Beurs gesloten -
BOERSE MUENCHEN
21:43:06 19-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7
EUR
|
-0,71%
|
|
-5,37%
|
-22,22%
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
86.317
|
72.789
|
62.367
|
-
|
-
|
Bedrijfswaarde
1 |
92.078
|
77.386
|
64.440
|
64.802
|
65.584
|
K/w-verhouding
|
17,4
x
|
14,1
x
|
13,6
x
|
11,6
x
|
10,8
x
|
Dividendrendement
|
1,06%
|
-
|
3,4%
|
4%
|
4,44%
|
Marktkapitalisatie/omzet
|
2,29
x
|
1,8
x
|
1,54
x
|
1,43
x
|
1,35
x
|
Bedrijfswaarde/omzet
|
2,45
x
|
1,91
x
|
1,59
x
|
1,49
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
9,25
x
|
7,16
x
|
6,27
x
|
5,6
x
|
5,36
x
|
Bedrijfswaarde/FCF
|
181
x
|
13,3
x
|
18,4
x
|
13,9
x
|
11,6
x
|
FCF Yield
|
0,55%
|
7,52%
|
5,44%
|
7,21%
|
8,65%
|
Price to Book
|
2,54
x
|
-
|
2,62
x
|
2,31
x
|
2,09
x
|
Aantal aandelen (in duizenden)
|
911.000
|
911.000
|
911.000
|
-
|
-
|
Referentieprijs
2 |
94,75
|
79,90
|
69,48
|
69,48
|
69,48
|
Datum van publicatie
|
13/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
33.138
|
37.630
|
40.530
|
40.588
|
43.599
|
46.100
|
EBITDA
1 |
-
|
9.959
|
10.812
|
10.277
|
11.577
|
12.231
|
Bedrijfsresultaat (EBIT)
1 |
-
|
6.770
|
7.284
|
6.443
|
7.588
|
8.286
|
Operationele Marge
|
-
|
17,99%
|
17,97%
|
15,87%
|
17,4%
|
17,97%
|
Resultaat voor belastingen (EBT)
1 |
-
|
7.069
|
7.375
|
6.680
|
7.789
|
8.692
|
Nettowinst (verlies)
1 |
4.032
|
4.957
|
5.157
|
4.644
|
5.428
|
5.909
|
Nettomarge
|
12,17%
|
13,17%
|
12,72%
|
11,44%
|
12,45%
|
12,82%
|
WPA
2 |
-
|
5,440
|
5,670
|
5,104
|
5,969
|
6,457
|
Free Cash Flow
1 |
-
|
508
|
5.820
|
3.506
|
4.671
|
5.672
|
FCF-marge
|
-
|
1,35%
|
14,36%
|
8,64%
|
10,71%
|
12,3%
|
Kasstroomconversie (ebitda)
|
-
|
5,1%
|
53,83%
|
34,12%
|
40,35%
|
46,38%
|
Kasstroomconversie (nettowinst)
|
-
|
10,25%
|
112,86%
|
75,5%
|
86,05%
|
95,99%
|
Dividend per aandeel
2 |
-
|
1,000
|
-
|
2,360
|
2,780
|
3,085
|
Datum van publicatie
|
19/09/22
|
13/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
8.819
|
10.889
|
10.097
|
10.334
|
20.431
|
9.701
|
10.398
|
9.011
|
10.470
|
19.038
|
10.025
|
11.275
|
22.251
|
-
|
-
|
EBITDA
1 |
-
|
2.658
|
2.560
|
2.862
|
-
|
2.542
|
2.848
|
2.211
|
2.544
|
4.200
|
2.451
|
2.823
|
5.200
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.568
|
1.722
|
1.840
|
2.012
|
3.852
|
1.649
|
1.783
|
1.282
|
1.697
|
2.885
|
1.501
|
1.957
|
3.725
|
-
|
-
|
Operationele Marge
|
17,78%
|
15,81%
|
18,22%
|
19,47%
|
18,85%
|
17%
|
17,15%
|
14,23%
|
16,21%
|
15,15%
|
14,97%
|
17,36%
|
16,74%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.764
|
1.985
|
1.997
|
3.982
|
1.663
|
1.730
|
1.333
|
1.761
|
-
|
1.532
|
2.132
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
1.266
|
1.407
|
1.361
|
2.768
|
1.173
|
1.216
|
927
|
1.262
|
-
|
1.037
|
1.389
|
-
|
-
|
-
|
Nettomarge
|
-
|
11,63%
|
13,93%
|
13,17%
|
13,55%
|
12,09%
|
11,69%
|
10,29%
|
12,05%
|
-
|
10,35%
|
12,32%
|
-
|
-
|
-
|
WPA
2 |
1,310
|
1,380
|
1,550
|
1,490
|
-
|
1,290
|
1,340
|
1,020
|
1,387
|
-
|
1,141
|
1,526
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,604
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/22
|
13/03/23
|
3/05/23
|
26/07/23
|
26/07/23
|
25/10/23
|
12/03/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
5.761
|
4.597
|
2.073
|
2.435
|
3.217
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,5785
x
|
0,4252
x
|
0,2017
x
|
0,2103
x
|
0,263
x
|
Free Cash Flow
1 |
-
|
508
|
5.820
|
3.506
|
4.671
|
5.672
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
24,8%
|
26,7%
|
20,2%
|
20,9%
|
20,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
10%
|
10,5%
|
9,1%
|
9,82%
|
9,93%
|
Totale activa
1 |
-
|
49.527
|
49.045
|
51.020
|
55.287
|
59.515
|
Nettoactief per aandeel
2 |
-
|
37,40
|
-
|
26,60
|
30,10
|
33,30
|
Cashflow per aandeel
2 |
-
|
7,810
|
-
|
9,170
|
9,410
|
9,430
|
Capex
1 |
-
|
3.661
|
4.097
|
3.881
|
3.890
|
4.013
|
Capex/omzet
|
-
|
9,73%
|
10,11%
|
9,56%
|
8,92%
|
8,7%
|
Datum van publicatie
|
19/09/22
|
13/03/23
|
12/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
69,48
EUR Gemiddelde koersdoel
95,62
EUR Spread / Gemiddelde doel +37,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,01% | 96,48 mld. | | -10,26% | 78,44 mld. | | +22,44% | 74,5 mld. | | +18,83% | 47,38 mld. | | +32,30% | 37,38 mld. | | +4,66% | 22,7 mld. | | -16,16% | 17,07 mld. | | +45,91% | 11,62 mld. | | -15,43% | 9,8 mld. |
Automobielen & Multifunctionele voertuigen
|