Vertraagde tijd
Börse Stuttgart
10:34:08 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,312
EUR
|
-2,50%
|
|
+3,23%
|
+20,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
294.617
|
251.181
|
183.648
|
204.970
|
191.071
|
209.155
|
-
|
-
|
Bedrijfswaarde
1 |
266.413
|
308.141
|
205.054
|
207.727
|
198.744
|
209.499
|
210.646
|
247.147
|
K/w-verhouding
|
5,79
x
|
4,6
x
|
3,92
x
|
4,32
x
|
4,54
x
|
4,22
x
|
3,89
x
|
3,63
x
|
Dividendrendement
|
4,01%
|
7,53%
|
8,53%
|
7,26%
|
7,15%
|
7,06%
|
7,77%
|
8,24%
|
Marktkapitalisatie/omzet
|
0,53
x
|
0,43
x
|
0,31
x
|
0,37
x
|
0,35
x
|
0,37
x
|
0,35
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
0,48
x
|
0,53
x
|
0,34
x
|
0,37
x
|
0,36
x
|
0,37
x
|
0,35
x
|
0,38
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,7
x
|
0,45
x
|
0,39
x
|
0,46
x
|
0,4
x
|
0,43
x
|
0,4
x
|
0,37
x
|
Aantal aandelen (in duizenden)
|
44.223.991
|
44.223.991
|
44.223.991
|
44.223.991
|
44.223.991
|
44.223.991
|
-
|
-
|
Referentieprijs
2 |
2,895
|
2,070
|
1,923
|
2,287
|
2,181
|
2,531
|
2,531
|
2,531
|
Datum van publicatie
|
27/03/20
|
23/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
555.515
|
583.696
|
597.691
|
559.906
|
553.097
|
558.917
|
598.878
|
618.593
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
29.796
|
31.445
|
35.828
|
40.721
|
34.293
|
35.917
|
40.414
|
42.720
|
Operationele Marge
|
5,36%
|
5,39%
|
5,99%
|
7,27%
|
6,2%
|
6,43%
|
6,75%
|
6,91%
|
Resultaat voor belastingen (EBT)
1 |
29.780
|
31.644
|
35.893
|
41.140
|
34.430
|
42.676
|
47.792
|
48.906
|
Nettowinst (verlies)
1 |
22.401
|
20.069
|
21.638
|
24.477
|
22.773
|
26.469
|
28.780
|
30.982
|
Nettomarge
|
4,03%
|
3,44%
|
3,62%
|
4,37%
|
4,12%
|
4,74%
|
4,81%
|
5,01%
|
WPA
2 |
0,5000
|
0,4500
|
0,4900
|
0,5300
|
0,4800
|
0,5998
|
0,6499
|
0,6978
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1160
|
0,1560
|
0,1640
|
0,1660
|
0,1560
|
0,1787
|
0,1965
|
0,2086
|
Datum van publicatie
|
27/03/20
|
23/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
238.956
|
279.521
|
241.060
|
274.988
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
138.778
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
2.236
|
8.168
|
-
|
-
|
29.861
|
10.860
|
-
|
30.516
|
-
|
3.777
|
-
|
22.251
|
16.034
|
25.636
|
15.776
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
27.684
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
12.602
|
-
|
16.855
|
863
|
-
|
8.744
|
9.106
|
17.850
|
-
|
11.721
|
19.881
|
622
|
2.441
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
4,51%
|
-
|
6,13%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,1500
|
0,2900
|
0,1600
|
0,3800
|
-
|
0,1100
|
-
|
-
|
0,4000
|
0,1300
|
-
|
0,4400
|
0,0100
|
0,0400
|
0,2000
|
0,3000
|
0,2200
|
0,3600
|
0,2200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/03/20
|
21/08/20
|
23/03/21
|
20/08/21
|
25/03/22
|
25/03/22
|
28/04/22
|
26/08/22
|
26/08/22
|
24/03/23
|
27/04/23
|
29/08/23
|
30/10/23
|
26/03/24
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
56.960
|
21.406
|
2.757
|
7.673
|
344
|
1.491
|
37.992
|
Nettokaspositie
1 |
28.204
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,2%
|
10,4%
|
10,2%
|
11,1%
|
9,79%
|
10,8%
|
10,9%
|
10,9%
|
ROA (netto-inkomsten/totale activa)
|
2,04%
|
1,68%
|
1,63%
|
1,7%
|
1,53%
|
1,81%
|
1,75%
|
1,89%
|
Totale activa
1 |
1.095.441
|
1.193.873
|
1.326.427
|
1.442.964
|
1.487.071
|
1.464.667
|
1.649.252
|
1.636.427
|
Nettoactief per aandeel
2 |
4,150
|
4,580
|
4,960
|
5,010
|
5,480
|
5,880
|
6,350
|
6,830
|
Cashflow per aandeel
|
-
|
0,7200
|
1,640
|
1,620
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
11.616
|
-
|
-
|
3.573
|
15.954
|
17.176
|
18.586
|
Capex/omzet
|
-
|
1,99%
|
-
|
-
|
0,65%
|
2,93%
|
2,87%
|
3%
|
Datum van publicatie
|
27/03/20
|
23/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
-
|
-
|
-
|
Laatste slotkoers
2,531
CNY Gemiddelde koersdoel
3,127
CNY Spread / Gemiddelde doel +23,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,20% | 13,27 mld. | | +15,53% | 2,73 mld. | | -18,92% | 1,92 mld. | | +4,22% | 1,72 mld. | | +2,02% | 862 mln. | | -9,09% | 71,17 mln. | | +0,24% | 61,26 mln. |
Onroerendgoedverzekering
|