Beurs gesloten -
Xetra
17:35:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,42
EUR
|
+1,10%
|
|
+8,99%
|
+14,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.211
|
1.334
|
1.079
|
541,7
|
510,8
|
586,9
|
-
|
-
|
Bedrijfswaarde
1 |
1.627
|
1.671
|
1.398
|
891,7
|
510,8
|
874
|
835,5
|
790,1
|
K/w-verhouding
|
20,8
x
|
233
x
|
19,3
x
|
13,8
x
|
18,4
x
|
16,1
x
|
10,9
x
|
9,59
x
|
Dividendrendement
|
2,89%
|
1,67%
|
2,21%
|
3,24%
|
-
|
2,77%
|
3,68%
|
4,21%
|
Marktkapitalisatie/omzet
|
1,1
x
|
1,4
x
|
0,99
x
|
0,44
x
|
0,42
x
|
0,47
x
|
0,45
x
|
0,44
x
|
Bedrijfswaarde/omzet
|
1,48
x
|
1,76
x
|
1,28
x
|
0,72
x
|
0,42
x
|
0,71
x
|
0,65
x
|
0,59
x
|
Bedrijfswaarde/EBITDA
|
8,69
x
|
16,8
x
|
8,34
x
|
5,67
x
|
3,31
x
|
5,34
x
|
4,57
x
|
3,97
x
|
Bedrijfswaarde/FCF
|
20,5
x
|
17,8
x
|
22,6
x
|
40,3
x
|
-
|
13,9
x
|
13,5
x
|
10,9
x
|
FCF Yield
|
4,87%
|
5,63%
|
4,42%
|
2,48%
|
-
|
7,2%
|
7,41%
|
9,21%
|
Price to Book
|
1,93
x
|
2,26
x
|
1,62
x
|
0,77
x
|
-
|
0,82
x
|
0,77
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
31.862
|
31.862
|
31.862
|
31.862
|
31.862
|
31.862
|
-
|
-
|
Referentieprijs
2 |
38,00
|
41,88
|
33,88
|
17,00
|
16,03
|
18,42
|
18,42
|
18,42
|
Datum van publicatie
|
25/03/20
|
24/03/21
|
23/03/22
|
28/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.100
|
952,2
|
1.092
|
1.243
|
1.223
|
1.237
|
1.295
|
1.333
|
EBITDA
1 |
187,2
|
99,31
|
167,6
|
157,2
|
154,2
|
163,5
|
182,9
|
198,9
|
Bedrijfsresultaat (EBIT)
1 |
136,1
|
45,29
|
113,8
|
98,96
|
97,48
|
101,9
|
120,6
|
137,1
|
Operationele Marge
|
12,37%
|
4,76%
|
10,42%
|
7,96%
|
7,97%
|
8,24%
|
9,31%
|
10,28%
|
Resultaat voor belastingen (EBT)
1 |
81,19
|
5,38
|
79,66
|
63,92
|
53,45
|
56,5
|
77,52
|
90,46
|
Nettowinst (verlies)
1 |
58,42
|
5,67
|
55,93
|
39,07
|
27,83
|
36,57
|
53,82
|
61,11
|
Nettomarge
|
5,31%
|
0,6%
|
5,12%
|
3,14%
|
2,28%
|
2,96%
|
4,15%
|
4,58%
|
WPA
2 |
1,830
|
0,1800
|
1,760
|
1,230
|
0,8700
|
1,146
|
1,689
|
1,920
|
Free Cash Flow
1 |
79,3
|
94,12
|
61,74
|
22,12
|
-
|
62,97
|
61,9
|
72,77
|
FCF-marge
|
7,21%
|
9,88%
|
5,65%
|
1,78%
|
-
|
5,09%
|
4,78%
|
5,46%
|
Kasstroomconversie (ebitda)
|
42,35%
|
94,78%
|
36,84%
|
14,06%
|
-
|
38,51%
|
33,85%
|
36,59%
|
Kasstroomconversie (nettowinst)
|
135,73%
|
1.660,04%
|
110,38%
|
56,61%
|
-
|
172,17%
|
115,02%
|
119,07%
|
Dividend per aandeel
2 |
1,100
|
0,7000
|
0,7500
|
0,5500
|
-
|
0,5103
|
0,6783
|
0,7763
|
Datum van publicatie
|
25/03/20
|
24/03/21
|
23/03/22
|
28/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
