Real Time
BOERSE MUENCHEN
19:36:39 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
152,7
EUR
|
+1,13%
|
|
-1,80%
|
+14,85%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
275.038
|
296.013
|
330.340
|
344.995
|
357.647
|
388.431
|
-
|
-
|
Bedrijfswaarde
1 |
300.891
|
314.552
|
352.040
|
369.274
|
384.008
|
414.435
|
412.305
|
409.548
|
K/w-verhouding
|
76,7
x
|
24,1
x
|
24,5
x
|
24,7
x
|
25,7
x
|
26,8
x
|
23,7
x
|
22,2
x
|
Dividendrendement
|
2,64%
|
2,53%
|
2,4%
|
2,45%
|
2,43%
|
2,32%
|
2,46%
|
2,57%
|
Marktkapitalisatie/omzet
|
4,06
x
|
4,17
x
|
4,34
x
|
4,3
x
|
4,36
x
|
4,61
x
|
4,46
x
|
4,29
x
|
Bedrijfswaarde/omzet
|
4,45
x
|
4,43
x
|
4,62
x
|
4,61
x
|
4,68
x
|
4,91
x
|
4,73
x
|
4,52
x
|
Bedrijfswaarde/EBITDA
|
17,6
x
|
16,4
x
|
17
x
|
17,9
x
|
18,4
x
|
18
x
|
16,8
x
|
15,7
x
|
Bedrijfswaarde/FCF
|
25,3
x
|
22
x
|
22,6
x
|
27,2
x
|
27,9
x
|
25,5
x
|
24,5
x
|
22,9
x
|
FCF Yield
|
3,95%
|
4,56%
|
4,43%
|
3,67%
|
3,59%
|
3,92%
|
4,09%
|
4,36%
|
Price to Book
|
5,76
x
|
6,32
x
|
7,03
x
|
7,35
x
|
-
|
8,06
x
|
7,52
x
|
7
x
|
Aantal aandelen (in duizenden)
|
2.508.330
|
2.475.643
|
2.448.233
|
2.399.297
|
2.356.969
|
2.360.135
|
-
|
-
|
Referentieprijs
2 |
109,6
|
119,6
|
134,9
|
143,8
|
151,7
|
164,6
|
164,6
|
164,6
|
Datum van publicatie
|
30/07/19
|
30/07/20
|
30/07/21
|
29/07/22
|
28/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
67.684
|
70.950
|
76.118
|
80.187
|
82.006
|
84.341
|
87.166
|
90.607
|
EBITDA
1 |
17.060
|
19.156
|
20.721
|
20.620
|
20.848
|
23.082
|
24.552
|
26.036
|
Bedrijfsresultaat (EBIT)
1 |
14.236
|
16.143
|
17.986
|
17.813
|
18.134
|
20.055
|
21.452
|
22.785
|
Operationele Marge
|
21,03%
|
22,75%
|
23,63%
|
22,21%
|
22,11%
|
23,78%
|
24,61%
|
25,15%
|
Resultaat voor belastingen (EBT)
1 |
6.069
|
15.834
|
17.615
|
17.995
|
18.353
|
19.697
|
21.507
|
22.680
|
Nettowinst (verlies)
1 |
3.897
|
13.027
|
14.306
|
14.742
|
14.653
|
14.956
|
17.000
|
17.880
|
Nettomarge
|
5,76%
|
18,36%
|
18,79%
|
18,38%
|
17,87%
|
17,73%
|
19,5%
|
19,73%
|
WPA
2 |
1,430
|
4,960
|
5,500
|
5,810
|
5,900
|
6,142
|
6,936
|
7,416
|
Free Cash Flow
1 |
11.895
|
14.330
|
15.584
|
13.567
|
13.786
|
16.258
|
16.858
|
17.866
|
FCF-marge
|
17,57%
|
20,2%
|
20,47%
|
16,92%
|
16,81%
|
19,28%
|
19,34%
|
19,72%
|
Kasstroomconversie (ebitda)
|
69,72%
|
74,81%
|
75,21%
|
65,8%
|
66,13%
|
70,44%
|
68,66%
|
68,62%
|
Kasstroomconversie (nettowinst)
|
305,23%
|
110%
|
108,93%
|
92,03%
|
94,08%
|
108,71%
|
99,16%
|
99,92%
|
Dividend per aandeel
2 |
2,898
|
3,028
|
3,242
|
3,523
|
3,681
|
3,819
|
4,055
|
4,230
|
Datum van publicatie
|
30/07/19
|
30/07/20
|
30/07/21
|
29/07/22
|
28/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
20.953
|
19.381
|
19.515
|
20.612
|
20.773
|
20.068
|
20.553
|
21.871
|
21.441
|
20.195
|
20.882
|
22.340
|
22.117
