Beurs gesloten -
BOERSE MUENCHEN
21:43:56 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,4
EUR
|
-1,18%
|
|
-1,18%
|
-13,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.518
|
2.710
|
3.188
|
2.545
|
2.686
|
2.280
|
-
|
-
|
Bedrijfswaarde
1 |
2.792
|
2.881
|
3.561
|
3.131
|
3.273
|
2.819
|
2.758
|
2.568
|
K/w-verhouding
|
15,3
x
|
16,1
x
|
12,5
x
|
10,8
x
|
24,1
x
|
31,3
x
|
17,7
x
|
14,7
x
|
Dividendrendement
|
0,99%
|
0,92%
|
0,97%
|
1,27%
|
1,3%
|
1,6%
|
1,69%
|
1,78%
|
Marktkapitalisatie/omzet
|
1,02
x
|
1,14
x
|
1,17
x
|
0,77
x
|
0,82
x
|
0,72
x
|
0,68
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
1,21
x
|
1,3
x
|
0,95
x
|
1
x
|
0,89
x
|
0,82
x
|
0,72
x
|
Bedrijfswaarde/EBITDA
|
5,87
x
|
5,7
x
|
6,09
x
|
5,25
x
|
6,69
x
|
6,58
x
|
5,29
x
|
4,21
x
|
Bedrijfswaarde/FCF
|
19,6
x
|
362
x
|
25,5
x
|
-53,5
x
|
-26,3
x
|
21,9
x
|
31,8
x
|
-
|
FCF Yield
|
5,11%
|
0,28%
|
3,93%
|
-1,87%
|
-3,8%
|
4,57%
|
3,15%
|
-
|
Price to Book
|
2,27
x
|
2,23
x
|
2,36
x
|
1,76
x
|
1,76
x
|
1,46
x
|
1,37
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
69.205
|
69.098
|
66.884
|
63.202
|
63.395
|
63.413
|
-
|
-
|
Referentieprijs
2 |
36,39
|
39,22
|
47,66
|
40,26
|
42,37
|
35,95
|
35,95
|
35,95
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.464
|
2.372
|
2.734
|
3.290
|
3.283
|
3.165
|
3.371
|
3.582
|
EBITDA
1 |
475,5
|
505,2
|
584,5
|
596,7
|
489,2
|
428,7
|
521,3
|
610
|
Bedrijfsresultaat (EBIT)
1 |
225,9
|
241,9
|
316,8
|
333,2
|
189,7
|
131,8
|
210,2
|
275,4
|
Operationele Marge
|
9,17%
|
10,2%
|
11,59%
|
10,13%
|
5,78%
|
4,16%
|
6,24%
|
7,69%
|
Resultaat voor belastingen (EBT)
1 |
221,9
|
224,7
|
346
|
324,8
|
147,8
|
81,82
|
170,5
|
205,9
|
Nettowinst (verlies)
1 |
166,9
|
169,1
|
259,1
|
241,3
|
112,4
|
67,08
|
129,2
|
168,9
|
Nettomarge
|
6,78%
|
7,13%
|
9,47%
|
7,33%
|
3,42%
|
2,12%
|
3,83%
|
4,72%
|
WPA
2 |
2,380
|
2,440
|
3,820
|
3,740
|
1,760
|
1,150
|
2,026
|
2,450
|
Free Cash Flow
1 |
142,8
|
7,956
|
139,8
|
-58,54
|
-124,4
|
128,8
|
86,8
|
-
|
FCF-marge
|
5,79%
|
0,34%
|
5,11%
|
-1,78%
|
-3,79%
|
4,07%
|
2,58%
|
-
|
Kasstroomconversie (ebitda)
|
30,03%
|
1,57%
|
23,91%
|
-
|
-
|
30,04%
|
16,65%
|
-
|
Kasstroomconversie (nettowinst)
|
85,52%
|
4,71%
|
53,95%
|
-
|
-
|
191,96%
|
67,17%
|
-
|
Dividend per aandeel
2 |
0,3600
|
0,3600
|
0,4600
|
0,5100
|
0,5500
|
0,5752
|
0,6065
|
0,6383
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
765,2
|
764,6
|
836,3
|
827,6
|
861,5
|
832,7
|
811,1
|
817,7
|
821,9
|
769,1
|
774,6
|
795
|
814,3
|
788,9
|
822,7
|
EBITDA
1 |
172,4
|