445
|
568,1
|
265,7
|
-
|
304,4
|
317,9
|
622,3
|
318,6
|
302,1
|
315
|
324
|
639
|
297,1
|
286,7
|
307
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40
|
78,6
|
39,08
|
36,55
|
40,7
|
Bedrijfsresultaat (EBIT)
1 |
-
|
73
|
22,8
|
-
|
30,32
|
22,3
|
-
|
27
|
19,28
|
22,6
|
27,1
|
49,7
|
24,8
|
23,02
|
25,4
|
Operationele Marge
|
-
|
12,85%
|
8,58%
|
-
|
9,96%
|
7,01%
|
-
|
8,47%
|
6,38%
|
7,18%
|
8,36%
|
7,78%
|
8,35%
|
8,03%
|
8,27%
|
Resultaat voor belastingen (EBT)
|
-19,73
|
56,13
|
14,26
|
9,263
|
23,24
|
13,84
|
37,08
|
18
|
8,84
|
-
|
16,6
|
29,93
|
12,91
|
10,61
|
-
|
Nettowinst (verlies)
1 |
-16,8
|
41,1
|
10,05
|
4,859
|
16,73
|
10
|
26,64
|
9,357
|
3,066
|
7,739
|
10,53
|
18,26
|
7,091
|
2,476
|
9
|
Nettomarge
|
-3,78%
|
7,23%
|
3,78%
|
-
|
5,5%
|
3,15%
|
4,28%
|
2,94%
|
1,01%
|
2,46%
|
3,25%
|
2,86%
|
2,39%
|
0,86%
|
2,93%
|
WPA
2 |
-0,5300
|
1,290
|
-
|
0,1600
|
0,5300
|
0,3100
|
0,8400
|
0,2900
|
0,1000
|
0,2400
|
0,3300
|
0,5700
|
0,2200
|
0,0700
|
0,2800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/08/20
|
4/08/21
|
3/11/21
|
23/03/22
|
4/05/22
|
10/08/22
|
10/08/22
|
2/11/22
|
28/03/23
|
9/05/23
|
8/08/23
|
8/08/23
|
7/11/23
|
26/03/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
416
|
337
|
318
|
350
|
-
|
287
|
249
|
203
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,222
x
|
3,393
x
|
1,9
x
|
2,226
x
|
-
|
1,756
x
|
1,36
x
|
1,022
x
|
Free Cash Flow
1 |
79,3
|
94,1
|
61,7
|
22,1
|
-
|
63
|
61,9
|
72,8
|
ROE (netto-inkomsten/eigen vermogen)
|
9,51%
|
0,93%
|
8,9%
|
5,69%
|
-
|
5,4%
|
7,41%
|
8,32%
|
ROA (netto-inkomsten/totale activa)
|
3,91%
|
0,39%
|
3,84%
|
2,55%
|
-
|
2,69%
|
3,36%
|
3,75%
|
Totale activa
1 |
1.493
|
1.464
|
1.456
|
1.529
|
-
|
1.361
|
1.602
|
1.631
|
Nettoactief per aandeel
2 |
19,70
|
18,50
|
21,00
|
22,10
|
-
|
22,50
|
24,00
|
24,80
|
Cashflow per aandeel
2 |
4,300
|
4,190
|
3,400
|
2,400
|
-
|
3,210
|
3,080
|
3,240
|
Capex
1 |
57,8
|
39,4
|
46,6
|
54,5
|
-
|
61,8
|
64,4
|
67
|
Capex/omzet
|
5,25%
|
4,14%
|
4,27%
|
4,38%
|
-
|
5%
|
4,97%
|
5,03%
|
Datum van publicatie
|
25/03/20
|
24/03/21
|
23/03/22
|
28/03/23
|
26/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,42
EUR Gemiddelde koersdoel
21
EUR Spread / Gemiddelde doel +14,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,91% | 627 mln. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,72 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,14% | 24,76 mld. |
Industriële machines & uitrusting - Andere
|