Real Time
BOERSE MUENCHEN
12:53:00 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,99
EUR
|
-0,22%
|
|
-6,40%
|
-41,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.242
|
2.188
|
2.483
|
3.163
|
3.570
|
2.109
|
-
|
-
|
Bedrijfswaarde
1 |
10.389
|
13.237
|
10.699
|
9.500
|
8.611
|
8.207
|
8.494
|
8.517
|
K/w-verhouding
|
14,6
x
|
-0,31
x
|
-0,65
x
|
3,97
x
|
3,32
x
|
2,53
x
|
1,99
x
|
1,81
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,16
x
|
0,2
x
|
0,17
x
|
0,12
x
|
0,12
x
|
0,07
x
|
0,06
x
|
0,06
x
|
Bedrijfswaarde/omzet
|
0,38
x
|
1,19
x
|
0,75
x
|
0,36
x
|
0,29
x
|
0,26
x
|
0,26
x
|
0,25
x
|
Bedrijfswaarde/EBITDA
|
2,52
x
|
-7,84
x
|
14,4
x
|
2,63
x
|
2,05
x
|
1,91
x
|
1,81
x
|
1,7
x
|
Bedrijfswaarde/FCF
|
19,9
x
|
-2,69
x
|
-17
x
|
5,04
x
|
-20,2
x
|
-9,39
x
|
-17,6
x
|
37,2
x
|
FCF Yield
|
5,03%
|
-37,2%
|
-5,9%
|
19,8%
|
-4,95%
|
-10,7%
|
-5,69%
|
2,69%
|
Price to Book
|
1,86
x
|
-0,4
x
|
-0,65
x
|
-0,8
x
|
-1,74
x
|
-1,65
x
|
-6,62
x
|
2,54
x
|
Aantal aandelen (in duizenden)
|
42.749
|
42.743
|
64.143
|
256.933
|
262.649
|
262.626
|
-
|
-
|
Referentieprijs
2 |
99,24
|
51,20
|
38,71
|
12,31
|
13,59
|
8,030
|
8,030
|
8,030
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
17/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.189
|
11.088
|
14.315
|
26.393
|
30.019
|
31.404
|
32.778
|
34.063
|
EBITDA
1 |
4.128
|
-1.689
|
745
|
3.615
|
4.208
|
4.287
|
4.703
|
5.009
|
Bedrijfsresultaat (EBIT)
1 |
1.141
|
-4.548
|
-1.626
|
1.193
|
1.712
|
1.640
|
1.938
|
2.084
|
Operationele Marge
|
4,2%
|
-41,02%
|
-11,36%
|
4,52%
|
5,7%
|
5,22%
|
5,91%
|
6,12%
|
Resultaat voor belastingen (EBT)
1 |
346
|
-6.928
|
-3.549
|
342
|
1.147
|
1.162
|
1.552
|
1.727
|
Nettowinst (verlies)
1 |
290
|
-7.078
|
-3.292
|
728
|
934
|
896,4
|
1.172
|
1.318
|
Nettomarge
|
1,07%
|
-63,83%
|
-23%
|
2,76%
|
3,11%
|
2,85%
|
3,58%
|
3,87%
|
WPA
2 |
6,802
|
-165,6
|
-59,50
|
3,100
|
4,100
|
3,176
|
4,027
|
4,437
|
Free Cash Flow
1 |
523
|
-4.925
|
-631
|
1.884
|
-426
|
-874
|
-483
|
229
|
FCF-marge
|
1,92%
|
-44,42%
|
-4,41%
|
7,14%
|
-1,42%
|
-2,78%
|
-1,47%
|
0,67%
|
Kasstroomconversie (ebitda)
|
12,67%
|
-
|
-
|
52,12%
|
-
|
-
|
-
|
4,57%
|
Kasstroomconversie (nettowinst)
|
180,34%
|
-
|
-
|
258,79%
|
-
|
-
|
-
|
17,38%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
17/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
4.910
|
4.838
|
4.445
|
6.707
|
11.152
|
8.112
|
7.128
|
6.329
|
7.624
|
13.953
|
8.660
|
7.407
|
6.654
|
7.943
|
9.164
|
7.582
|
-
|
-
|
EBITDA
1 |
-
|
827
|
221
|
931
|
1.152
|
1.677
|
786
|
286
|
