Vertraagde tijd
Börse Stuttgart
08:05:21 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,94
EUR
|
-0,53%
|
|
+1,07%
|
-1,05%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
89.303
|
68.690
|
90.528
|
89.376
|
78.695
|
71.014
|
-
|
-
|
Bedrijfswaarde
1 |
55.244
|
30.429
|
52.568
|
47.842
|
36.727
|
29.011
|
31.576
|
31.959
|
K/w-verhouding
|
12,7
x
|
40,6
x
|
9,2
x
|
15,2
x
|
13,2
x
|
12,5
x
|
11,7
x
|
10,7
x
|
Dividendrendement
|
4,2%
|
5,64%
|
4,49%
|
4,92%
|
6,02%
|
7,14%
|
7,25%
|
7,36%
|
Marktkapitalisatie/omzet
|
11,1
x
|
11,7
x
|
3,69
x
|
5,75
x
|
6,62
x
|
7,51
x
|
6,61
x
|
5,52
x
|
Bedrijfswaarde/omzet
|
6,9
x
|
5,17
x
|
2,14
x
|
3,08
x
|
3,09
x
|
3,07
x
|
2,94
x
|
2,49
x
|
Bedrijfswaarde/EBITDA
|
15,9
x
|
11,7
x
|
4,14
x
|
6,34
x
|
8,19
x
|
8,03
x
|
7,78
x
|
7,39
x
|
Bedrijfswaarde/FCF
|
3,9
x
|
5,21
x
|
24,1
x
|
7,46
x
|
-53,7
x
|
5,72
x
|
5,23
x
|
4,12
x
|
FCF Yield
|
25,7%
|
19,2%
|
4,15%
|
13,4%
|
-1,86%
|
17,5%
|
19,1%
|
24,3%
|
Price to Book
|
0,6
x
|
0,47
x
|
0,57
x
|
0,55
x
|
0,47
x
|
0,41
x
|
0,41
x
|
0,41
x
|
Aantal aandelen (in duizenden)
|
6.816.991
|
7.045.159
|
7.396.071
|
7.718.157
|
8.171.883
|
8.649.731
|
-
|
-
|
Referentieprijs
2 |
13,10
|
9,750
|
12,24
|
11,58
|
9,630
|
8,210
|
8,210
|
8,210
|
Datum van publicatie
|
29/08/19
|
26/08/20
|
26/08/21
|
25/08/22
|
29/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.010
|
5.887
|
24.545
|
15.554
|
11.881
|
9.453
|
10.751
|
12.856
|
EBITDA
1 |
3.476
|
2.593
|
12.684
|
7.541
|
4.483
|
3.612
|
4.059
|
4.325
|
Bedrijfsresultaat (EBIT)
1 |
3.353
|
2.407
|
12.497
|
7.359
|
4.285
|
3.410
|
3.848
|
4.049
|
Operationele Marge
|
41,87%
|
40,89%
|
50,92%
|
47,32%
|
36,07%
|
36,08%
|
35,8%
|
31,49%
|
Resultaat voor belastingen (EBT)
1 |
7.718
|
2.200
|
13.005
|
7.314
|
6.741
|
6.459
|
6.881
|
7.443
|
Nettowinst (verlies)
1 |
6.915
|
1.688
|
9.646
|
5.735
|
5.849
|
5.450
|
5.854
|
6.406
|
Nettomarge
|
86,33%
|
28,67%
|
39,3%
|
36,87%
|
49,23%
|
57,66%
|
54,45%
|
49,83%
|
WPA
2 |
1,030
|
0,2400
|
1,330
|
0,7600
|
0,7300
|
0,6592
|
0,7040
|
0,7677
|
Free Cash Flow
1 |
14.170
|
5.843
|
2.180
|
6.413
|
-683,6
|
5.069
|
6.040
|
7.758
|
FCF-marge
|
176,91%
|
99,26%
|
8,88%
|
41,23%
|
-5,75%
|
53,62%
|
56,19%
|
60,35%
|
Kasstroomconversie (ebitda)
|
407,67%
|
225,37%
|
17,19%
|
85,05%
|
-
|
140,33%
|
148,83%
|
179,4%
|
Kasstroomconversie (nettowinst)
|
204,92%
|
346,17%
|
22,6%
|
111,82%
|
-
|
93%
|
103,18%
|
121,12%
|
Dividend per aandeel
2 |
0,5500
|
0,5500
|
0,5500
|
0,5700
|
0,5800
|
0,5861
|
0,5952
|
0,6041
|
Datum van publicatie
|
29/08/19
|
26/08/20
|
26/08/21
|
25/08/22
|
29/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
3.169
|
2.718
|
4.098
|
20.448
|
10.892
|
4.662
|
6.383
|
5.499
|
4.923
|
4.878
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
10.807
|
5.028
|
2.332
|
2.208
|
2.077
|
1.423
|
1.379
|
Operationele Marge
|
-
|
-
|
-
|
52,85%
|
46,16%
|
50,01%
|
34,59%
|
37,78%
|
28,92%
|
28,28%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.959
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.616
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
53,14%
|
-
|
WPA
2 |
0,4000
|
-0,1600
|
0,1800
|
1,150
|
0,5800
|
0,1800
|
0,3600
|
0,3700
|
0,3100
|
0,2700
|
Dividend per aandeel
|
0,1400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1500
|
-
|
Datum van publicatie
|
26/02/20
|
26/08/20
|
25/02/21
|
26/08/21
|
17/02/22
|
25/08/22
|
21/02/23
|
29/08/23
|
22/02/24
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
34.059
|
38.261
|
37.960
|
41.534
|
41.968
|
42.003
|
39.438
|
39.055
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14.170
|
5.843
|
2.180
|
6.413
|
-684
|
5.069
|
6.041
|
7.759
|
ROE (netto-inkomsten/eigen vermogen)
|
3,28%
|
3,14%
|
6,43%
|
4,18%
|
3,81%
|
3,36%
|
3,54%
|
3,88%
|
ROA (netto-inkomsten/totale activa)
|
2,75%
|
2,48%
|
5,24%
|
3,62%
|
3,4%
|
2,55%
|
2,66%
|
2,86%
|
Totale activa
1 |
251.555
|
68.061
|
184.218
|
158.388
|
172.101
|
213.547
|
220.211
|
224.203
|
Nettoactief per aandeel
2 |
21,70
|
21,00
|
21,50
|
20,90
|
20,50
|
20,00
|
20,10
|
20,20
|
Cashflow per aandeel
2 |
2,120
|
0,8500
|
0,3100
|
0,8600
|
-0,0700
|
0,3800
|
0,0800
|
0,0200
|
Capex
1 |
73,4
|
49,6
|
38
|
52,5
|
108
|
134
|
82,3
|
178
|
Capex/omzet
|
0,92%
|
0,84%
|
0,15%
|
0,34%
|
0,91%
|
1,42%
|
0,77%
|
1,38%
|
Datum van publicatie
|
29/08/19
|
26/08/20
|
26/08/21
|
25/08/22
|
29/08/23
|
-
|
-
|
-
|
Laatste slotkoers
8,21
HKD Gemiddelde koersdoel
10,05
HKD Spread / Gemiddelde doel +22,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,18% | 25,84 mld. | | +30,87% | 25,84 mld. | | +15,45% | 24,94 mld. | | -21,08% | 23,53 mld. | | +33,53% | 19,99 mld. | | -0,29% | 19,79 mld. | | +1,01% | 19,44 mld. | | +47,49% | 17,8 mld. | | -7,88% | 14,89 mld. |
andere onroerend goed ontwikkeling & transacties
|