Vertraagde tijd
Börse Stuttgart
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- EUR
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.485
|
18.717
|
25.735
|
18.556
|
23.208
|
26.346
|
-
|
-
|
Bedrijfswaarde
1 |
24.669
|
22.248
|
28.524
|
22.876
|
26.489
|
29.070
|
28.344
|
27.346
|
K/w-verhouding
|
11,2
x
|
29,9
x
|
14,1
x
|
9,31
x
|
11,8
x
|
11,2
x
|
10,3
x
|
9,46
x
|
Dividendrendement
|
3,53%
|
2,19%
|
3,12%
|
4,81%
|
4,16%
|
4,37%
|
4,73%
|
5,08%
|
Marktkapitalisatie/omzet
|
0,81
x
|
0,91
x
|
1,08
x
|
0,65
x
|
0,82
x
|
0,93
x
|
0,9
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
1,02
x
|
1,09
x
|
1,2
x
|
0,8
x
|
0,93
x
|
1,02
x
|
0,97
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
5,18
x
|
6,13
x
|
6,07
x
|
4,35
x
|
4,83
x
|
5,24
x
|
4,91
x
|
4,32
x
|
Bedrijfswaarde/FCF
|
16,2
x
|
10,4
x
|
20
x
|
-208
x
|
11,3
x
|
16
x
|
13,8
x
|
12
x
|
FCF Yield
|
6,16%
|
9,61%
|
5%
|
-0,48%
|
8,85%
|
6,24%
|
7,27%
|
8,31%
|
Price to Book
|
1,47
x
|
1,48
x
|
1,72
x
|
1,08
x
|
1,29
x
|
1,37
x
|
1,29
x
|
1,2
x
|
Aantal aandelen (in duizenden)
|
714.405
|
713.357
|
714.121
|
714.117
|
714.958
|
714.958
|
-
|
-
|
Referentieprijs
2 |
27,28
|
26,24
|
36,04
|
25,98
|
32,46
|
36,85
|
36,85
|
36,85
|
Datum van publicatie
|
10/02/20
|
15/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.135
|
20.469
|
23.795
|
28.590
|
28.343
|
28.383
|
29.171
|
29.951
|
EBITDA
1 |
4.763
|
3.631
|
4.700
|
5.262
|
5.489
|
5.551
|
5.773
|
6.337
|
Bedrijfsresultaat (EBIT)
1 |
3.009
|
1.878
|
2.966
|
3.396
|
3.572
|
3.599
|
3.789
|
4.020
|
Operationele Marge
|
12,47%
|
9,17%
|
12,46%
|
11,88%
|
12,6%
|
12,68%
|
12,99%
|
13,42%
|
Resultaat voor belastingen (EBT)
1 |
2.236
|
979
|
2.471
|
2.656
|
2.490
|
3.115
|
3.324
|
3.578
|
Nettowinst (verlies)
1 |
1.751
|
632
|
1.844
|
2.001
|
1.983
|
2.373
|
2.533
|
2.746
|
Nettomarge
|
7,26%
|
3,09%
|
7,75%
|
7%
|
7%
|
8,36%
|
8,68%
|
9,17%
|
WPA
2 |
2,430
|
0,8775
|
2,560
|
2,790
|
2,750
|
3,304
|
3,576
|
3,893
|
Free Cash Flow
1 |
1.520
|
2.139
|
1.427
|
-110
|
2.343
|
1.814
|
2.061
|
2.273
|
FCF-marge
|
6,3%
|
10,45%
|
6%
|
-0,38%
|
8,27%
|
6,39%
|
7,06%
|
7,59%
|
Kasstroomconversie (ebitda)
|
31,91%
|
58,91%
|
30,36%
|
-
|
42,69%
|
32,67%
|
35,69%
|
35,87%
|
Kasstroomconversie (nettowinst)
|
86,81%
|
338,45%
|
77,39%
|
-
|
118,15%
|
76,43%
|
81,34%
|
82,78%
|
Dividend per aandeel
2 |
0,9625
|
0,5750
|
1,125
|
1,250
|
1,350
|
1,611
|
1,744
|
1,870
|
Datum van publicatie
|
10/02/20
|
15/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
12.354
|
9.357
|
11.112
|
11.192
|
6.000
|
6.591
|
12.603
|
6.481
|
6.808
|
13.289
|
7.443
|
7.858
|
15.301
|
6.961
|
7.118
|
14.079
|
7.173
|
7.091
|
14.264
|
6.642
|
7.189
|
13.608
|
7.568
|
7.576
|
14.774
|
EBITDA
|
-
|
1.192
|
2.439
|
2.277
|
-
|
-
|
-
|
-
|
-
|
