Beurs gesloten -
Börse Stuttgart
08:05:16 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,8708
EUR
|
+0,66%
|
|
+2,73%
|
-19,70%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
9.362.448
|
10.293.816
|
12.554.530
|
13.508.769
|
15.117.862
|
12.763.579
|
-
|
-
|
Bedrijfswaarde
1 |
13.081.630
|
17.730.177
|
19.841.020
|
21.865.382
|
24.848.999
|
20.748.733
|
20.350.121
|
20.169.475
|
K/w-verhouding
|
11,1
x
|
11,5
x
|
10,8
x
|
11,4
x
|
11,9
x
|
10,8
x
|
9,82
x
|
9,52
x
|
Dividendrendement
|
3,69%
|
3,69%
|
3,24%
|
3,03%
|
2,84%
|
3,48%
|
3,66%
|
3,83%
|
Marktkapitalisatie/omzet
|
0,79
x
|
0,86
x
|
1,03
x
|
1,03
x
|
1,13
x
|
0,94
x
|
0,92
x
|
0,91
x
|
Bedrijfswaarde/omzet
|
1,1
x
|
1,48
x
|
1,63
x
|
1,66
x
|
1,86
x
|
1,53
x
|
1,47
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
4,32
x
|
5,58
x
|
5,96
x
|
6,65
x
|
7
x
|
5,93
x
|
5,59
x
|
5,43
x
|
Bedrijfswaarde/FCF
|
11
x
|
13,8
x
|
15,1
x
|
41,7
x
|
64,6
x
|
26,3
x
|
24,7
x
|
23,4
x
|
FCF Yield
|
9,09%
|
7,22%
|
6,61%
|
2,4%
|
1,55%
|
3,8%
|
4,05%
|
4,28%
|
Price to Book
|
1,03
x
|
1,36
x
|
1,52
x
|
1,58
x
|
1,54
x
|
1,25
x
|
1,16
x
|
1,06
x
|
Aantal aandelen (in duizenden)
|
90.879.905
|
90.550.810
|
88.536.882
|
85.239.584
|
84.081.549
|
84.081.547
|
-
|
-
|
Referentieprijs
2 |
103,0
|
113,7
|
141,8
|
158,5
|
179,8
|
151,8
|
151,8
|
151,8
|
Datum van publicatie
|
15/05/20
|
12/05/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
11.899.415
|
11.943.966
|
12.156.447
|
13.136.200
|
13.374.569
|
13.532.508
|
13.833.401
|
14.088.324
|
EBITDA
1 |
3.027.461
|
3.178.544
|
3.329.776
|
3.290.200
|
3.551.496
|
3.499.426
|
3.642.265
|
3.717.601
|
Bedrijfsresultaat (EBIT)
1 |
1.562.151
|
1.671.391
|
1.768.593
|
1.829.000
|
1.922.910
|
1.902.669
|
2.024.860
|
2.061.998
|
Operationele Marge
|
13,13%
|
13,99%
|
14,55%
|
13,92%
|
14,38%
|
14,06%
|
14,64%
|
14,64%
|
Resultaat voor belastingen (EBT)
1 |
1.570.141
|
1.652.575
|
1.795.525
|
1.817.700
|
1.980.457
|
1.854.281
|
1.942.409
|
1.954.655
|
Nettowinst (verlies)
1 |
855.306
|
916.181
|
1.181.083
|
1.213.100
|
1.279.521
|
1.202.398
|
1.284.001
|
1.300.718
|
Nettomarge
|
7,19%
|
7,67%
|
9,72%
|
9,23%
|
9,57%
|
8,89%
|
9,28%
|
9,23%
|
WPA
2 |
9,248
|
9,926
|
13,17
|
13,92
|
15,09
|
14,07
|
15,46
|
15,95
|
Free Cash Flow
1 |
1.188.562
|
1.280.744
|
1.311.105
|
524.101
|
384.924
|
788.949
|
823.271
|
862.733
|
FCF-marge
|
9,99%
|
10,72%
|
10,79%
|
3,99%
|
2,88%
|
5,83%
|
5,95%
|
6,12%
|
Kasstroomconversie (ebitda)
|
39,26%
|
40,29%
|
39,38%
|
15,93%
|
10,84%
|
22,55%
|
22,6%
|
23,21%
|
Kasstroomconversie (nettowinst)
|
138,96%
|
139,79%
|
111,01%
|
43,2%
|
30,08%
|
65,61%
|
64,12%
|
66,33%
|
Dividend per aandeel
2 |
3,800
|
4,200
|
4,600
|
4,800
|
5,100
|
5,285
|
5,563
|
5,818
|
Datum van publicatie
|
15/05/20
|
12/05/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
6.009.864
|
5.711.364
|
6.232.602
|
5.887.600
|
3.035.579
|
3.233.268
|
6.268.847
|
3.068.871
|
3.217.306
|
6.286.177
|
3.286.400
|
3.563.600
|
6.850.023
|
3.111.073
|
3.253.497
|
6.364.570
|
3.352.286
|
3.657.713
|
7.009.999
|
3.168.186
|
3.297.271
|
6.472.000
|
3.379.383
|
3.712.206
|
7.046.000
|
EBITDA
1 |
-
|
-
|
-
|
-
|
918.696
|
632.180
|
-
|
892.994
|
884.857
|
-
|
880.200
|
702.400
|
-
|
870.797
|
874.956
|
-
|
942.311
|
863.432
|
-
|
905.405
|
893.953
|
-
|
939.301
|
767.580
|
-
|
Bedrijfsresultaat (EBIT)
1 |
579.346
|
1.008.580
|
662.811
|
