Real Time
BOERSE MUENCHEN
14:43:51 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,6
EUR
|
+3,45%
|
|
-6,45%
|
-12,12%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
139.816
|
231.622
|
207.129
|
176.970
|
110.951
|
96.676
|
-
|
-
|
Bedrijfswaarde
1 |
138.051
|
226.115
|
200.685
|
166.535
|
110.488
|
93.516
|
89.466
|
84.776
|
K/w-verhouding
|
98,6
x
|
92
x
|
36,9
x
|
35,4
x
|
19,8
x
|
14,8
x
|
12,8
x
|
11,2
x
|
Dividendrendement
|
0,42%
|
0,43%
|
1,09%
|
1,12%
|
2,97%
|
2,96%
|
3,42%
|
3,93%
|
Marktkapitalisatie/omzet
|
3,86
x
|
6,17
x
|
5,05
x
|
4,36
x
|
2,62
x
|
2,15
x
|
2,02
x
|
1,9
x
|
Bedrijfswaarde/omzet
|
3,81
x
|
6,02
x
|
4,9
x
|
4,1
x
|
2,61
x
|
2,08
x
|
1,87
x
|
1,66
x
|
Bedrijfswaarde/EBITDA
|
23,4
x
|
31,9
x
|
19,6
x
|
21,3
x
|
10,8
x
|
8,56
x
|
7,28
x
|
6,2
x
|
Bedrijfswaarde/FCF
|
48,3
x
|
55,3
x
|
46,4
x
|
28,1
x
|
-
|
14,1
x
|
11,6
x
|
9,73
x
|
FCF Yield
|
2,07%
|
1,81%
|
2,15%
|
3,56%
|
-
|
7,1%
|
8,62%
|
10,3%
|
Price to Book
|
6,51
x
|
9,15
x
|
6,9
x
|
5,73
x
|
3,37
x
|
2,69
x
|
2,34
x
|
2,16
x
|
Aantal aandelen (in duizenden)
|
3.244.000
|
3.244.000
|
3.244.000
|
3.244.177
|
3.244.177
|
3.244.177
|
-
|
-
|
Referentieprijs
2 |
43,10
|
71,40
|
63,85
|
54,55
|
34,20
|
29,80
|
29,80
|
29,80
|
Datum van publicatie
|
20/03/20
|
22/03/21
|
24/03/22
|
24/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.259
|
37.530
|
40.996
|
40.595
|
42.322
|
45.006
|
47.962
|
50.954
|
EBITDA
1 |
5.887
|
7.083
|
10.239
|
7.837
|
10.196
|
10.922
|
12.292
|
13.665
|
Bedrijfsresultaat (EBIT)
1 |
4.004
|
4.999
|
8.218
|
6.051
|
7.720
|
8.767
|
10.177
|
11.581
|
Operationele Marge
|
11,04%
|
13,32%
|
20,05%
|
14,91%
|
18,24%
|
19,48%
|
21,22%
|
22,73%
|
Resultaat voor belastingen (EBT)
1 |
2.406
|
3.591
|
7.632
|
6.364
|
7.694
|
8.881
|
10.334
|
11.881
|
Nettowinst (verlies)
1 |
1.433
|
2.499
|
5.632
|
5.001
|
5.602
|
6.510
|
7.531
|
8.625
|
Nettomarge
|
3,95%
|
6,66%
|
13,74%
|
12,32%
|
13,24%
|
14,47%
|
15,7%
|
16,93%
|
WPA
2 |
0,4370
|
0,7757
|
1,731
|
1,543
|
1,728
|
2,011
|
2,325
|
2,672
|
Free Cash Flow
1 |
2.858
|
4.091
|
4.322
|
5.922
|
-
|
6.637
|
7.716
|
8.713
|
FCF-marge
|
7,88%
|
10,9%
|
10,54%
|
14,59%
|
-
|
14,75%
|
16,09%
|
17,1%
|
Kasstroomconversie (ebitda)
|
48,54%
|
57,76%
|
42,21%
|
75,57%
|
-
|
60,77%
|
62,77%
|
63,76%
|
Kasstroomconversie (nettowinst)
|
199,38%
|
163,69%
|
76,74%
|
118,43%
|
-
|
101,95%
|
102,46%
|
101,02%
|
Dividend per aandeel
2 |
0,1804
|
0,3091
|
0,6954
|
