Real Time
BOERSE MUENCHEN
18:14:13 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,74
EUR
|
0,00%
|
|
0,00%
|
+34,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
200.710
|
114.601
|
97.234
|
130.524
|
136.273
|
176.234
|
-
|
-
|
Bedrijfswaarde
1 |
183.910
|
94.164
|
57.786
|
97.411
|
66.708
|
103.095
|
75.824
|
56.683
|
K/w-verhouding
|
17,7
x
|
9,14
x
|
6,76
x
|
7,76
x
|
7,3
x
|
8,5
x
|
7,66
x
|
6,84
x
|
Dividendrendement
|
2,26%
|
4,38%
|
6,8%
|
6,42%
|
7,56%
|
6,96%
|
8,18%
|
9,46%
|
Marktkapitalisatie/omzet
|
0,69
x
|
0,38
x
|
0,3
x
|
0,37
x
|
0,37
x
|
0,45
x
|
0,43
x
|
0,42
x
|
Bedrijfswaarde/omzet
|
0,63
x
|
0,31
x
|
0,18
x
|
0,27
x
|
0,18
x
|
0,26
x
|
0,19
x
|
0,13
x
|
Bedrijfswaarde/EBITDA
|
1,95
x
|
1
x
|
0,6
x
|
0,98
x
|
0,67
x
|
1
x
|
0,71
x
|
0,52
x
|
Bedrijfswaarde/FCF
|
4,91
x
|
1,83
x
|
1,39
x
|
3,7
x
|
2,34
x
|
3,02
x
|
1,83
x
|
1,38
x
|
FCF Yield
|
20,4%
|
54,8%
|
72,2%
|
27%
|
42,8%
|
33,1%
|
54,6%
|
72,3%
|
Price to Book
|
0,63
x
|
0,35
x
|
0,29
x
|
0,38
x
|
0,39
x
|
0,49
x
|
0,48
x
|
0,46
x
|
Aantal aandelen (in duizenden)
|
30.598.124
|
30.598.124
|
30.598.124
|
30.598.124
|
30.598.124
|
30.598.124
|
-
|
-
|
Referentieprijs
2 |
6,560
|
3,745
|
3,178
|
4,266
|
4,454
|
5,760
|
5,760
|
5,760
|
Datum van publicatie
|
23/03/20
|
11/03/21
|
11/03/22
|
8/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
290.515
|
303.838
|
327.854
|
354.944
|
372.597
|
392.003
|
409.384
|
424.473
|
EBITDA
1 |
94.360
|
94.139
|
96.320
|
99.169
|
99.810
|
103.183
|
106.482
|
109.145
|
Bedrijfsresultaat (EBIT)
1 |
14.886
|
11.123
|
10.668
|
12.340
|
14.960
|
17.646
|
20.238
|
22.252
|
Operationele Marge
|
5,12%
|
3,66%
|
3,25%
|
3,48%
|
4,02%
|
4,5%
|
4,94%
|
5,24%
|
Resultaat voor belastingen (EBT)
1 |
14.167
|
16.027
|
17.927
|
20.588
|
22.945
|
26.048
|
28.919
|
32.080
|
Nettowinst (verlies)
1 |
11.330
|
12.493
|
14.368
|
16.745
|
18.726
|
20.839
|
23.106
|
25.456
|
Nettomarge
|
3,9%
|
4,11%
|
4,38%
|
4,72%
|
5,03%
|
5,32%
|
5,64%
|
6%
|
WPA
2 |
0,3700
|
0,4100
|
0,4700
|
0,5500
|
0,6100
|
0,6774
|
0,7515
|
0,8424
|
Free Cash Flow
1 |
37.491
|
51.570
|
41.700
|
26.340
|
28.520
|
34.121
|
41.368
|
40.983
|
FCF-marge
|
12,91%
|
16,97%
|
12,72%
|
7,42%
|
7,65%
|
8,7%
|
10,1%
|
9,65%
|
Kasstroomconversie (ebitda)
|
39,73%
|
54,78%
|
43,29%
|
26,56%
|
28,57%
|
33,07%
|
38,85%
|
37,55%
|
Kasstroomconversie (nettowinst)
|
330,9%
|
412,79%
|
290,23%
|
157,3%
|
152,3%
|
163,73%
|
179,04%
|
161%
|
Dividend per aandeel
2 |
0,1480
|
0,1640
|
0,2160
|
0,2740
|
0,3366
|
0,4007
|
0,4713
|
0,5450
|
Datum van publicatie
|
23/03/20
|
11/03/21
|
11/03/22
|
8/03/23
|
19/03/24
|
-
|
-
|
-
|
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 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
145.561
|
150.397
|
153.441
|
164.174
|
80.315
|
83.365
|
163.680
|
89.022
|
87.239
|
176.261
|
87.717
|
90.966
|
178.683
|
94.611
|
