Beurs gesloten -
Deutsche Boerse AG
15:29:01 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,2
EUR
|
+0,59%
|
|
+1,79%
|
+28,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
404.360
|
435.734
|
516.240
|
477.579
|
571.088
|
707.621
|
-
|
-
|
Bedrijfswaarde
1 |
489.239
|
526.459
|
606.484
|
579.463
|
877.870
|
982.493
|
945.179
|
935.888
|
K/w-verhouding
|
18,8
x
|
16,2
x
|
19,6
x
|
22,4
x
|
20,9
x
|
20,6
x
|
19,6
x
|
18,7
x
|
Dividendrendement
|
3,7%
|
3,65%
|
3,59%
|
4,06%
|
3,51%
|
3,4%
|
3,62%
|
3,67%
|
Marktkapitalisatie/omzet
|
8,11
x
|
7,54
x
|
9,28
x
|
9,17
x
|
7,32
x
|
8,1
x
|
7,93
x
|
7,8
x
|
Bedrijfswaarde/omzet
|
9,81
x
|
9,11
x
|
10,9
x
|
11,1
x
|
11,2
x
|
11,2
x
|
10,6
x
|
10,3
x
|
Bedrijfswaarde/EBITDA
|
12,5
x
|
11,8
x
|
13,7
x
|
15,3
x
|
16,8
x
|
14,1
x
|
13,6
x
|
13,1
x
|
Bedrijfswaarde/FCF
|
14,5
x
|
14,1
x
|
18,8
x
|
22,2
x
|
16,7
x
|
19,9
x
|
18,9
x
|
16,5
x
|
FCF Yield
|
6,9%
|
7,11%
|
5,32%
|
4,5%
|
5,98%
|
5,03%
|
5,3%
|
6,06%
|
Price to Book
|
2,7
x
|
2,53
x
|
2,85
x
|
2,57
x
|
2,82
x
|
3,27
x
|
2,99
x
|
2,9
x
|
Aantal aandelen (in duizenden)
|
22.000.000
|
22.741.859
|
22.741.859
|
22.741.859
|
24.468.218
|
24.468.218
|
-
|
-
|
Referentieprijs
2 |
18,38
|
19,16
|
22,70
|
21,00
|
23,34
|
28,92
|
28,92
|
28,92
|
Datum van publicatie
|
16/01/20
|
27/01/21
|
26/01/22
|
30/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
49.874
|
57.783
|
55.646
|
52.060
|
78.062
|
87.371
|
89.250
|
90.702
|
EBITDA
1 |
38.992
|
44.534
|
44.296
|
37.975
|
52.341
|
69.634
|
69.672
|
71.393
|
Bedrijfsresultaat (EBIT)
1 |
26.933
|
32.896
|
32.876
|
26.936
|
33.192
|
43.379
|
45.419
|
46.658
|
Operationele Marge
|
54%
|
56,93%
|
59,08%
|
51,74%
|
42,52%
|
49,65%
|
50,89%
|
51,44%
|
Resultaat voor belastingen (EBT)
1 |
26.627
|
32.456
|
32.409
|
26.313
|
32.369
|
41.562
|
43.898
|
45.725
|
Nettowinst (verlies)
1 |
21.543
|
26.298
|
26.273
|
21.309
|
27.389
|
34.190
|
36.123
|
37.811
|
Nettomarge
|
43,2%
|
45,51%
|
47,21%
|
40,93%
|
35,09%
|
39,13%
|
40,47%
|
41,69%
|
WPA
2 |
0,9792
|
1,185
|
1,155
|
0,9370
|
1,119
|
1,404
|
1,479
|
1,546
|
Free Cash Flow
1 |
33.760
|
37.409
|
32.281
|
26.079
|
52.486
|
49.401
|
50.086
|
56.684
|
FCF-marge
|
67,69%
|
64,74%
|
58,01%
|
50,09%
|
67,24%
|
56,54%
|
56,12%
|
62,49%
|
Kasstroomconversie (ebitda)
|
86,58%
|
84%
|
72,87%
|
68,67%
|
100,28%
|
70,94%
|
71,89%
|
79,4%
|
Kasstroomconversie (nettowinst)
|
156,71%
|
142,25%
|
122,87%
|
122,39%
|
191,63%
|
144,49%
|
138,65%
|
149,92%
|
Dividend per aandeel
2 |
0,6800
|
0,7000
|
0,8153
|
0,8533
|
0,8200
|
0,9824
|
1,046
|
1,061
|
Datum van publicatie
|
16/01/20
|
27/01/21
|
26/01/22
|
30/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
-
|
-
|
-
|
15.650
|
-
|
15.881
|