1.009.300
|
530.392
|
228.901
|
759.293
|
503.352
|
493.187
|
996.539
|
524.300
|
308.200
|
832.461
|
474.650
|
476.296
|
950.946
|
535.241
|
436.723
|
971.964
|
494.285
|
481.942
|
994.500
|
540.373
|
364.889
|
1.056.000
|
Operationele Marge
|
9,64%
|
17,66%
|
10,63%
|
17,14%
|
17,47%
|
7,08%
|
12,11%
|
16,4%
|
15,33%
|
15,85%
|
15,95%
|
8,65%
|
12,15%
|
15,26%
|
14,64%
|
14,94%
|
15,97%
|
11,94%
|
13,87%
|
15,6%
|
14,62%
|
15,37%
|
15,99%
|
9,83%
|
14,99%
|
Resultaat voor belastingen (EBT)
1 |
568.282
|
1.005.067
|
647.508
|
1.015.300
|
538.664
|
241.561
|
780.225
|
525.537
|
493.915
|
1.019.452
|
510.500
|
287.800
|
798.248
|
577.536
|
461.567
|
1.039.103
|
517.739
|
423.615
|
941.354
|
509.206
|
471.057
|
958.500
|
525.601
|
356.453
|
1.016.000
|
Nettowinst (verlies)
1 |
307.636
|
541.511
|
374.670
|
675.800
|
354.514
|
150.769
|
505.283
|
368.570
|
328.037
|
696.607
|
335.900
|
180.600
|
516.493
|
375.775
|
295.069
|
670.844
|
340.271
|
268.406
|
608.677
|
348.103
|
301.232
|
-
|
327.545
|
205.189
|
-
|
Nettomarge
|
5,12%
|
9,48%
|
6,01%
|
11,48%
|
11,68%
|
4,66%
|
8,06%
|
12,01%
|
10,2%
|
11,08%
|
10,22%
|
5,07%
|
7,54%
|
12,08%
|
9,07%
|
10,54%
|
10,15%
|
7,34%
|
8,68%
|
10,99%
|
9,14%
|
-
|
9,69%
|
5,53%
|
-
|
WPA
2 |
-
|
5,834
|
-
|
7,471
|
3,972
|
1,728
|
-
|
4,163
|
3,719
|
7,882
|
3,898
|
2,140
|
-
|
4,410
|
3,460
|
7,870
|
4,020
|
3,200
|
7,220
|
4,815
|
3,772
|
-
|
3,996
|
2,174
|
-
|
Dividend per aandeel
2 |
-
|
2,000
|
-
|
2,200
|
-
|
2,400
|
-
|
-
|
2,400
|
2,400
|
-
|
-
|
-
|
-
|
2,500
|
2,500
|
-
|
2,600
|
2,600
|
-
|
2,600
|
2,600
|
-
|
2,600
|
2,600
|
Datum van publicatie
|
15/05/20
|
6/11/20
|
12/05/21
|
10/11/21
|
7/02/22
|
12/05/22
|
12/05/22
|
8/08/22
|
8/11/22
|
8/11/22
|
9/02/23
|
12/05/23
|
12/05/23
|
9/08/23
|
7/11/23
|
7/11/23
|
8/02/24
|
10/05/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
3.719.182
|
7.436.361
|
7.286.490
|
8.356.613
|
9.731.137
|
7.985.154
|
7.586.542
|
7.405.896
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,228
x
|
2,34
x
|
2,188
x
|
2,54
x
|
2,74
x
|
2,282
x
|
2,083
x
|
1,992
x
|
Free Cash Flow
1 |
1.188.562
|
1.280.744
|
1.311.105
|
524.101
|
384.924
|
788.949
|
823.271
|
862.733
|
ROE (netto-inkomsten/eigen vermogen)
|
9,3%
|
11%
|
14,9%
|
14,4%
|
13,9%
|
12,2%
|
12,1%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
6,93%
|
7,19%
|
7,67%
|
7,39%
|
7,2%
|
3,97%
|
4,74%
|
4,04%
|
Totale activa
1 |
12.340.707
|
12.745.465
|
15.401.466
|
16.408.144
|
17.771.125
|
30.287.641
|
27.113.971
|
32.168.444
|
Nettoactief per aandeel
2 |
99,70
|
83,50
|
93,50
|
100,0
|
117,0
|
122,0
|
131,0
|
143,0
|
Cashflow per aandeel
2 |
25,10
|
26,30
|
30,60
|
32,10
|
28,00
|
35,70
|
38,50
|
34,50
|
Capex
1 |
1.806.649
|
1.728.320
|
1.687.599
|
1.862.404
|
2.084.004
|
2.001.362
|
2.071.541
|
2.147.507
|
Capex/omzet
|
15,18%
|
14,47%
|
13,88%
|
14,18%
|
15,58%
|
14,79%
|
14,97%
|
15,24%
|
Datum van publicatie
|
15/05/20
|
12/05/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
-
|
Laatste slotkoers
151,8
JPY Gemiddelde koersdoel
187,1
JPY Spread / Gemiddelde doel +23,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,83% | 216 mld. | | +9,39% | 174 mld. | | +7,95% | 124 mld. | | +23,80% | 73,93 mld. | | -1,08% | 52,56 mld. | | -7,18% | 49,82 mld. | | -23,08% | 43,06 mld. | | -18,02% | 38,12 mld. | | +10,89% | 33,5 mld. |
andere geintegreerde telecommunicatiediensten
|