0,6127
|
1,017
|
0,8813
|
1,018
|
1,171
|
Datum van publicatie
|
20/03/20
|
22/03/21
|
24/03/22
|
24/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
15.693
|
19.494
|
16.755
|
23.579
|
16.888
|
24.305
|
16.405
|
25.674
|
16.372
|
26.536
|
17.797
|
29.655
|
17.568
|
EBITDA
|
2.035
|
4.675
|
2.100
|
8.727
|
-
|
-
|
1.006
|
7.921
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
3.671
|
1.087
|
7.747
|
428,5
|
6.015
|
107,4
|
6.720
|
829,4
|
7.529
|
1.017
|
9.074
|
1.043
|
Operationele Marge
|
-
|
18,83%
|
6,49%
|
32,86%
|
2,54%
|
24,75%
|
0,65%
|
26,17%
|
5,07%
|
28,37%
|
5,71%
|
30,6%
|
5,93%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
212,4
|
-
|
275,1
|
6.101
|
291,3
|
6.795
|
826,2
|
7.470
|
863,6
|
8.821
|
985,6
|
Nettowinst (verlies)
1 |
-
|
2.328
|
17,9
|
5.153
|
363,5
|
4.398
|
624
|
5.053
|
547,9
|
5.626
|
587,9
|
6.681
|
528,1
|
Nettomarge
|
-
|
11,94%
|
0,11%
|
21,85%
|
2,15%
|
18,09%
|
3,8%
|
19,68%
|
3,35%
|
21,2%
|
3,3%
|
22,53%
|
3,01%
|
WPA
|
-
|
-
|
-
|
-
|
0,1105
|
1,353
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/03/20
|
19/08/20
|
22/03/21
|
18/08/21
|
24/03/22
|
17/08/22
|
24/03/23
|
18/08/23
|
18/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.765
|
5.506
|
6.444
|
10.435
|
463
|
3.160
|
7.210
|
11.901
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.858
|
4.091
|
4.322
|
5.922
|
-
|
6.637
|
7.716
|
8.713
|
ROE (netto-inkomsten/eigen vermogen)
|
6,81%
|
10,2%
|
20,1%
|
16,9%
|
-
|
18,6%
|
19,1%
|
19,5%
|
ROA (netto-inkomsten/totale activa)
|
3,25%
|
4,91%
|
9,67%
|
8,02%
|
-
|
8,3%
|
9,02%
|
9,65%
|
Totale activa
1 |
44.170
|
50.939
|
58.220
|
62.376
|
-
|
78.420
|
83.511
|
89.425
|
Nettoactief per aandeel
2 |
6,620
|
7,800
|
9,250
|
9,520
|
10,10
|
11,10
|
12,70
|
13,80
|
Cashflow per aandeel
2 |
1,380
|
1,650
|
1,890
|
2,410
|
-
|
2,960
|
3,140
|
3,370
|
Capex
1 |
1.633
|
1.248
|
1.804
|
1.897
|
-
|
2.611
|
2.532
|
2.644
|
Capex/omzet
|
4,5%
|
3,32%
|
4,4%
|
4,67%
|
-
|
5,8%
|
5,28%
|
5,19%
|
Datum van publicatie
|
20/03/20
|
22/03/21
|
24/03/22
|
24/03/23
|
18/03/24
|
-
|
-
|
-
|
Laatste slotkoers
29,8
HKD Gemiddelde koersdoel
48,68
HKD Spread / Gemiddelde doel +63,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,83% | 123 mld. | | +3,22% | 57,35 mld. | | +5,32% | 46,43 mld. | | -19,23% | 32,43 mld. | | +0,20% | 23,19 mld. | | +11,64% | 18,88 mld. | | +5,90% | 18,13 mld. | | -36,87% | 15,72 mld. | | +2,96% | 12,15 mld. |
Brouwers - Andere
|