|
20.874
|
21.554
|
EBITDA
1 |
5.852
|
4.714
|
4.320
|
5.602
|
5.438
|
4.940
|
4.868
|
6.469
|
6.514
|
5.183
|
4.986
|
6.764
|
6.844
|
5.549
|
5.410
|
Bedrijfsresultaat (EBIT)
1 |
5.168
|
4.024
|
3.598
|
4.939
|
4.785
|
4.248
|
4.162
|
5.767
|
5.793
|
4.471
|
4.238
|
5.995
|
6.068
|
4.788
|
4.578
|
Operationele Marge
|
24,66%
|
20,76%
|
18,44%
|
23,96%
|
23,03%
|
21,17%
|
20,25%
|
26,37%
|
27,02%
|
22,14%
|
20,29%
|
26,84%
|
27,44%
|
22,94%
|
21,24%
|
Resultaat voor belastingen (EBT)
1 |
5.239
|
4.071
|
3.650
|
4.997
|
4.835
|
4.288
|
4.233
|
5.802
|
4.496
|
4.592
|
4.254
|
6.001
|
6.085
|
4.840
|
4.585
|
Nettowinst (verlies)
1 |
4.223
|
3.355
|
3.052
|
3.939
|
3.933
|
3.397
|
3.384
|
4.521
|
3.468
|
3.754
|
3.397
|
4.745
|
4.818
|
3.825
|
3.637
|
Nettomarge
|
20,15%
|
17,31%
|
15,64%
|
19,11%
|
18,93%
|
16,93%
|
16,46%
|
20,67%
|
16,17%
|
18,59%
|
16,27%
|
21,24%
|
21,78%
|
18,33%
|
16,87%
|
WPA
2 |
1,660
|
1,330
|
1,210
|
1,570
|
1,590
|
1,370
|
1,370
|
1,830
|
1,400
|
1,520
|
1,372
|
1,921
|
1,968
|
1,557
|
1,495
|
Dividend per aandeel
2 |
0,8698
|
0,8698
|
0,9133
|
0,9133
|
0,9133
|
0,9133
|
0,9407
|
0,9407
|
0,9407
|
0,9407
|
1,006
|
0,9957
|
0,9958
|
0,9951
|
1,025
|
Datum van publicatie
|
19/01/22
|
20/04/22
|
29/07/22
|
19/10/22
|
19/01/23
|
21/04/23
|
28/07/23
|
18/10/23
|
23/01/24
|
19/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
25.853
|
18.539
|
21.700
|
24.279
|
26.361
|
26.004
|
23.874
|
21.117
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,515
x
|
0,9678
x
|
1,047
x
|
1,177
x
|
1,264
x
|
1,127
x
|
0,9724
x
|
0,8111
x
|
Free Cash Flow
1 |
11.895
|
14.330
|
15.584
|
13.567
|
13.786
|
16.258
|
16.858
|
17.866
|
ROE (netto-inkomsten/eigen vermogen)
|
23,6%
|
27,6%
|
30,6%
|
31,5%
|
31,2%
|
32,9%
|
33,5%
|
33,6%
|
ROA (netto-inkomsten/totale activa)
|
10,2%
|
11%
|
11,9%
|
12,5%
|
12,3%
|
13,1%
|
14,1%
|
14,4%
|
Totale activa
1 |
38.292
|
117.898
|
120.004
|
118.257
|
119.019
|
113.876
|
120.650
|
124.379
|
Nettoactief per aandeel
2 |
19,00
|
18,90
|
19,20
|
19,60
|
-
|
20,40
|
21,90
|
23,50
|
Cashflow per aandeel
2 |
6,000
|
6,630
|
7,060
|
6,590
|
6,780
|
8,130
|
8,460
|
8,910
|
Capex
1 |
3.347
|
3.073
|
2.787
|
3.156
|
3.062
|
3.430
|
3.722
|
3.829
|
Capex/omzet
|
4,95%
|
4,33%
|
3,66%
|
3,94%
|
3,73%
|
4,07%
|
4,27%
|
4,23%
|
Datum van publicatie
|
30/07/19
|
30/07/20
|
30/07/21
|
29/07/22
|
28/07/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
164,6
USD Gemiddelde koersdoel
172,2
USD Spread / Gemiddelde doel +4,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,89% | 79,79 mld. | | +0,99% | 73,63 mld. | | -31,11% | 36,23 mld. | | -15,05% | 34,68 mld. | | +0,11% | 33,31 mld. | | +11,84% | 18,44 mld. | | +28,43% | 17,58 mld. | | +15,03% | 13,41 mld. | | +23,57% | 10,09 mld. |
Persoonlijke producten - NEC
|