2.439
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.601
|
-
|
-
|
3.108
|
Bedrijfsresultaat (EBIT)
|
1.571
|
310
|
1.568
|
1.421
|
-
|
-
|
1.545
|
-
|
-
|
1.530
|
-
|
-
|
1.866
|
-
|
-
|
1.704
|
-
|
-
|
1.868
|
-
|
-
|
1.693
|
-
|
-
|
1.989
|
Operationele Marge
|
12,72%
|
3,31%
|
14,11%
|
12,7%
|
-
|
-
|
12,26%
|
-
|
-
|
11,51%
|
-
|
-
|
12,2%
|
-
|
-
|
12,1%
|
-
|
-
|
13,1%
|
-
|
-
|
12,44%
|
-
|
-
|
13,47%
|
Resultaat voor belastingen (EBT)
|
1.116
|
-58
|
1.037
|
1.296
|
-
|
-
|
1.175
|
-
|
-
|
1.156
|
-
|
-
|
1.500
|
-
|
-
|
1.542
|
-
|
-
|
948
|
-
|
-
|
1.437
|
-
|
-
|
1.852
|
Nettowinst (verlies)
|
893
|
-134
|
766
|
1.032
|
-
|
-
|
-
|
-
|
-
|
843
|
-
|
-
|
1.158
|
-
|
-
|
1.220
|
-
|
-
|
763
|
-
|
-
|
1.078
|
-
|
-
|
1.389
|
Nettomarge
|
7,23%
|
-1,43%
|
6,89%
|
9,22%
|
-
|
-
|
-
|
-
|
-
|
6,34%
|
-
|
-
|
7,57%
|
-
|
-
|
8,67%
|
-
|
-
|
5,35%
|
-
|
-
|
7,92%
|
-
|
-
|
9,4%
|
WPA
|
1,242
|
-0,1875
|
1,065
|
1,435
|
-
|
-
|
1,125
|
-
|
-
|
1,180
|
-
|
-
|
1,610
|
-
|
-
|
1,700
|
-
|
-
|
1,050
|
-
|
-
|
1,525
|
-
|
-
|
1,840
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,350
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
27/07/20
|
15/02/21
|
26/07/21
|
25/10/21
|
14/02/22
|
14/02/22
|
26/04/22
|
26/07/22
|
26/07/22
|
25/10/22
|
13/02/23
|
13/02/23
|
5/05/23
|
26/07/23
|
26/07/23
|
24/10/23
|
12/02/24
|
12/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.184
|
3.531
|
2.789
|
4.320
|
3.281
|
2.724
|
1.998
|
1.000
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,088
x
|
0,9725
x
|
0,5934
x
|
0,821
x
|
0,5977
x
|
0,4908
x
|
0,346
x
|
0,1578
x
|
Free Cash Flow
1 |
1.520
|
2.139
|
1.427
|
-110
|
2.343
|
1.814
|
2.061
|
2.273
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
4,9%
|
12,3%
|
12,5%
|
11,3%
|
13,2%
|
13,3%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
5,67%
|
2%
|
5,56%
|
5,73%
|
5,62%
|
6,33%
|
6,52%
|
7,15%
|
Totale activa
1 |
30.901
|
31.657
|
33.169
|
34.945
|
35.271
|
37.474
|
38.826
|
38.403
|
Nettoactief per aandeel
2 |
18,50
|
17,70
|
21,00
|
24,00
|
25,10
|
26,80
|
28,60
|
30,80
|
Cashflow per aandeel
2 |
4,610
|
4,700
|
4,050
|
2,690
|
7,350
|
5,650
|
6,200
|
6,450
|
Capex
1 |
1.801
|
1.221
|
1.705
|
2.041
|
2.268
|
2.295
|
2.267
|
2.316
|
Capex/omzet
|
7,46%
|
5,97%
|
7,17%
|
7,14%
|
8%
|
8,09%
|
7,77%
|
7,73%
|
Datum van publicatie
|
10/02/20
|
15/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
36,85
EUR Gemiddelde koersdoel
36,94
EUR Spread / Gemiddelde doel +0,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,22% | 27,82 mld. | | +18,38% | 6,04 mld. | | +11,32% | 3,65 mld. | | +55,66% | 3,67 mld. | | -14,65% | 3,21 mld. | | -22,70% | 3,15 mld. | | +12,94% | 2,64 mld. | | +6,17% | 2,68 mld. | | +10,78% | 2,56 mld. |
Banden & Rubberproducten - Andere
|