153,4
|
146,1
|
149,8
|
163,7
|
131,9
|
126
|
116,4
|
114,9
|
92,86
|
101
|
109,3
|
120,9
|
115,6
|
128,1
|
Bedrijfsresultaat (EBIT)
1 |
101,1
|
86,19
|
77,6
|
79,45
|
89,92
|
57,54
|
51,1
|
41,85
|
39,21
|
18,59
|
27,19
|
34,74
|
45,06
|
38,53
|
48,43
|
Operationele Marge
|
13,21%
|
11,27%
|
9,28%
|
9,6%
|
10,44%
|
6,91%
|
6,3%
|
5,12%
|
4,77%
|
2,42%
|
3,51%
|
4,37%
|
5,53%
|
4,88%
|
5,89%
|
Resultaat voor belastingen (EBT)
1 |
101,1
|
72,47
|
97,42
|
73,91
|
80,99
|
46,93
|
40,11
|
30,54
|
30,2
|
9,315
|
19,49
|
26,62
|
35,77
|
31,67
|
42
|
Nettowinst (verlies)
1 |
76,77
|
53,75
|
72,29
|
55,05
|
60,17
|
35,22
|
29,88
|
23,7
|
23,57
|
6,312
|
14,63
|
20,12
|
26,9
|
23,73
|
31,47
|
Nettomarge
|
10,03%
|
7,03%
|
8,64%
|
6,65%
|
6,98%
|
4,23%
|
3,68%
|
2,9%
|
2,87%
|
0,82%
|
1,89%
|
2,53%
|
3,3%
|
3,01%
|
3,82%
|
WPA
2 |
1,150
|
0,8200
|
1,120
|
0,8600
|
0,9400
|
0,5500
|
0,4700
|
0,3700
|
0,3700
|
0,1000
|
0,2350
|
0,3314
|
0,4471
|
0,3683
|
0,4640
|
Dividend per aandeel
2 |
0,1200
|
0,1200
|
0,1300
|
0,1300
|
0,1300
|
0,1300
|
0,1400
|
0,1400
|
0,1400
|
0,1400
|
0,1461
|
0,1486
|
0,1486
|
0,1771
|
0,1771
|
Datum van publicatie
|
3/02/22
|
3/05/22
|
3/08/22
|
2/11/22
|
7/02/23
|
3/05/23
|
3/08/23
|
1/11/23
|
6/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
274
|
171
|
373
|
587
|
587
|
539
|
479
|
289
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5754
x
|
0,3378
x
|
0,6387
x
|
0,9829
x
|
1,2
x
|
1,258
x
|
0,9179
x
|
0,473
x
|
Free Cash Flow
1 |
143
|
7,96
|
140
|
-58,5
|
-124
|
129
|
86,8
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,6%
|
14,7%
|
20,4%
|
17,5%
|
7,3%
|
4,7%
|
8,63%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
7,8%
|
8%
|
11,2%
|
-
|
3,6%
|
2,36%
|
3,86%
|
-
|
Totale activa
1 |
2.140
|
2.113
|
2.313
|
-
|
3.122
|
2.841
|
3.344
|
-
|
Nettoactief per aandeel
2 |
16,00
|
17,60
|
20,20
|
22,80
|
24,10
|
24,70
|
26,20
|
29,70
|
Cashflow per aandeel
2 |
6,090
|
6,420
|
4,900
|
6,950
|
7,440
|
5,450
|
6,620
|
-
|
Capex
1 |
421
|
413
|
371
|
507
|
599
|
355
|
385
|
320
|
Capex/omzet
|
17,08%
|
17,41%
|
13,56%
|
15,42%
|
18,24%
|
11,21%
|
11,41%
|
8,93%
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Laatste slotkoers
35,95
USD Gemiddelde koersdoel
39,2
USD Spread / Gemiddelde doel +9,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,77% | 37,53 mld. | | -21,27% | 16,23 mld. | | +3,31% | 12,01 mld. | | +4,80% | 11,6 mld. | | -7,67% | 6,39 mld. | | -13,76% | 2,36 mld. | | -17,35% | 1,41 mld. | | +244,97% | 1,29 mld. | | -1,40% | 1,22 mld. |
Vrachtwagens
|