Beurs gesloten -
Börse Stuttgart
16:24:28 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,7
EUR
|
-1,92%
|
|
+1,64%
|
+20,04%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.750
|
24.332
|
31.639
|
40.083
|
42.371
|
49.628
|
-
|
-
|
Bedrijfswaarde
1 |
50.749
|
46.534
|
53.634
|
62.835
|
66.659
|
76.299
|
75.996
|
75.476
|
K/w-verhouding
|
33,4
x
|
118
x
|
21
x
|
19,7
x
|
13,4
x
|
22,5
x
|
19,8
x
|
18
x
|
Dividendrendement
|
6,41%
|
7,98%
|
6,3%
|
5,17%
|
-
|
4,68%
|
4,93%
|
5,2%
|
Marktkapitalisatie/omzet
|
3,51
x
|
3,15
x
|
2,98
x
|
3,66
x
|
3,88
x
|
4,8
x
|
4,31
x
|
3,97
x
|
Bedrijfswaarde/omzet
|
6,19
x
|
6,03
x
|
5,05
x
|
5,73
x
|
6,11
x
|
7,38
x
|
6,6
x
|
6,04
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
9,12
x
|
9,52
x
|
9,79
x
|
9,83
x
|
10,9
x
|
10,1
x
|
9,56
x
|
Bedrijfswaarde/FCF
|
41,7
x
|
21
x
|
19,8
x
|
23,8
x
|
19,5
x
|
30,8
x
|
24,3
x
|
20,8
x
|
FCF Yield
|
2,4%
|
4,77%
|
5,05%
|
4,2%
|
5,13%
|
3,25%
|
4,11%
|
4,82%
|
Price to Book
|
2,15
x
|
2,07
x
|
2,78
x
|
3,49
x
|
3,43
x
|
4,01
x
|
4
x
|
3,92
x
|
Aantal aandelen (in duizenden)
|
1.212.049
|
1.213.586
|
1.215.030
|
1.218.340
|
1.216.499
|
1.218.754
|
-
|
-
|
Referentieprijs
2 |
23,72
|
20,05
|
26,04
|
32,90
|
34,83
|
40,72
|
40,72
|
40,72
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.201
|
7.719
|
10.627
|
10.965
|
10.907
|
10.343
|
11.520
|
12.500
|
EBITDA
1 |
5.015
|
5.105
|
5.635
|
6.418
|
6.779
|
7.023
|
7.488
|
7.897
|
Bedrijfsresultaat (EBIT)
1 |
1.921
|
2.202
|
2.631
|
3.018
|
4.311
|
3.794
|
4.162
|
4.332
|
Operationele Marge
|
23,42%
|
28,53%
|
24,76%
|
27,52%
|
39,53%
|
36,68%
|
36,13%
|
34,65%
|
Resultaat voor belastingen (EBT)
1 |
1.064
|
277
|
2.073
|
2.542
|
4.405
|
3.057
|
3.483
|
3.872
|
Nettowinst (verlies)
1 |
862
|
208
|
1.514
|
2.046
|
3.176
|
2.256
|
2.580
|
2.944
|
Nettomarge
|
10,51%
|
2,69%
|
14,25%
|
18,66%
|
29,12%
|
21,81%
|
22,4%
|
23,55%
|
WPA
2 |
0,7100
|
0,1700
|
1,240
|
1,670
|
2,600
|
1,807
|
2,062
|
2,263
|
Free Cash Flow
1 |
1.217
|
2.221
|
2.706
|
2.636
|
3.422
|
2.479
|
3.127
|
3.635
|
FCF-marge
|
14,84%
|
28,77%
|
25,46%
|
24,04%
|
31,37%
|
23,97%
|
27,14%
|
29,08%
|
Kasstroomconversie (ebitda)
|
24,27%
|
43,51%
|
48,02%
|
41,07%
|
50,48%
|
35,3%
|
41,76%
|
46,03%
|
Kasstroomconversie (nettowinst)
|
141,18%
|
1.067,79%
|
178,73%
|
128,84%
|
107,75%
|
109,88%
|
121,17%
|
123,45%
|
Dividend per aandeel
2 |
1,520
|
1,600
|
1,640
|
1,700
|
-
|
1,906
|
2,009
|
2,116
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
3.257
|
2.524
|
2.490
|
3.021
|
2.930
|
3.081
|
2.483
|
2.559
|
2.784
|
2.771
|
2.400
|
2.450
|
2.613
|
2.998
|
2.817
|
EBITDA
1 |
1.483
|
1.511
