Real Time
BOERSE MUENCHEN
15:14:10 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,4
EUR
|
0,00%
|
|
0,00%
|
+5,71%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.082.762
|
1.501.588
|
1.462.478
|
1.290.943
|
1.534.997
|
2.314.217
|
-
|
-
|
Bedrijfswaarde
1 |
1.447.984
|
1.849.653
|
1.838.118
|
1.701.261
|
1.872.327
|
2.610.788
|
2.576.312
|
2.528.431
|
K/w-verhouding
|
22,4
x
|
29,8
x
|
27,2
x
|
21,1
x
|
23,2
x
|
27,2
x
|
24,3
x
|
22,3
x
|
Dividendrendement
|
0,58%
|
0,63%
|
0,69%
|
0,79%
|
0,78%
|
0,62%
|
0,72%
|
0,79%
|
Marktkapitalisatie/omzet
|
0,81
x
|
0,89
x
|
0,86
x
|
0,7
x
|
0,79
x
|
1,11
x
|
1,05
x
|
0,99
x
|
Bedrijfswaarde/omzet
|
1,09
x
|
1,1
x
|
1,08
x
|
0,93
x
|
0,97
x
|
1,25
x
|
1,16
x
|
1,09
x
|
Bedrijfswaarde/EBITDA
|
16,7
x
|
17,6
x
|
16,3
x
|
13,4
x
|
12,7
x
|
14,5
x
|
13,4
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
64,4
x
|
55,3
x
|
33,8
x
|
24,1
x
|
38,6
x
|
37,3
x
|
31,7
x
|
FCF Yield
|
4,48%
|
1,55%
|
1,81%
|
2,96%
|
4,15%
|
2,59%
|
2,68%
|
3,16%
|
Price to Book
|
3,29
x
|
4,02
x
|
3,49
x
|
3,29
x
|
3,39
x
|
4,4
x
|
3,84
x
|
3,37
x
|
Aantal aandelen (in duizenden)
|
633.194
|
633.849
|
634.206
|
596.279
|
596.579
|
596.909
|
-
|
-
|
Referentieprijs
2 |
1.710
|
2.369
|
2.306
|
2.165
|
2.573
|
3.877
|
3.877
|
3.877
|
Datum van publicatie
|
13/08/19
|
12/08/20
|
17/08/21
|
12/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.328.874
|
1.681.947
|
1.708.635
|
1.831.280
|
1.936.783
|
2.088.121
|
2.211.699
|
2.326.070
|
EBITDA
1 |
86.832
|
105.388
|
112.851
|
126.917
|
147.520
|
180.503
|
192.731
|
205.521
|
Bedrijfsresultaat (EBIT)
1 |
63.110
|
75.997
|
81.306
|
88.688
|
105.259
|
137.650
|
149.307
|
161.438
|
Operationele Marge
|
4,75%
|
4,52%
|
4,76%
|
4,84%
|
5,43%
|
6,59%
|
6,75%
|
6,94%
|
Resultaat voor belastingen (EBT)
1 |
67.471
|
73.161
|
64.265
|
92.028
|
100.739
|
131.427
|
143.222
|
155.863
|
Nettowinst (verlies)
1 |
48.253
|
50.303
|
53.851
|
61.928
|
66.167
|
84.760
|
94.831
|
103.092
|
Nettomarge
|
3,63%
|
2,99%
|
3,15%
|
3,38%
|
3,42%
|
4,06%
|
4,29%
|
4,43%
|
WPA
2 |
76,23
|
79,39
|
84,93
|
102,6
|
110,9
|
142,4
|
159,2
|
173,6
|
Free Cash Flow
1 |
64.865
|
28.719
|
33.247
|
50.380
|
77.692
|
67.570
|
69.076
|
79.854
|
FCF-marge
|
4,88%
|
1,71%
|
1,95%
|
2,75%
|
4,01%
|
3,24%
|
3,12%
|
3,43%
|
Kasstroomconversie (ebitda)
|
74,7%
|
27,25%
|
29,46%
|
39,7%
|
52,67%
|
37,43%
|
35,84%
|
38,85%
|
Kasstroomconversie (nettowinst)
|
134,43%
|
57,09%
|
61,74%
|
81,35%
|
117,42%
|
79,72%
|
72,84%
|
77,46%
|
Dividend per aandeel
2 |
10,00
|
15,00
|
16,00
|
17,00
|
20,00
|
24,16
|
28,02
|
30,61
|
Datum van publicatie
|
13/08/19
|
12/08/20
|
17/08/21
|
12/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
858.789
|
823.158
|
852.861
|
855.774
|
472.206
|
917.680
|
452.799
|
460.801
|
473.694
|
504.755
|
978.449
|
478.755
|
479.579
|
509.329
|
538.265
|
1.047.594
|
519.780
|
520.055
|
542.246
|
572.491
|
1.121.973
|
551.592
|
554.171
|
EBITDA
|
-
|
-
|
-
|
-
|
36.955
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
45.113
