Beurs gesloten -
Börse Stuttgart
10:31:48 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
71,65
EUR
|
+3,17%
|
|
-4,34%
|
-15,06%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.543
|
24.267
|
34.359
|
27.324
|
29.200
|
24.719
|
-
|
-
|
Bedrijfswaarde
1 |
17.066
|
25.504
|
37.870
|
31.223
|
29.200
|
26.647
|
27.469
|
28.341
|
K/w-verhouding
|
28
x
|
38,4
x
|
39,4
x
|
15,9
x
|
12,9
x
|
15,3
x
|
15,8
x
|
22,5
x
|
Dividendrendement
|
1,54%
|
1,07%
|
1,06%
|
4,58%
|
-
|
3,51%
|
3,33%
|
2,41%
|
Marktkapitalisatie/omzet
|
3,99
x
|
7,5
x
|
38,3
x
|
2,64
x
|
2,79
x
|
2,56
x
|
3,54
x
|
3,84
x
|
Bedrijfswaarde/omzet
|
4,38
x
|
7,88
x
|
42,2
x
|
3,02
x
|
2,79
x
|
2,76
x
|
3,93
x
|
4,4
x
|
Bedrijfswaarde/EBITDA
|
14,4
x
|
19,7
x
|
24
x
|
9,88
x
|
6,5
x
|
8,52
x
|
9,04
x
|
11,8
x
|
Bedrijfswaarde/FCF
|
21
x
|
43,3
x
|
-50,1
x
|
33,6
x
|
-
|
38,1
x
|
25,9
x
|
132
x
|
FCF Yield
|
4,76%
|
2,31%
|
-2%
|
2,97%
|
-
|
2,62%
|
3,86%
|
0,76%
|
Price to Book
|
2,93
x
|
3,95
x
|
6,29
x
|
3,76
x
|
-
|
2,45
x
|
2,31
x
|
2,17
x
|
Aantal aandelen (in duizenden)
|
347.416
|
347.416
|
347.416
|
347.416
|
347.416
|
347.416
|
-
|
-
|
Referentieprijs
2 |
44,74
|
69,85
|
98,90
|
78,65
|
84,05
|
71,15
|
71,15
|
71,15
|
Datum van publicatie
|
18/03/20
|
16/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.895
|
3.235
|
896,9
|
10.346
|
10.450
|
9.670
|
6.991
|
6.441
|
EBITDA
1 |
1.184
|
1.293
|
1.579
|
3.161
|
4.490
|
3.129
|
3.040
|
2.395
|
Bedrijfsresultaat (EBIT)
1 |
819,3
|
914
|
1.162
|
2.626
|
3.502
|
2.602
|
2.435
|
1.817
|
Operationele Marge
|
21,03%
|
28,26%
|
129,52%
|
25,38%
|
33,51%
|
26,91%
|
34,83%
|
28,2%
|
Resultaat voor belastingen (EBT)
1 |
812,5
|
962,8
|
1.264
|
2.532
|
3.557
|
2.516
|
2.377
|
1.614
|
Nettowinst (verlies)
1 |
554,8
|
631,4
|
873,6
|
1.717
|
2.266
|
1.618
|
1.564
|
1.102
|
Nettomarge
|
14,24%
|
19,52%
|
97,4%
|
16,6%
|
21,69%
|
16,73%
|
22,38%
|
17,11%
|
WPA
2 |
1,600
|
1,820
|
2,510
|
4,940
|
6,520
|
4,653
|
4,499
|
3,168
|
Free Cash Flow
1 |
813,1
|
588,6
|
-755,9
|
928,6
|
-
|
699,4
|
1.060
|
214,1
|
FCF-marge
|
20,88%
|
18,2%
|
-84,28%
|
8,98%
|
-
|
7,23%
|
15,16%
|
3,32%
|
Kasstroomconversie (ebitda)
|
68,71%
|
45,53%
|
-
|
29,38%
|
-
|
22,36%
|
34,87%
|
8,94%
|
Kasstroomconversie (nettowinst)
|
146,56%
|
93,22%
|
-
|
54,08%
|
-
|
43,23%
|
67,76%
|
19,43%
|
Dividend per aandeel
2 |
0,6900
|
0,7500
|
1,050
|
3,600
|
-
|
2,501
|
2,371
|
1,717
|
Datum van publicatie
|
18/03/20
|
16/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
|
-
|
1.001
|
-
|
-
|
-
|
-
|
3.263
|
3.424
|
6.686
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
639
|
654,9
|
428,4
|
814,9
|
1.379
|
554,4
|
967,3
|
1.288
|
2.255
|
1.294
|
883,4
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
435,2
|
459,1
|
-
|
705,7
|
1.184
|
437,5
|
841,4
|
1.147
|
1.988
|
1.158
|
744,7
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
45,85%
|
-
|
-
|
-
|
-
|
25,79%
|
33,49%
|
29,73%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
454,5
|
484,8
|
-
|
-
|
1.168
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
310,4
|
324,5
|
286,2
|
514,4
|
817,1
|
248,1
|
529
|
758,2
|
1.287
|
693,4
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
32,4%
|
-
|
-
|
-
|
-
|
16,21%
|
22,14%
|
19,25%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,8900
|
0,9300
|
-
|
-
|
2,350
|
-
|
1,520
|
2,190
|
-
|
2,000
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,6189
|
0,6189
|
0,6189
|
0,5604
|
0,5604
|
Datum van publicatie
|
30/07/20
|
29/07/21
|
17/03/22
|
12/05/22
|
28/07/22
|
9/11/22
|
11/05/23
|
29/07/23
|
29/07/23
|
2/11/23
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.523
|
1.237
|
3.511
|
3.898
|
-
|
1.928
|
2.751
|
3.622
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,287
x
|
0,9568
x
|
2,223
x
|
1,233
x
|
-
|
0,6164
x
|
0,9048
x
|
1,512
x
|
Free Cash Flow
1 |
813
|
589
|
-756
|
929
|
-
|
699
|
1.060
|
214
|
ROE (netto-inkomsten/eigen vermogen)
|
10,2%
|
10,8%
|
15%
|
26,5%
|
-
|
17,3%
|
15,3%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
3,68%
|
5,29%
|
6%
|
9,42%
|
-
|
7,58%
|
5,56%
|
4,14%
|
Totale activa
1 |
15.077
|
11.946
|
14.550
|
18.219
|
-
|
21.340
|
28.135
|
26.611
|
Nettoactief per aandeel
2 |
15,30
|
17,70
|
15,70
|
20,90
|
-
|
29,10
|
30,80
|
32,80
|
Cashflow per aandeel
2 |
3,470
|
3,430
|
0,2800
|
5,810
|
-
|
7,640
|
6,860
|
5,330
|
Capex
1 |
391
|
602
|
854
|
1.091
|
-
|
1.750
|
2.172
|
1.766
|
Capex/omzet
|
10,04%
|
18,62%
|
95,22%
|
10,55%
|
-
|
18,1%
|
31,07%
|
27,42%
|
Datum van publicatie
|
18/03/20
|
16/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
71,15
EUR Gemiddelde koersdoel
65,49
EUR Spread / Gemiddelde doel -7,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,49% | 152 mld. | | +11,44% | 85,44 mld. | | +2,86% | 82,74 mld. | | +5,80% | 79,24 mld. | | +0,37% | 73,89 mld. | | +83,87% | 67,75 mld. | | +12,79% | 48,29 mld. | | 0,00% | 45,85 mld. | | +12,91% | 44,48 mld. |
Elektriciteitsbedrijven - Andere
|