Beurs gesloten -
BOERSE MUENCHEN
21:43:04 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,8
EUR
|
0,00%
|
|
+3,95%
|
+12,86%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.247
|
7.539
|
12.141
|
11.600
|
11.763
|
12.691
|
-
|
-
|
Bedrijfswaarde
1 |
15.247
|
7.539
|
12.141
|
11.600
|
11.763
|
12.691
|
12.691
|
12.691
|
K/w-verhouding
|
7,87
x
|
-47,2
x
|
10,7
x
|
6,59
x
|
4,55
x
|
6,26
x
|
6,54
x
|
6,11
x
|
Dividendrendement
|
7,89%
|
-
|
4,72%
|
7,66%
|
11,1%
|
7,98%
|
7,74%
|
8,25%
|
Marktkapitalisatie/omzet
|
1,77
x
|
0,95
x
|
1,6
x
|
1,48
x
|
1,36
x
|
1,48
x
|
1,47
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
1,77
x
|
0,95
x
|
1,6
x
|
1,48
x
|
1,36
x
|
1,48
x
|
1,47
x
|
1,44
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,78
x
|
0,4
x
|
0,61
x
|
0,56
x
|
0,53
x
|
0,57
x
|
0,54
x
|
0,51
x
|
Aantal aandelen (in duizenden)
|
940.000
|
940.000
|
940.000
|
897.522
|
865.575
|
833.049
|
-
|
-
|
Referentieprijs
2 |
16,22
|
8,020
|
12,92
|
12,92
|
13,59
|
15,24
|
15,24
|
15,24
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.605
|
7.916
|
7.597
|
7.841
|
8.618
|
8.603
|
8.646
|
8.793
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.337
|
2.660
|
1.791
|
2.415
|
3.385
|
3.265
|
3.141
|
3.201
|
Operationele Marge
|
38,78%
|
33,6%
|
23,58%
|
30,8%
|
39,28%
|
37,96%
|
36,33%
|
36,4%
|
Resultaat voor belastingen (EBT)
1 |
2.680
|
356
|
1.838
|
2.376
|
3.544
|
2.977
|
2.733
|
2.830
|
Nettowinst (verlies)
1 |
2.046
|
-45
|
1.231
|
1.867
|
2.697
|
2.059
|
1.876
|
1.956
|
Nettomarge
|
23,78%
|
-0,57%
|
16,2%
|
23,81%
|
31,29%
|
23,94%
|
21,7%
|
22,25%
|
WPA
2 |
2,060
|
-0,1700
|
1,210
|
1,960
|
2,990
|
2,435
|
2,329
|
2,494
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,280
|
-
|
0,6100
|
0,9900
|
1,510
|
1,215
|
1,179
|
1,257
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
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 |
2.284
|
1.933
|
1.884
|
2.162
|
1.861
|
2.142
|
2.223
|
2.211
|
2.041
|
2.197
|
2.130
|
2.158
|
2.185
|
2.192
|
2.181
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
851
|
425
|
563
|
908
|
518
|
736
|
1.086
|
983
|
580
|
940
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
37,26%
|
21,99%
|
29,88%
|
42%
|
27,83%
|
34,36%
|
48,85%
|
44,46%
|
28,42%
|
42,79%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
729
|
363
|
626
|
902
|
486
|
722
|
1.155
|
1.004
|
662
|
937
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
552
|
295
|
475
|
743
|
354
|
523
|
870
|
759
|
545
|
674
|
527
|
463,3
|
314,4
|
495
|
546,2
|
Nettomarge
|
24,17%
|
15,26%
|
25,21%
|
34,37%
|
19,02%
|
24,42%
|
39,14%
|
34,33%
|
26,7%
|
30,68%
|
24,74%
|
21,47%
|
14,39%
|
22,58%
|
25,05%
|
WPA
2 |
0,5600
|
0,2900
|
0,5000
|
0,8000
|
0,3700
|
0,5600
|
0,9800
|
0,8500
|
0,6000
|
0,7600
|
0,6228
|
0,5700
|
0,3801
|
0,5995
|
0,6735
|
Dividend per aandeel
2 |
0,6100
|
-
|
0,3200
|
-
|
0,6700
|
-
|
0,6200
|
-
|
0,8900
|
-
|
0,5538
|
-
|
0,6581
|
-
|
0,5182
|
Datum van publicatie
|
9/02/22
|
18/05/22
|
10/08/22
|
9/11/22
|
8/02/23
|
10/05/23
|
9/08/23
|
8/11/23
|
14/02/24
|
15/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10%
|
-0,8%
|
5,8%
|
8,7%
|
12,2%
|
9,05%
|
8,2%
|
8,28%
|
ROA (netto-inkomsten/totale activa)
|
0,54%
|
-0,04%
|
0,46%
|
0,48%
|
0,71%
|
0,54%
|
0,48%
|
0,51%
|
Totale activa
1 |
378.175
|
109.756
|
266.162
|
389.364
|
378.739
|
378.984
|
391.522
|
386.948
|
Nettoactief per aandeel
2 |
20,70
|
20,20
|
21,30
|
23,20
|
25,60
|
26,60
|
28,20
|
29,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
15,24
EUR Gemiddelde koersdoel
17,67
EUR Spread / Gemiddelde doel +15,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,09% | 567 mld. | | +16,57% | 305 mld. | | +21,47% | 260 mld. | | +24,52% | 188 mld. | | +28,52% | 173 mld. | | +8,47% | 159 mld. | | -0,48% | 155 mld. | | +8,51% | 149 mld. | | +13,23% | 141 mld. |
Banken - Andere
|