Beurs gesloten -
Deutsche Boerse AG
08:05:59 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,32
EUR
|
-0,44%
|
|
-2,50%
|
-12,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
60.104
|
57.829
|
83.025
|
41.461
|
70.590
|
65.245
|
-
|
-
|
Bedrijfswaarde
1 |
100.757
|
103.388
|
152.657
|
117.452
|
130.173
|
125.681
|
122.985
|
120.694
|
K/w-verhouding
|
10,6
x
|
10,2
x
|
5,83
x
|
23,9
x
|
-5,58
x
|
22,6
x
|
14
x
|
12,8
x
|
Dividendrendement
|
2,95%
|
3,31%
|
3,12%
|
-
|
-
|
1,77%
|
2,03%
|
2,07%
|
Marktkapitalisatie/omzet
|
10,3
x
|
9,63
x
|
13,1
x
|
4,61
x
|
7,2
x
|
6,67
x
|
6,5
x
|
6,33
x
|
Bedrijfswaarde/omzet
|
17,3
x
|
17,2
x
|
24
x
|
13,1
x
|
13,3
x
|
12,8
x
|
12,3
x
|
11,7
x
|
Bedrijfswaarde/EBITDA
|
25,2
x
|
24,7
x
|
36,6
x
|
21,1
x
|
21,1
x
|
19,1
x
|
18,2
x
|
17,6
x
|
Bedrijfswaarde/FCF
|
130
x
|
239
x
|
-13,4
x
|
124
x
|
96,3
x
|
42
x
|
41,4
x
|
35,7
x
|
FCF Yield
|
0,77%
|
0,42%
|
-7,45%
|
0,8%
|
1,04%
|
2,38%
|
2,42%
|
2,8%
|
Price to Book
|
1,38
x
|
1,2
x
|
1
x
|
0,52
x
|
0,91
x
|
0,9
x
|
0,87
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
273.201
|
277.093
|
340.544
|
328.401
|
492.601
|
492.601
|
-
|
-
|
Referentieprijs
2 |
220,0
|
208,7
|
243,8
|
126,2
|
143,3
|
132,4
|
132,4
|
132,4
|
Datum van publicatie
|
24/01/20
|
22/01/21
|
16/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.821
|
6.004
|
6.353
|
8.996
|
9.806
|
9.786
|
10.039
|
10.303
|
EBITDA
1 |
3.992
|
4.186
|
4.172
|
5.568
|
6.163
|
6.567
|
6.740
|
6.842
|
Bedrijfsresultaat (EBIT)
1 |
3.928
|
4.186
|
4.172
|
5.568
|
6.163
|
6.058
|
6.800
|
6.987
|
Operationele Marge
|
67,48%
|
69,72%
|
65,67%
|
61,89%
|
62,85%
|
61,91%
|
67,74%
|
67,82%
|
Resultaat voor belastingen (EBT)
1 |
6.765
|
7.028
|
11.869
|
2.237
|
-14.608
|
3.935
|
5.772
|
6.365
|
Nettowinst (verlies)
1 |
5.650
|
5.615
|
11.828
|
1.750
|
-11.592
|
2.452
|
3.924
|
3.764
|
Nettomarge
|
97,06%
|
93,52%
|
186,18%
|
19,45%
|
-118,21%
|
25,05%
|
39,09%
|
36,53%
|
WPA
2 |
20,68
|
20,52
|
41,81
|
5,290
|
-25,68
|
5,853
|
9,476
|
10,33
|
Free Cash Flow
1 |
774
|
432
|
-11.369
|
944
|
1.352
|
2.993
|
2.970
|
3.385
|
FCF-marge
|
13,3%
|
7,2%
|
-178,95%
|
10,49%
|
13,79%
|
30,58%
|
29,59%
|
32,86%
|
Kasstroomconversie (ebitda)
|
19,39%
|
10,32%
|
-
|
16,95%
|
21,94%
|
45,57%
|
44,07%
|
49,47%
|
Kasstroomconversie (nettowinst)
|
13,7%
|
7,69%
|
-
|
53,94%
|
-
|
122,08%
|
75,7%
|
89,93%
|
Dividend per aandeel
2 |
6,500
|
6,900
|
7,600
|
-
|
-
|
2,347
|
2,685
|
2,739
|
Datum van publicatie
|
24/01/20
|
22/01/21
|
16/02/22
|
13/02/23
|
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 |
1.916
|
2.193
|
2.207
|
2.332
|
2.264
|
2.470
|
2.483
|
2.435
|
2.477
|
2.449
|
2.477