1.328
|
1.614
|
1.993
|
601
|
176
|
1.157
|
2.032
|
791,5
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-1.931
|
178
|
-350
|
386
|
36
|
1.024
|
134
|
-306
|
733
|
426
|
1.342
|
-56
|
-489
|
528,9
|
1.352
|
111
|
-
|
-
|
Operationele Marge
|
-39,33%
|
3,68%
|
-7,87%
|
5,76%
|
0,32%
|
12,62%
|
1,88%
|
-4,83%
|
9,61%
|
3,05%
|
15,5%
|
-0,76%
|
-7,35%
|
6,66%
|
14,75%
|
1,46%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-140
|
-546
|
42
|
-503
|
535
|
309
|
-378
|
672
|
295
|
1.095
|
-243
|
-651
|
400,5
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-127
|
-552
|
324
|
-
|
460
|
496
|
-344
|
604
|
260
|
931
|
-256
|
-480
|
399,8
|
993,2
|
-135,5
|
-
|
-
|
Nettomarge
|
-
|
-2,63%
|
-12,42%
|
4,83%
|
-
|
5,67%
|
6,96%
|
-5,44%
|
7,92%
|
1,86%
|
10,75%
|
-3,46%
|
-7,21%
|
5,03%
|
10,84%
|
-1,79%
|
-
|
-
|
WPA
2 |
-
|
-1,000
|
-9,400
|
5,200
|
-
|
4,900
|
2,400
|
-1,400
|
1,900
|
-
|
4,000
|
-0,4000
|
-2,040
|
1,692
|
3,545
|
-0,4838
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/07/21
|
17/02/22
|
5/05/22
|
29/07/22
|
29/07/22
|
28/10/22
|
17/02/23
|
5/05/23
|
28/07/23
|
28/07/23
|
27/10/23
|
29/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.147
|
11.049
|
8.216
|
6.337
|
5.041
|
6.098
|
6.385
|
6.408
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,489
x
|
-6,542
x
|
11,03
x
|
1,753
x
|
1,198
x
|
1,422
x
|
1,358
x
|
1,279
x
|
Free Cash Flow
1 |
523
|
-4.925
|
-631
|
1.884
|
-426
|
-874
|
-483
|
229
|
ROE (netto-inkomsten/eigen vermogen)
|
19,9%
|
-
|
-
|
-
|
-
|
89,8%
|
62%
|
218%
|
ROA (netto-inkomsten/totale activa)
|
1,34%
|
-23,2%
|
-10,8%
|
2,52%
|
2,8%
|
2,4%
|
2,67%
|
3,26%
|
Totale activa
1 |
21.614
|
30.473
|
30.432
|
28.913
|
33.397
|
37.406
|
43.939
|
40.408
|
Nettoactief per aandeel
2 |
53,40
|
-127,0
|
-59,60
|
-15,50
|
-7,810
|
-4,870
|
-1,210
|
3,160
|
Cashflow per aandeel
2 |
85,50
|
-66,10
|
26,50
|
25,00
|
15,90
|
10,70
|
12,30
|
12,90
|
Capex
1 |
3.372
|
2.099
|
2.202
|
2.092
|
3.551
|
3.195
|
3.512
|
3.437
|
Capex/omzet
|
12,4%
|
18,93%
|
15,38%
|
7,93%
|
11,83%
|
10,17%
|
10,71%
|
10,09%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
17/02/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
8,03
EUR Gemiddelde koersdoel
11,97
EUR Spread / Gemiddelde doel +49,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,89% | 27,57 mld. | | -10,96% | 21 mld. | | +49,34% | 20,26 mld. | | +8,08% | 18,75 mld. | | +7,42% | 14,57 mld. | | -27,94% | 13,68 mld. | | +34,84% | 12,84 mld. | | -13,60% | 12,37 mld. | | +11,13% | 11,12 mld. |
Luchtvaartmaatschappijen - Andere
|