Beurs gesloten -
Xetra
17:37:37 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
177,6
EUR
|
+2,26%
|
|
+2,69%
|
+4,53%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
77.645
|
85.907
|
113.299
|
79.905
|
107.367
|
139.259
|
-
|
-
|
Bedrijfswaarde
1 |
100.432
|
116.433
|
152.454
|
120.076
|
143.879
|
173.942
|
170.797
|
167.910
|
K/w-verhouding
|
15,5
x
|
21,9
x
|
18,7
x
|
22
x
|
13,7
x
|
17,4
x
|
16,1
x
|
14,3
x
|
Dividendrendement
|
3,97%
|
3,24%
|
2,82%
|
4,2%
|
3,46%
|
2,79%
|
2,96%
|
3,27%
|
Marktkapitalisatie/omzet
|
0,89
x
|
1,5
x
|
1,82
x
|
1,11
x
|
1,38
x
|
1,73
x
|
1,64
x
|
1,55
x
|
Bedrijfswaarde/omzet
|
1,16
x
|
2,04
x
|
2,45
x
|
1,67
x
|
1,85
x
|
2,16
x
|
2,01
x
|
1,87
x
|
Bedrijfswaarde/EBITDA
|
9,49
x
|
15,3
x
|
16,8
x
|
11,2
x
|
10,2
x
|
11,8
x
|
10,7
x
|
9,55
x
|
Bedrijfswaarde/FCF
|
17,2
x
|
16
x
|
18,2
x
|
14,2
x
|
14,4
x
|
20,6
x
|
16,8
x
|
15,3
x
|
FCF Yield
|
5,82%
|
6,24%
|
5,49%
|
7,02%
|
6,96%
|
4,86%
|
5,93%
|
6,53%
|
Price to Book
|
1,65
x
|
2,39
x
|
2,56
x
|
1,68
x
|
2,24
x
|
2,78
x
|
2,57
x
|
2,37
x
|
Aantal aandelen (in duizenden)
|
790.281
|
796.319
|
798.333
|
789.577
|
791.442
|
784.030
|
-
|
-
|
Referentieprijs
2 |
98,25
|
107,9
|
141,9
|
101,2
|
135,7
|
177,6
|
177,6
|
177,6
|
Datum van publicatie
|
7/11/19
|
12/11/20
|
11/11/21
|
17/11/22
|
16/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
86.849
|
57.139
|
62.265
|
71.977
|
77.769
|
80.435
|
84.825
|
89.850
|
EBITDA
1 |
10.582
|
7.601
|
9.091
|
10.759
|
14.163
|
14.699
|
15.993
|
17.586
|
Bedrijfsresultaat (EBIT)
1 |
6.888
|
5.040
|
6.494
|
9.285
|
9.649
|
11.386
|
12.653
|
13.962
|
Operationele Marge
|
7,93%
|
8,82%
|
10,43%
|
12,9%
|
12,41%
|
14,16%
|
14,92%
|
15,54%
|
Resultaat voor belastingen (EBT)
1 |
7.518
|
5.672
|
7.496
|
7.154
|
11.201
|
11.813
|
12.995
|
14.430
|
Nettowinst (verlies)
1 |
5.174
|
4.030
|
6.161
|
3.723
|
7.949
|
8.167
|
8.771
|
9.679
|
Nettomarge
|
5,96%
|
7,05%
|
9,89%
|
5,17%
|
10,22%
|
10,15%
|
10,34%
|
10,77%
|
WPA
2 |
6,320
|
4,930
|
7,590
|
4,590
|
9,910
|
10,21
|
11,06
|
12,45
|
Free Cash Flow
1 |
5.846
|
7.261
|
8.364
|
8.433
|
10.021
|
8.446
|
10.137
|
10.969
|
FCF-marge
|
6,73%
|
12,71%
|
13,43%
|
11,72%
|
12,89%
|
10,5%
|
11,95%
|
12,21%
|
Kasstroomconversie (ebitda)
|
55,24%
|
95,53%
|
92%
|
78,38%
|
70,75%
|
57,46%
|
63,38%
|
62,38%
|
Kasstroomconversie (nettowinst)
|
112,99%
|
180,17%
|
135,76%
|
226,51%
|
126,07%
|
103,42%
|
115,57%
|
113,33%
|
Dividend per aandeel
2 |
3,900
|
3,500
|
4,000
|
4,250
|
4,700
|
4,963
|
5,251
|
5,801
|
Datum van publicatie
|
7/11/19
|
12/11/20
|
11/11/21
|
17/11/22
|
16/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
---|
Omzet
1 |
17.444