|
2.468
|
2.477
|
2.500
|
2.510
|
EBITDA
1 |
1.186
|
1.339
|
1.425
|
1.496
|
1.311
|
1.466
|
1.554
|
1.639
|
1.503
|
1.550
|
1.623
|
1.620
|
1.490
|
1.547
|
1.648
|
Bedrijfsresultaat (EBIT)
1 |
1.186
|
1.339
|
1.425
|
1.496
|
1.311
|
1.466
|
1.554
|
1.639
|
1.503
|
1.550
|
1.909
|
1.871
|
1.793
|
1.547
|
1.648
|
Operationele Marge
|
61,9%
|
61,06%
|
64,57%
|
64,15%
|
57,91%
|
59,35%
|
62,59%
|
67,31%
|
60,68%
|
63,29%
|
77,07%
|
75,81%
|
72,37%
|
61,88%
|
65,66%
|
Resultaat voor belastingen (EBT)
1 |
4.990
|
3.772
|
4.301
|
-3
|
-5.952
|
-5.322
|
369
|
-1.503
|
-8.146
|
186
|
1.085
|
1.166
|
1.132
|
1.321
|
1.232
|
Nettowinst (verlies)
1 |
4.764
|
3.613
|
3.320
|
-399
|
-4.903
|
-4.304
|
481
|
-1.461
|
-6.302
|
-180
|
911,4
|
907,9
|
848,5
|
939,6
|
944,3
|
Nettomarge
|
248,64%
|
164,75%
|
150,43%
|
-17,11%
|
-216,56%
|
-174,25%
|
19,37%
|
-60%
|
-254,42%
|
-7,35%
|
36,8%
|
36,79%
|
34,25%
|
37,58%
|
37,62%
|
WPA
2 |
15,36
|
10,68
|
10,11
|
-1,210
|
-14,93
|
-13,10
|
1,080
|
-2,630
|
-12,79
|
-0,3700
|
1,890
|
1,990
|
1,800
|
1,860
|
2,020
|
Dividend per aandeel
2 |
7,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/02/22
|
25/04/22
|
15/07/22
|
20/10/22
|
13/02/23
|
26/04/23
|
14/07/23
|
27/10/23
|
14/02/24
|
3/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
40.653
|
45.559
|
69.632
|
75.991
|
59.583
|
60.436
|
57.740
|
55.449
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
10,18
x
|
10,88
x
|
16,69
x
|
13,65
x
|
9,668
x
|
9,203
x
|
8,567
x
|
8,104
x
|
Free Cash Flow
1 |
774
|
432
|
-11.369
|
944
|
1.352
|
2.993
|
2.970
|
3.385
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
13,1%
|
22,7%
|
2,2%
|
5,49%
|
4,21%
|
5,68%
|
5,72%
|
ROA (netto-inkomsten/totale activa)
|
5,91%
|
5,38%
|
8,23%
|
0,98%
|
-6,84%
|
2,09%
|
3,03%
|
3,01%
|
Totale activa
1 |
95.562
|
104.450
|
143.774
|
178.681
|
169.533
|
117.382
|
129.508
|
125.059
|
Nettoactief per aandeel
2 |
160,0
|
174,0
|
244,0
|
241,0
|
157,0
|
148,0
|
153,0
|
158,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2.762
|
2.512
|
3.799
|
5.548
|
3.461
|
2.126
|
1.879
|
1.528
|
Capex/omzet
|
47,45%
|
41,84%
|
59,8%
|
61,67%
|
35,29%
|
21,72%
|
18,72%
|
14,83%
|
Datum van publicatie
|
24/01/20
|
22/01/21
|
16/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
132,4
SEK Gemiddelde koersdoel
122
SEK Spread / Gemiddelde doel -7,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,32% | 29,15 mld. | | -5,15% | 27,94 mld. | | +26,23% | 26,02 mld. | | +16,84% | 24,95 mld. | | +40,97% | 22,49 mld. | | +20,06% | 22,19 mld. | | -4,42% | 18,48 mld. | | +13,13% | 16,73 mld. | | +9,98% | 16,19 mld. |
andere onroerend goed ontwikkeling & transacties
|