Real Time
BOERSE MUENCHEN
11:14:05 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
81,5
EUR
|
0,00%
|
|
+0,62%
|
+10,99%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.683
|
41.334
|
44.810
|
48.791
|
42.712
|
46.155
|
-
|
-
|
Bedrijfswaarde
1 |
76.000
|
74.493
|
80.255
|
87.698
|
85.727
|
90.932
|
95.937
|
98.805
|
K/w-verhouding
|
24,3
x
|
18,8
x
|
17,9
x
|
21,1
x
|
19,1
x
|
15,7
x
|
14,6
x
|
13,9
x
|
Dividendrendement
|
2,87%
|
3,41%
|
3,37%
|
-
|
4,15%
|
4,1%
|
4,34%
|
4,63%
|
Marktkapitalisatie/omzet
|
2,99
x
|
2,77
x
|
2,68
x
|
2,5
x
|
2,22
x
|
2,29
x
|
2,15
x
|
2,07
x
|
Bedrijfswaarde/omzet
|
4,87
x
|
4,99
x
|
4,81
x
|
4,49
x
|
4,45
x
|
4,51
x
|
4,46
x
|
4,43
x
|
Bedrijfswaarde/EBITDA
|
14,3
x
|
13
x
|
12,9
x
|
13,1
x
|
12,9
x
|
11
x
|
10,8
x
|
10,3
x
|
Bedrijfswaarde/FCF
|
-42,7
x
|
-30,9
x
|
-44,1
x
|
-
|
-34
x
|
2.010
x
|
-45,4
x
|
351
x
|
FCF Yield
|
-2,34%
|
-3,24%
|
-2,27%
|
-
|
-2,94%
|
0,05%
|
-2,2%
|
0,28%
|
Price to Book
|
2,38
x
|
2,01
x
|
2
x
|
-
|
1,69
x
|
1,72
x
|
1,64
x
|
1,56
x
|
Aantal aandelen (in duizenden)
|
493.952
|
496.390
|
503.652
|
513.864
|
525.876
|
527.122
|
-
|
-
|
Referentieprijs
2 |
94,51
|
83,27
|
88,97
|
94,95
|
81,22
|
87,56
|
87,56
|
87,56
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.597
|
14.942
|
16.701
|
19.542
|
19.265
|
20.168
|
21.505
|
22.323
|
EBITDA
1 |
5.320
|
5.729
|
6.237
|
6.686
|
6.647
|
8.234
|
8.877
|
9.636
|
Bedrijfsresultaat (EBIT)
1 |
2.805
|
3.047
|
3.411
|
3.483
|
3.556
|
4.848
|
5.253
|
5.738
|
Operationele Marge
|
17,98%
|
20,39%
|
20,43%
|
17,82%
|
18,46%
|
24,04%
|
24,43%
|
25,7%
|
Resultaat voor belastingen (EBT)
1 |
1.835
|
2.146
|
2.512
|
2.420
|
2.209
|
3.340
|
3.697
|
4.030
|
Nettowinst (verlies)
1 |
1.921
|
2.200
|
2.488
|
2.307
|
2.208
|
3.038
|
3.249
|
3.492
|
Nettomarge
|
12,32%
|
14,72%
|
14,9%
|
11,81%
|
11,46%
|
15,06%
|
15,11%
|
15,64%
|
WPA
2 |
3,890
|
4,440
|
4,970
|
4,510
|
4,260
|
5,590
|
5,988
|
6,310
|
Free Cash Flow
1 |
-1.781
|
-2.413
|
-1.820
|
-
|
-2.521
|
45,25
|
-2.112
|
281,5
|
FCF-marge
|
-11,42%
|
-16,15%
|
-10,9%
|
-
|
-13,09%
|
0,22%
|
-9,82%
|
1,26%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,55%
|
-
|
2,92%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
1,49%
|
-
|
8,06%
|
Dividend per aandeel
2 |
2,710
|
2,840
|
3,000
|
-
|
3,370
|
3,586
|
3,804
|
4,050
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
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 |
4.080
|
4.593
|
4.640
|
5.526
|
4.995
|
4.841
|
4.480
|
5.303
|
4.640
|
5.000
|
4.830
|
5.432
|
5.030
|
5.160
|
-
|
EBITDA
1 |
1.521
|
1.658
