77,03
|
80,39
|
68,73
|
65,36
|
77,75
|
Operationele Marge
|
11,42%
|
10,41%
|
10,72%
|
8,75%
|
7,63%
|
7,36%
|
7,54%
|
7,32%
|
5,93%
|
5,81%
|
6,79%
|
7,11%
|
6,32%
|
5,84%
|
6,73%
|
Resultaat voor belastingen (EBT)
1 |
133,8
|
118,1
|
123
|
93,5
|
69
|
68,3
|
73,7
|
70,9
|
-386,3
|
42,4
|
51,15
|
55,75
|
44,65
|
45,2
|
63,55
|
Nettowinst (verlies)
1 |
105,5
|
90,4
|
95,2
|
71,4
|
52,8
|
53,5
|
54,2
|
52,8
|
-297,3
|
31,6
|
38,35
|
41,75
|
33,45
|
33,85
|
47,65
|
Nettomarge
|
7,92%
|
6,84%
|
7,14%
|
5,52%
|
4,42%
|
4,41%
|
4,44%
|
4,49%
|
-26,66%
|
2,88%
|
3,38%
|
3,69%
|
3,08%
|
3,02%
|
4,12%
|
WPA
2 |
0,7700
|
0,6600
|
0,7000
|
0,5200
|
0,3900
|
0,3900
|
0,4000
|
0,3900
|
-2,180
|
0,2300
|
0,2750
|
0,3000
|
0,2400
|
0,2450
|
0,3450
|
Dividend per aandeel
2 |
0,4200
|
0,4200
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4600
|
0,4600
|
0,4600
|
-
|
0,4600
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
Datum van publicatie
|
7/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
6/02/23
|
1/05/23
|
31/07/23
|
30/10/23
|
8/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.870
|
1.551
|
1.729
|
1.767
|
1.622
|
1.559
|
1.382
|
1.229
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,593
x
|
2,44
x
|
2,289
x
|
2,658
x
|
3,16
x
|
3,667
x
|
3,037
x
|
2,618
x
|
Free Cash Flow
|
525
|
536
|
165
|
341
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
9,950
|
10,50
|
12,40
|
12,40
|
10,00
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
143
|
66,2
|
107
|
100
|
114
|
107
|
112
|
120
|
Capex/omzet
|
3,01%
|
1,55%
|
2,1%
|
1,95%
|
2,41%
|
2,41%
|
2,45%
|
2,58%
|
Datum van publicatie
|
3/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
11,16
USD Gemiddelde koersdoel
12
USD Spread / Gemiddelde doel +7,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,41% | 2,62 mld. | | -16,81% | 1,13 mld. | | -14,42% | 907 mln. | | -18,87% | 647 mln. | | +7,16% | 554 mln. | | -1,42% | 374 mln. | | -43,21% | 331 mln. | | +3,93% | 310 mln. | | -21,21% | 306 mln. |
Home Inrichting - Andere
|