10.791
|
15.397
|
15.577
|
26.880
|
20.207
|
15.641
|
17.884
|
33.392
|
21.888
|
17.432
|
17.636
|
EBITDA
1 |
-
|
-
|
-
|
12.180
|
-
|
12.347
|
-
|
-
|
-
|
-
|
-
|
-
|
15.493
|
27.331
|
16.100
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
10.222
|
-
|
9.463
|
3.108
|
-
|
6.371
|
14.753
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
65,32%
|
-
|
59,59%
|
28,8%
|
-
|
40,9%
|
54,88%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
10.047
|
-
|
9.323
|
3.018
|
-
|
6.363
|
14.659
|
6.922
|
-
|
8.259
|
19.065
|
9.215
|
-
|
-
|
Nettowinst (verlies)
1 |
7.903
|
6.706
|
3.137
|
8.154
|
11.292
|
7.653
|
2.365
|
3.613
|
5.269
|
12.642
|
5.865
|
-
|
6.941
|
16.758
|
7.039
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
52,1%
|
-
|
48,19%
|
21,92%
|
23,46%
|
33,83%
|
47,03%
|
29,03%
|
-
|
38,81%
|
50,18%
|
32,16%
|
-
|
-
|
WPA
2 |
-
|
0,3000
|
0,1380
|
0,3600
|
-
|
0,3300
|
0,1100
|
0,1527
|
0,2100
|
0,5200
|
0,2397
|
0,1621
|
0,2818
|
0,6724
|
0,3088
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,8153
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8200
|
-
|
-
|
-
|
0,9928
|
-
|
-
|
Datum van publicatie
|
30/08/20
|
26/01/22
|
29/04/22
|
30/08/22
|
30/08/22
|
30/10/22
|
30/01/23
|
27/04/23
|
30/08/23
|
30/10/23
|
19/01/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
84.879
|
90.725
|
90.244
|
101.884
|
306.781
|
274.872
|
237.558
|
228.267
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,177
x
|
2,037
x
|
2,037
x
|
2,683
x
|
5,861
x
|
3,947
x
|
3,41
x
|
3,197
x
|
Free Cash Flow
1 |
33.760
|
37.409
|
32.281
|
26.079
|
52.486
|
49.401
|
50.086
|
56.684
|
ROE (netto-inkomsten/eigen vermogen)
|
14,8%
|
16,7%
|
14,9%
|
11,7%
|
13,5%
|
16,1%
|
15,6%
|
15,7%
|
ROA (netto-inkomsten/totale activa)
|
7,28%
|
8,38%
|
8,03%
|
6,53%
|
4,74%
|
5,75%
|
6,3%
|
6,91%
|
Totale activa
1 |
296.008
|
313.772
|
327.345
|
326.408
|
578.364
|
594.728
|
573.620
|
546.864
|
Nettoactief per aandeel
2 |
6,800
|
7,570
|
7,960
|
8,160
|
8,290
|
8,850
|
9,660
|
9,980
|
Cashflow per aandeel
2 |
1,660
|
1,800
|
1,570
|
1,360
|
2,650
|
2,130
|
2,440
|
2,320
|
Capex
1 |
2.705
|
3.628
|
3.452
|
4.834
|
12.233
|
5.755
|
6.072
|
5.780
|
Capex/omzet
|
5,42%
|
6,28%
|
6,2%
|
9,28%
|
15,67%
|
6,59%
|
6,8%
|
6,37%
|
Datum van publicatie
|
16/01/20
|
27/01/21
|
26/01/22
|
30/01/23
|
19/01/24
|
-
|
-
|
-
|
Laatste slotkoers
28,92
CNY Gemiddelde koersdoel
30,23
CNY Spread / Gemiddelde doel +4,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,64% | 14,72 mld. | | -2,76% | 12,66 mld. | | +24,01% | 12,37 mld. | | +55,88% | 11,87 mld. | | +13,54% | 9,92 mld. | | +38,45% | 8,19 mld. | | -2,03% | 4,19 mld. | | -.--% | 4,12 mld. | | -8,37% | 1,79 mld. |
hydroelectrische & golven
|