|
1.807
|
1.978
|
1.346
|
1.716
|
1.694
|
2.108
|
1.404
|
1.960
|
1.818
|
1.965
|
2.321
|
2.217
|
-
|
Bedrijfsresultaat (EBIT)
1 |
798,8
|
865,5
|
1.004
|
930,1
|
560,1
|
940,8
|
951,9
|
1.315
|
623,4
|
1.173
|
1.097
|
1.395
|
1.248
|
1.307
|
-
|
Operationele Marge
|
19,58%
|
18,85%
|
21,65%
|
16,83%
|
11,21%
|
19,43%
|
21,25%
|
24,8%
|
13,43%
|
23,45%
|
22,71%
|
25,69%
|
24,81%
|
25,33%
|
-
|
Resultaat voor belastingen (EBT)
1 |
452,8
|
755,2
|
739,8
|
657
|
268,4
|
-
|
525,3
|
1.001
|
291,6
|
839,3
|
786,9
|
1.117
|
793,6
|
-
|
-
|
Nettowinst (verlies)
1 |
538,9
|
714,7
|
524,5
|
683,7
|
384,3
|
397
|
521,2
|
953,7
|
336,2
|
1.003
|
654,2
|
1.005
|
684,1
|
-
|
-
|
Nettomarge
|
13,21%
|
15,56%
|
11,3%
|
12,37%
|
7,69%
|
8,2%
|
11,63%
|
17,98%
|
7,25%
|
20,06%
|
13,55%
|
18,51%
|
13,6%
|
-
|
-
|
WPA
2 |
1,070
|
1,410
|
1,020
|
1,330
|
0,7500
|
0,7700
|
1,010
|
1,830
|
0,6400
|
1,910
|
1,325
|
1,873
|
1,255
|
-
|
-
|
Dividend per aandeel
2 |
0,7800
|
0,7800
|
0,7800
|
0,7800
|
-
|
0,8300
|
-
|
0,8300
|
0,8800
|
0,8800
|
0,8826
|
0,8826
|
0,9051
|
0,9736
|
0,9736
|
Datum van publicatie
|
24/02/22
|
28/04/22
|
27/07/22
|
27/10/22
|
23/02/23
|
4/05/23
|
27/07/23
|
2/11/23
|
26/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
29.317
|
33.159
|
35.445
|
38.906
|
43.015
|
44.777
|
49.782
|
52.650
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,511
x
|
5,788
x
|
5,683
x
|
5,82
x
|
6,472
x
|
5,438
x
|
5,608
x
|
5,464
x
|
Free Cash Flow
1 |
-1.781
|
-2.413
|
-1.820
|
-
|
-2.521
|
45,3
|
-2.112
|
282
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
10,9%
|
11,6%
|
-
|
11,1%
|
11,3%
|
11,3%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
2,9%
|
2,81%
|
2,95%
|
-
|
2,87%
|
2,8%
|
2,99%
|
3,05%
|
Totale activa
1 |
66.348
|
78.379
|
84.214
|
-
|
77.029
|
108.507
|
108.626
|
114.520
|
Nettoactief per aandeel
2 |
39,70
|
41,40
|
44,50
|
-
|
48,00
|
50,80
|
53,50
|
56,20
|
Cashflow per aandeel
2 |
8,650
|
7,730
|
7,650
|
-
|
9,640
|
12,40
|
12,80
|
-
|
Capex
1 |
6.051
|
6.246
|
5.660
|
-
|
7.534
|
7.556
|
10.228
|
8.478
|
Capex/omzet
|
38,8%
|
41,8%
|
33,89%
|
-
|
39,11%
|
37,47%
|
47,56%
|
37,98%
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Laatste slotkoers
87,56
USD Gemiddelde koersdoel
90,31
USD Spread / Gemiddelde doel +3,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,26% | 148 mld. | | +10,84% | 84,98 mld. | | -0,38% | 83,47 mld. | | +2,89% | 77,05 mld. | | -1,25% | 72,78 mld. | | +79,72% | 66,22 mld. | | 0,00% | 47,33 mld. | | +4,70% | 41,25 mld. | | +41,63% | 37,34 mld. |
Elektriciteitsbedrijven - Andere
|