|
1.415
|
1.637
|
1.774
|
1.795
|
1.611
|
1.652
|
1.721
|
1.934
|
1.678
|
1.703
|
1.787
|
1.858
|
1.819
|
Bedrijfsresultaat (EBIT)
1 |
937
|
654
|
472
|
820
|
1.072
|
1.360
|
870
|
994
|
1.087
|
1.012
|
822
|
844,6
|
954
|
1.020
|
958,6
|
Operationele Marge
|
28,77%
|
25,91%
|
18,96%
|
27,14%
|
36,59%
|
44,14%
|
35,04%
|
38,84%
|
39,04%
|
36,52%
|
34,24%
|
34,47%
|
36,51%
|
34,03%
|
34,03%
|
Resultaat voor belastingen (EBT)
1 |
830
|
510
|
362
|
717
|
953
|
1.241
|
756
|
861
|
1.547
|
855
|
690
|
733
|
802,2
|
889,7
|
838,4
|
Nettowinst (verlies)
1 |
621
|
379
|
400
|
599
|
668
|
926
|
460
|
653
|
1.146
|
631
|
511,1
|
544,5
|
596,8
|
643,3
|
602,7
|
Nettomarge
|
19,07%
|
15,02%
|
16,06%
|
19,83%
|
22,8%
|
30,06%
|
18,53%
|
25,52%
|
41,16%
|
22,77%
|
21,29%
|
22,22%
|
22,84%
|
21,46%
|
21,4%
|
WPA
2 |
0,5100
|
0,3100
|
0,3300
|
0,4900
|
0,5500
|
0,7600
|
0,3800
|
0,5400
|
0,9400
|
0,5200
|
0,4003
|
0,4133
|
0,4714
|
0,5394
|
0,4732
|
Dividend per aandeel
2 |
0,4100
|
0,4250
|
0,4250
|
0,4250
|
0,4250
|
0,4475
|
0,4475
|
-
|
-
|
-
|
0,4762
|
0,4762
|
0,4796
|
0,5023
|
0,5023
|
Datum van publicatie
|
21/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
20/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
14/02/24
|
6/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
21.999
|
22.202
|
21.995
|
22.752
|
24.288
|
26.672
|
26.369
|
25.849
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,387
x
|
4,349
x
|
3,903
x
|
3,545
x
|
3,583
x
|
3,798
x
|
3,522
x
|
3,273
x
|
Free Cash Flow
1 |
1.217
|
2.221
|
2.706
|
2.636
|
3.422
|
2.479
|
3.127
|
3.635
|
ROE (netto-inkomsten/eigen vermogen)
|
6,15%
|
1,66%
|
14,3%
|
17,9%
|
26,6%
|
17,5%
|
20,2%
|
22,8%
|
ROA (netto-inkomsten/totale activa)
|
1,85%
|
2,96%
|
3,61%
|
4,27%
|
6,29%
|
4,6%
|
5%
|
5,5%
|
Totale activa
1 |
46.480
|
7.039
|
41.903
|
47.953
|
50.493
|
49.044
|
51.608
|
53.533
|
Nettoactief per aandeel
2 |
11,00
|
9,690
|
9,380
|
9,430
|
10,20
|
10,10
|
10,20
|
10,40
|
Cashflow per aandeel
2 |
3,040
|
2,880
|
3,240
|
4,000
|
4,950
|
4,350
|
4,600
|
4,750
|
Capex
1 |
2.109
|
1.239
|
1.239
|
2.253
|
2.633
|
2.749
|
2.625
|
2.473
|
Capex/omzet
|
25,72%
|
16,05%
|
11,66%
|
20,55%
|
24,14%
|
26,58%
|
22,78%
|
19,79%
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,72
USD Gemiddelde koersdoel
40,5
USD Spread / Gemiddelde doel -0,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,07% | 77,94 mld. | | +7,89% | 61,74 mld. | | +16,29% | 47,66 mld. | | +9,92% | 43,03 mld. | | +9,83% | 41,23 mld. | | +2,69% | 40,33 mld. | | +32,29% | 25,48 mld. | | -1,73% | 23,68 mld. | | +9,89% | 21,25 mld. |
Olie- en gastransportdiensten - Andere
|