|
16.497
|
17.040
|
17.867
|
20.573
|
18.070
|
19.416
|
18.889
|
21.393
|
18.412
|
19.269
|
19.803
|
22.496
|
19.736
|
EBITDA
|
2.178
|
3.025
|
2.386
|
3.311
|
4.853
|
2.910
|
3.298
|
2.638
|
3.579
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.623
|
1.905
|
1.329
|
2.431
|
3.620
|
2.226
|
2.223
|
1.839
|
2.908
|
2.326
|
2.607
|
2.754
|
3.359
|
2.940
|
Operationele Marge
|
9,3%
|
11,55%
|
7,8%
|
13,61%
|
17,6%
|
12,32%
|
11,45%
|
9,74%
|
13,59%
|
12,63%
|
13,53%
|
13,91%
|
14,93%
|
14,9%
|
Resultaat voor belastingen (EBT)
1 |
1.841
|
2.447
|
1.751
|
-912
|
3.869
|
2.223
|
4.142
|
1.985
|
2.851
|
3.259
|
2.515
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.167
|
1.643
|
1.034
|
-1.655
|
2.701
|
1.477
|
3.476
|
1.278
|
1.718
|
2.389
|
1.709
|
1.939
|
2.338
|
2.184
|
Nettomarge
|
6,69%
|
9,96%
|
6,07%
|
-9,26%
|
13,13%
|
8,17%
|
17,9%
|
6,77%
|
8,03%
|
12,98%
|
8,87%
|
9,79%
|
10,39%
|
11,07%
|
WPA
2 |
1,430
|
2,020
|
1,270
|
-2,060
|
3,360
|
1,850
|
4,340
|
1,610
|
2,140
|
2,990
|
2,188
|
2,367
|
2,826
|
2,534
|
Dividend per aandeel
2 |
4,000
|
-
|
4,000
|
-
|
0,2500
|
-
|
-
|
-
|
4,700
|
-
|
-
|
-
|
5,200
|
-
|
Datum van publicatie
|
11/11/21
|
10/02/22
|
12/05/22
|
11/08/22
|
17/11/22
|
8/02/23
|
17/05/23
|
10/08/23
|
16/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.787
|
30.526
|
39.155
|
40.171
|
36.512
|
34.682
|
31.538
|
28.651
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,153
x
|
4,016
x
|
4,307
x
|
3,734
x
|
2,578
x
|
2,36
x
|
1,972
x
|
1,629
x
|
Free Cash Flow
1 |
5.846
|
7.261
|
8.364
|
8.433
|
10.021
|
8.446
|
10.137
|
10.969
|
ROE (netto-inkomsten/eigen vermogen)
|
11,1%
|
9,54%
|
15,3%
|
8%
|
16,4%
|
16,5%
|
16,7%
|
17,9%
|
ROA (netto-inkomsten/totale activa)
|
3,58%
|
2,94%
|
4,46%
|
2,56%
|
5,36%
|
5,42%
|
5,67%
|
6,21%
|
Totale activa
1 |
144.582
|
137.075
|
138.220
|
145.430
|
148.286
|
150.566
|
154.588
|
155.847
|
Nettoactief per aandeel
2 |
59,60
|
45,10
|
55,30
|
60,30
|
60,50
|
63,90
|
69,10
|
74,80
|
Cashflow per aandeel
2 |
10,30
|
10,80
|
12,30
|
12,60
|
15,30
|
14,40
|
15,40
|
16,20
|
Capex
1 |
2.610
|
1.601
|
1.632
|
1.808
|
2.218
|
2.317
|
2.472
|
2.576
|
Capex/omzet
|
3,01%
|
2,8%
|
2,62%
|
2,51%
|
2,85%
|
2,88%
|
2,91%
|
2,87%
|
Datum van publicatie
|
7/11/19
|
12/11/20
|
11/11/21
|
17/11/22
|
16/11/23
|
-
|
-
|
-
|
Laatste slotkoers
177,6
EUR Gemiddelde koersdoel
190,8
EUR Spread / Gemiddelde doel +7,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +12,90% | 62,82 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | -9,78% | 32,1 mld. | | +6,26% | 32,1 mld. | | +3,97% | 27,31 mld. | | +24,93% | 25,97 mld. |
Elektrische componenten & apparatuur - Andere
|