191.833
|
89.860
|
90.904
|
180.764
|
99.496
|
197.296
|
192.327
|
EBITDA
|
44.860
|
49.452
|
44.687
|
49.489
|
-
|
20.983
|
46.831
|
25.031
|
26.379
|
51.410
|
25.325
|
22.434
|
-
|
27.870
|
53.600
|
25.269
|
20.990
|
46.210
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
7.167
|
8.138
|
2.983
|
8.113
|
-
|
-
|
2.555
|
-
|
5.608
|
9.511
|
-
|
-704
|
2.829
|
-
|
11.182
|
4.226
|
-399
|
3.778
|
-
|
13.914
|
3.171
|
Operationele Marge
|
4,92%
|
5,41%
|
1,94%
|
4,94%
|
-
|
-
|
1,56%
|
-
|
6,43%
|
5,4%
|
-
|
-0,77%
|
1,58%
|
-
|
5,83%
|
4,7%
|
-0,44%
|
2,09%
|
-
|
7,05%
|
1,65%
|
Resultaat voor belastingen (EBT)
|
5.427
|
9.736
|
6.291
|
11.289
|
-
|
-
|
6.638
|
-
|
7.667
|
-
|
-
|
1.287
|
-
|
8.774
|
-
|
6.051
|
1.574
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
4.453
|
7.569
|
4.924
|
9.167
|
3.756
|
1.445
|
5.201
|
4.634
|
6.323
|
10.957
|
4.710
|
1.078
|
-
|
7.236
|
12.391
|
4.855
|
1.480
|
6.335
|
5.613
|
-
|
-
|
Nettomarge
|
3,06%
|
5,03%
|
3,21%
|
5,58%
|
4,68%
|
1,73%
|
3,18%
|
5,21%
|
7,25%
|
6,22%
|
5,37%
|
1,19%
|
-
|
7,65%
|
6,46%
|
5,4%
|
1,63%
|
3,5%
|
5,64%
|
-
|
-
|
WPA
|
0,1500
|
0,2500
|
0,1600
|
0,3000
|
-
|
-
|
0,1700
|
-
|
-
|
-
|
-
|
-
|
0,1900
|
-
|
0,4000
|
-
|
-
|
0,2100
|
-
|
0,4800
|
0,2000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/03/20
|
12/08/20
|
11/03/21
|
19/08/21
|
21/10/21
|
11/03/22
|
11/03/22
|
21/04/22
|
8/08/22
|
8/08/22
|
28/10/22
|
8/03/23
|
8/03/23
|
9/08/23
|
9/08/23
|
24/10/23
|
19/03/24
|
19/03/24
|
19/04/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
16.800
|
20.437
|
39.448
|
33.113
|
69.565
|
73.139
|
100.410
|
119.551
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
37.491
|
51.570
|
41.700
|
26.340
|
28.520
|
34.121
|
41.368
|
40.983
|
ROE (netto-inkomsten/eigen vermogen)
|
3,57%
|
3,86%
|
4,36%
|
4,97%
|
5,4%
|
5,81%
|
6,31%
|
6,76%
|
ROA (netto-inkomsten/totale activa)
|
2,05%
|
2,19%
|
2,45%
|
2,71%
|
2,87%
|
2,43%
|
3,17%
|
3,43%
|
Totale activa
1 |
551.411
|
571.558
|
585.851
|
616.870
|
651.861
|
856.413
|
728.286
|
741.196
|
Nettoactief per aandeel
2 |
10,50
|
10,70
|
10,90
|
11,20
|
11,50
|
11,80
|
12,10
|
12,40
|
Cashflow per aandeel
2 |
3,060
|
3,450
|
3,620
|
3,290
|
3,350
|
2,960
|
3,660
|
3,530
|
Capex
1 |
56.187
|
53.981
|
68.960
|
74.200
|
73.870
|
65.087
|
66.257
|
66.639
|
Capex/omzet
|
19,34%
|
17,77%
|
21,03%
|
20,9%
|
19,83%
|
16,6%
|
16,18%
|
15,7%
|
Datum van publicatie
|
23/03/20
|
11/03/21
|
11/03/22
|
8/03/23
|
19/03/24
|
-
|
-
|
-
|
Laatste slotkoers
5,778
CNY Gemiddelde koersdoel
7,238
CNY Spread / Gemiddelde doel +25,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,03% | 194 mld. | | +4,09% | 125 mld. | | +38,73% | 78,42 mld. | | +8,20% | 25,89 mld. | | -4,61% | 16,8 mld. | | +6,26% | 16,44 mld. | | -8,98% | 10,24 mld. | | +8,52% | 10,02 mld. | | +4,19% | 8,14 mld. |
andere draadloze telecommunicatiediensten
|