|
30.884
|
49.329
|
31.977
|
27.569
|
43.644
|
19.436
|
25.608
|
23.870
|
33.586
|
57.456
|
24.257
|
23.546
|
32.886
|
42.615
|
75.501
|
34.767
|
28.871
|
37.101
|
46.479
|
79.660
|
36.984
|
32.436
|
Operationele Marge
|
5,25%
|
3,75%
|
5,78%
|
3,74%
|
5,84%
|
4,76%
|
4,29%
|
5,56%
|
5,04%
|
6,65%
|
5,87%
|
5,07%
|
4,91%
|
6,46%
|
7,92%
|
7,21%
|
6,69%
|
5,55%
|
6,84%
|
8,12%
|
7,1%
|
6,7%
|
5,85%
|
Resultaat voor belastingen (EBT)
|
41.975
|
-
|
48.536
|
15.729
|
-
|
43.626
|
23.200
|
-
|
28.477
|
-
|
56.073
|
22.994
|
-
|
35.763
|
-
|
72.883
|
37.281
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
28.890
|
-
|
32.638
|
21.213
|
17.728
|
30.148
|
15.836
|
15.944
|
18.449
|
18.328
|
36.777
|
14.712
|
14.678
|
24.609
|
23.605
|
48.214
|
23.867
|
11.289
|
26.300
|
30.800
|
-
|
23.700
|
20.100
|
Nettomarge
|
3,36%
|
-
|
3,83%
|
2,48%
|
3,75%
|
3,29%
|
3,5%
|
3,46%
|
3,89%
|
3,63%
|
3,76%
|
3,07%
|
3,06%
|
4,83%
|
4,39%
|
4,6%
|
4,59%
|
2,17%
|
4,85%
|
5,38%
|
-
|
4,3%
|
3,63%
|
WPA
2 |
45,61
|
-
|
51,48
|
-
|
29,52
|
49,40
|
26,52
|
26,72
|
30,94
|
30,73
|
61,67
|
24,66
|
24,61
|
41,25
|
39,55
|
80,80
|
40,00
|
17,55
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,000
|
-
|
3,000
|
13,00
|
-
|
3,000
|
-
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
5,000
|
5,000
|
-
|
16,00
|
-
|
18,00
|
-
|
-
|
38,00
|
Datum van publicatie
|
5/02/20
|
12/08/20
|
10/02/21
|
17/08/21
|
10/02/22
|
10/02/22
|
10/05/22
|
12/08/22
|
8/11/22
|
8/02/23
|
8/02/23
|
10/05/23
|
16/08/23
|
10/11/23
|
13/02/24
|
13/02/24
|
13/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
365.222
|
348.065
|
375.640
|
410.318
|
337.330
|
296.571
|
262.095
|
214.214
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,206
x
|
3,303
x
|
3,329
x
|
3,233
x
|
2,287
x
|
1,643
x
|
1,36
x
|
1,042
x
|
Free Cash Flow
1 |
64.865
|
28.719
|
33.247
|
50.380
|
77.692
|
67.570
|
69.076
|
79.854
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
14,3%
|
13,6%
|
15,3%
|
15,7%
|
17,2%
|
16,9%
|
16,1%
|
ROA (netto-inkomsten/totale activa)
|
6,54%
|
5,83%
|
6,11%
|
7,29%
|
7,75%
|
7,12%
|
7,43%
|
7,72%
|
Totale activa
1 |
737.380
|
862.389
|
881.553
|
848.974
|
853.879
|
1.189.806
|
1.276.877
|
1.336.044
|
Nettoactief per aandeel
2 |
520,0
|
589,0
|
660,0
|
658,0
|
760,0
|
880,0
|
1.008
|
1.149
|
Cashflow per aandeel
2 |
114,0
|
126,0
|
135,0
|
166,0
|
182,0
|
213,0
|
240,0
|
268,0
|
Capex
1 |
46.985
|
36.416
|
45.807
|
51.145
|
60.263
|
65.397
|
71.725
|
72.919
|
Capex/omzet
|
3,54%
|
2,17%
|
2,68%
|
2,79%
|
3,11%
|
3,13%
|
3,24%
|
3,13%
|
Datum van publicatie
|
13/08/19
|
12/08/20
|
17/08/21
|
12/08/22
|
16/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.877
JPY Gemiddelde koersdoel
4.134
JPY Spread / Gemiddelde doel +6,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,34% | 68,09 mld. | | -13,32% | 59,54 mld. | | -5,11% | 28,37 mld. | | +28,81% | 25,42 mld. | | +32,42% | 11,71 mld. | | +2,78% | 7,95 mld. | | +29,54% | 6,02 mld. | | -20,17% | 5,73 mld. | | -17,84% | 3,1 mld. |
Korting winkels - NEC
|