Real Time
BOERSE MUENCHEN
14:43:20 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
115,1
EUR
|
+2,22%
|
|
-8,46%
|
-4,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.423
|
10.498
|
11.210
|
12.351
|
11.562
|
11.084
|
-
|
-
|
Bedrijfswaarde
1 |
22.880
|
18.003
|
19.144
|
19.716
|
19.496
|
19.363
|
19.479
|
19.554
|
K/w-verhouding
|
29,6
x
|
-8,98
x
|
-45,3
x
|
24
x
|
18,3
x
|
20,5
x
|
16,5
x
|
14,8
x
|
Dividendrendement
|
2,1%
|
-
|
-
|
2,5%
|
3,26%
|
2,91%
|
3,64%
|
4,02%
|
Marktkapitalisatie/omzet
|
3,71
x
|
4,91
x
|
4,04
x
|
2,63
x
|
2,1
x
|
1,86
x
|
1,76
x
|
1,7
x
|
Bedrijfswaarde/omzet
|
4,87
x
|
8,42
x
|
6,89
x
|
4,21
x
|
3,55
x
|
3,25
x
|
3,1
x
|
3
x
|
Bedrijfswaarde/EBITDA
|
12,9
x
|
107
x
|
25,5
x
|
11,6
x
|
9,97
x
|
9,52
x
|
8,85
x
|
8,51
x
|
Bedrijfswaarde/FCF
|
65,4
x
|
-32,6
x
|
83,2
x
|
22,8
x
|
33,7
x
|
94
x
|
58,6
x
|
27,5
x
|
FCF Yield
|
1,53%
|
-3,07%
|
1,2%
|
4,38%
|
2,96%
|
1,06%
|
1,71%
|
3,64%
|
Price to Book
|
3,46
x
|
2,88
x
|
3,19
x
|
3,07
x
|
2,65
x
|
2,44
x
|
2,26
x
|
2,1
x
|
Aantal aandelen (in duizenden)
|
98.939
|
98.944
|
98.944
|
98.651
|
98.650
|
98.697
|
-
|
-
|
Referentieprijs
2 |
176,1
|
106,1
|
113,3
|
125,2
|
117,2
|
112,3
|
112,3
|
112,3
|
Datum van publicatie
|
10/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.700
|
2.137
|
2.777
|
4.688
|
5.495
|
5.966
|
6.287
|
6.519
|
EBITDA
1 |
1.772
|
168
|
751
|
1.704
|
1.956
|
2.035
|
2.202
|
2.298
|
Bedrijfsresultaat (EBIT)
1 |
1.094
|
-1.374
|
-20
|
988
|
1.239
|
1.198
|
1.371
|
1.449
|
Operationele Marge
|
23,28%
|
-64,3%
|
-0,72%
|
21,08%
|
22,55%
|
20,08%
|
21,8%
|
22,22%
|
Resultaat voor belastingen (EBT)
1 |
875
|
-1.764
|
-238
|
764
|
1.016
|
884,3
|
1.100
|
1.204
|
Nettowinst (verlies)
1 |
588
|
-1.169
|
-248
|
516
|
631
|
537
|
676,2
|
751,9
|
Nettomarge
|
12,51%
|
-54,7%
|
-8,93%
|
11,01%
|
11,48%
|
9%
|
10,76%
|
11,53%
|
WPA
2 |
5,950
|
-11,81
|
-2,500
|
5,220
|
6,390
|
5,481
|
6,821
|
7,573
|
Free Cash Flow
1 |
350
|
-552
|
230
|
864
|
578
|
206
|
332,3
|
711,7
|
FCF-marge
|
7,45%
|
-25,83%
|
8,28%
|
18,43%
|
10,52%
|
3,45%
|
5,28%
|
10,92%
|
Kasstroomconversie (ebitda)
|
19,75%
|
-
|
30,63%
|
50,7%
|
29,55%
|
10,12%
|
15,09%
|
30,97%
|
Kasstroomconversie (nettowinst)
|
59,52%
|
-
|
-
|
167,44%
|
91,6%
|
38,35%
|
49,14%
|
94,65%
|
Dividend per aandeel
2 |
3,700
|
-
|
-
|
3,130
|
3,820
|
3,267
|
4,085
|
4,511
|
Datum van publicatie
|
10/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
2.515
|
1.168
|
969
|
989
|
879
|
909
|
1.788
|
848
|
1.158
|
2.006
|
1.378
|
1.304
|
2.682
|
1.194
|
1.351
|
2.545
|
1.576
|
1.374
|
2.950
|
1.324
|
1.476
|
2.809
|
1.704
|
1.479
|
3.148
|
EBITDA
|
1.008
|
39
|
129
|
155
|
-
|
-
|
596
|
-
|
-
|
702
|
-
|
-
|
