slotkoers
Wiener Boerse
00:00:00 19-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
983
EUR
|
-0,04%
|
|
+5,52%
|
+16,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
33.158
|
32.788
|
47.585
|
52.816
|
56.209
|
62.230
|
-
|
-
|
Bedrijfswaarde
1 |
37.008
|
36.446
|
51.050
|
57.079
|
61.500
|
67.471
|
67.758
|
67.657
|
K/w-verhouding
|
24,5
x
|
19,2
x
|
22,7
x
|
25,2
x
|
24,7
x
|
25,1
x
|
22,5
x
|
19,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,27
x
|
2,83
x
|
3,57
x
|
3,67
x
|
3,55
x
|
3,67
x
|
3,47
x
|
3,27
x
|
Bedrijfswaarde/omzet
|
3,65
x
|
3,14
x
|
3,83
x
|
3,96
x
|
3,89
x
|
3,98
x
|
3,78
x
|
3,55
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
13,3
x
|
15,7
x
|
17,2
x
|
17,1
x
|
17,5
x
|
16,6
x
|
15,5
x
|
Bedrijfswaarde/FCF
|
34,3
x
|
15,4
x
|
18,5
x
|
22,1
x
|
30,3
x
|
32,7
x
|
26
x
|
25,3
x
|
FCF Yield
|
2,92%
|
6,51%
|
5,42%
|
4,53%
|
3,3%
|
3,06%
|
3,85%
|
3,95%
|
Price to Book
|
85,8
x
|
240
x
|
-713
x
|
-49,6
x
|
-32,3
x
|
-43,8
x
|
-37,1
x
|
-114
x
|
Aantal aandelen (in duizenden)
|
75.659
|
72.448
|
67.378
|
62.576
|
59.162
|
58.894
|
-
|
-
|
Referentieprijs
2 |
438,3
|
452,6
|
706,2
|
844,0
|
950,1
|
1.057
|
1.057
|
1.057
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.150
|
11.604
|
13.328
|
14.410
|
15.812
|
16.935
|
17.936
|
19.041
|
EBITDA
1 |
2.192
|
2.734
|
3.245
|
3.312
|
3.595
|
3.857
|
4.078
|
4.374
|
Bedrijfsresultaat (EBIT)
1 |
1.921
|
2.419
|
2.917
|
2.954
|
3.186
|
3.390
|
3.612
|
3.873
|
Operationele Marge
|
18,92%
|
20,85%
|
21,89%
|
20,5%
|
20,15%
|
20,02%
|
20,14%
|
20,34%
|
Resultaat voor belastingen (EBT)
1 |
1.790
|
2.266
|
2.782
|
2.799
|
3.005
|
3.171
|
3.378
|
3.634
|
Nettowinst (verlies)
1 |
1.391
|
1.752
|
2.165
|
2.173
|
2.347
|
2.464
|
2.626
|
2.818
|
Nettomarge
|
13,7%
|
15,1%
|
16,24%
|
15,08%
|
14,84%
|
14,55%
|
14,64%
|
14,8%
|
WPA
2 |
17,88
|
23,53
|
31,10
|
33,44
|
38,47
|
42,14
|
47,00
|
53,00
|
Free Cash Flow
1 |
1.080
|
2.371
|
2.764
|
2.585
|
2.028
|
2.063
|
2.608
|
2.671
|
FCF-marge
|
10,64%
|
20,43%
|
20,74%
|
17,94%
|
12,82%
|
12,18%
|
14,54%
|
14,03%
|
Kasstroomconversie (ebitda)
|
49,3%
|
86,72%
|
85,18%
|
78,04%
|
56,4%
|
53,5%
|
63,95%
|
61,06%
|
Kasstroomconversie (nettowinst)
|
77,67%
|
135,31%
|
127,71%
|
118,97%
|
86,42%
|
83,73%
|
99,34%
|
94,77%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
3.291
|
3.296
|
3.671
|
3.799
|
3.644
|
3.708
|
4.069
|
4.203
|
3.832
|
3.976
|
4.351
|
4.493
|
4.121
|
4.217
|
4.598
|
EBITDA
1 |
766,4
|
752,5
|
883,7
|
894,2
|
782,1
|
810,4
|
951,7
|
1.002
|
831,2
|
862,1
|
1.005
|
1.061
|
889,5
|
918,9
|
1.115
|
Bedrijfsresultaat (EBIT)
1 |
675,9
|
669,5
|
798,6
|
804,2
|
682,2
|
716,6
|
853,8
|
897,2
|
718,7
|
752,5
|
904
|
953,7
|
780,3
|
810,1
|
963,6
|
Operationele Marge
|
20,53%
|
20,31%
|
21,75%
|
21,17%
|
18,72%
|
19,33%
|
20,98%
|
21,35%
|
18,76%
|
18,92%
|
20,78%
|
21,23%
|
18,93%
|
19,21%
|
20,96%
|
Resultaat voor belastingen (EBT)
1 |
644,2
|
633,3
|
757,3
|
761,8
|
646,2
|
677,4
|
809,1
|
846,7
|
671,5
|
700,4
|
849,4
|
896,7
|
723,2
|
760,5
|
913,2
|
Nettowinst (verlies)
1 |
519
|
481,9
|
576,8
|
585,4
|
528,6
|
516,9
|
627,4
|
649,8
|
552,5
|
547,2
|
654,8
|
690,4
|
573,3
|
588,7
|
705,7
|
Nettomarge
|
15,77%
|
14,62%
|
15,71%
|
15,41%
|
14,5%
|
13,94%
|
15,42%
|
15,46%
|
14,42%
|
13,76%
|
15,05%
|
15,37%
|
13,91%
|
13,96%
|
15,35%
|
WPA
2 |
7,640
|
7,170
|
8,780
|
9,170
|
8,370
|
8,280
|
10,22
|
10,72
|
9,260
|
9,200
|
11,13
|
11,85
|
9,959
|
10,24
|
12,53
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
8/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
7/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.850
|
3.658
|
3.465
|
4.263
|
5.291
|
5.241
|
5.527
|
5.427
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,757
x
|
1,338
x
|
1,068
x
|
1,287
x
|
1,472
x
|
1,359
x
|
1,355
x
|
1,241
x
|
Free Cash Flow
1 |
1.080
|
2.371
|
2.764
|
2.585
|
2.028
|
2.063
|
2.608
|
2.671
|
ROE (netto-inkomsten/eigen vermogen)
|
370%
|
652%
|
5.864%
|
-
|
-
|
-
|
-
|
260%
|
ROA (netto-inkomsten/totale activa)
|
14,9%
|
15,7%
|
18,6%
|
17,8%
|
17,7%
|
16,9%
|
17,2%
|
17,1%
|
Totale activa
1 |
9.349
|
11.157
|
11.658
|
12.173
|
13.250
|
14.557
|
15.299
|
16.480
|
Nettoactief per aandeel
2 |
5,110
|
1,880
|
-0,9900
|
-17,00
|
-29,40
|
-24,10
|
-28,50
|
-9,260
|
Cashflow per aandeel
2 |
22,00
|
38,10
|
46,10
|
48,50
|
49,70
|
51,20
|
58,20
|
63,60
|
Capex
1 |
628
|
466
|
443
|
563
|
1.006
|
950
|
838
|
867
|
Capex/omzet
|
6,19%
|
4,01%
|
3,32%
|
3,91%
|
6,36%
|
5,61%
|
4,67%
|
4,55%
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.057
USD Gemiddelde koersdoel
1.151
USD Spread / Gemiddelde doel +8,94% Consensus |