1.002
|
-
|
-
|
863
|
-
|
-
|
1.093
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
641
|
-375
|
-763
|
-243
|
-
|
-
|
223
|
-
|
-
|
340
|
-
|
-
|
648
|
-
|
-
|
449
|
-
|
-
|
790
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
25,49%
|
-32,11%
|
-78,74%
|
-24,57%
|
-
|
-
|
12,47%
|
-
|
-
|
16,95%
|
-
|
-
|
24,16%
|
-
|
-
|
17,64%
|
-
|
-
|
26,78%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-821
|
-
|
-256
|
-
|
-
|
18
|
-
|
-
|
227
|
-
|
-
|
537
|
-
|
-
|
305
|
-
|
-
|
711
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
338
|
-543
|
-626
|
-172
|
-
|
-
|
-76
|
-
|
-
|
160
|
-
|
-
|
356
|
-
|
-
|
211
|
-
|
-
|
420
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
13,44%
|
-46,49%
|
-64,6%
|
-17,39%
|
-
|
-
|
-4,25%
|
-
|
-
|
7,98%
|
-
|
-
|
13,27%
|
-
|
-
|
8,29%
|
-
|
-
|
14,24%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
3,430
|
-5,490
|
-6,320
|
-1,740
|
-
|
-
|
-0,7600
|
-
|
-
|
1,620
|
-
|
-
|
3,600
|
-
|
-
|
2,140
|
-
|
-
|
4,250
|
-
|
-
|
2,300
|
-
|
-
|
4,010
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,820
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
27/07/20
|
17/02/21
|
28/07/21
|
22/10/21
|
16/02/22
|
16/02/22
|
27/04/22
|
28/07/22
|
28/07/22
|
27/10/22
|
16/02/23
|
16/02/23
|
26/04/23
|
27/07/23
|
27/07/23
|
25/10/23
|
14/02/24
|
14/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.457
|
7.505
|
7.934
|
7.365
|
7.934
|
8.279
|
8.395
|
8.470
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,08
x
|
44,67
x
|
10,56
x
|
4,322
x
|
4,056
x
|
4,069
x
|
3,813
x
|
3,686
x
|
Free Cash Flow
1 |
350
|
-552
|
230
|
864
|
578
|
206
|
332
|
712
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
-19,3%
|
-5,91%
|
11,4%
|
15%
|
12%
|
14,5%
|
14,6%
|
ROA (netto-inkomsten/totale activa)
|
3,58%
|
-4,74%
|
1,34%
|
2,77%
|
3,28%
|
2,62%
|
3,44%
|
3,62%
|
Totale activa
1 |
16.430
|
24.647
|
-18.466
|
18.603
|
19.252
|
20.520
|
19.640
|
20.798
|
Nettoactief per aandeel
2 |
50,80
|
36,80
|
35,50
|
40,80
|
44,20
|
46,00
|
49,70
|
53,40
|
Cashflow per aandeel
2 |
15,70
|
2,980
|
7,630
|
15,70
|
16,10
|
15,10
|
16,90
|
17,80
|
Capex
1 |
1.203
|
848
|
527
|
689
|
865
|
1.282
|
1.364
|
1.329
|
Capex/omzet
|
25,6%
|
39,68%
|
18,98%
|
14,7%
|
15,74%
|
21,48%
|
21,7%
|
20,38%
|
Datum van publicatie
|
10/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
112,3
EUR Gemiddelde koersdoel
133,7
EUR Spread / Gemiddelde doel +19,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,68% | 29,48 mld. | | +2,26% | 11,5 mld. | | +13,52% | 9,15 mld. | | +1,94% | 8,24 mld. | | +21,46% | 6,79 mld. | | -15,57% | 6,73 mld. | | +10,08% | 6,61 mld. | | +34,78% | 3,51 mld. | | +5,09% | 3,21 mld. |
Luchthavendiensten - Andere
|