Beurs gesloten -
Deutsche Boerse AG
21:18:24 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40
EUR
|
-0,32%
|
|
+1,42%
|
-10,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
42.020
|
50.182
|
69.241
|
42.394
|
53.030
|
46.762
|
-
|
-
|
Bedrijfswaarde
1 |
56.132
|
63.110
|
85.607
|
58.250
|
70.769
|
65.814
|
65.634
|
64.966
|
K/w-verhouding
|
16,3
x
|
17,2
x
|
14,1
x
|
8,12
x
|
14,8
x
|
13,6
x
|
11,5
x
|
10,7
x
|
Dividendrendement
|
3,68%
|
3,33%
|
3,18%
|
5,26%
|
4,12%
|
4,69%
|
4,86%
|
5,05%
|
Marktkapitalisatie/omzet
|
0,66
x
|
0,75
x
|
0,85
x
|
0,45
x
|
0,65
x
|
0,56
x
|
0,54
x
|
0,51
x
|
Bedrijfswaarde/omzet
|
0,89
x
|
0,94
x
|
1,05
x
|
0,62
x
|
0,87
x
|
0,79
x
|
0,75
x
|
0,71
x
|
Bedrijfswaarde/EBITDA
|
7,19
x
|
7,27
x
|
7,29
x
|
4,62
x
|
6,54
x
|
6,17
x
|
5,63
x
|
5,31
x
|
Bedrijfswaarde/FCF
|
64,7
x
|
24,9
x
|
20,9
x
|
19
x
|
24,1
x
|
21,6
x
|
19,7
x
|
17,8
x
|
FCF Yield
|
1,54%
|
4,02%
|
4,78%
|
5,27%
|
4,16%
|
4,64%
|
5,07%
|
5,6%
|
Price to Book
|
2,97
x
|
3,64
x
|
3,66
x
|
1,84
x
|
2,8
x
|
2,02
x
|
1,9
x
|
1,76
x
|
Aantal aandelen (in duizenden)
|
1.235.524
|
1.239.059
|
1.224.639
|
1.205.059
|
1.182.263
|
1.169.919
|
-
|
-
|
Referentieprijs
2 |
34,01
|
40,50
|
56,54
|
35,18
|
44,86
|
39,97
|
39,97
|
39,97
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
63.341
|
66.806
|
81.747
|
94.436
|
81.758
|
83.662
|
87.392
|
91.010
|
EBITDA
1 |
7.812
|
8.677
|
11.746
|
12.613
|
10.822
|
10.661
|
11.654
|
12.234
|
Bedrijfsresultaat (EBIT)
1 |
4.128
|
4.847
|
7.978
|
8.436
|
6.345
|
6.053
|
6.810
|
7.302
|
Operationele Marge
|
6,52%
|
7,26%
|
9,76%
|
8,93%
|
7,76%
|
7,24%
|
7,79%
|
8,02%
|
Resultaat voor belastingen (EBT)
1 |
3.474
|
4.171
|
7.359
|
7.911
|
5.516
|
5.218
|
5.942
|
6.395
|
Nettowinst (verlies)
1 |
2.623
|
2.979
|
5.053
|
5.359
|
3.677
|
3.509
|
4.058
|
4.331
|
Nettomarge
|
4,14%
|
4,46%
|
6,18%
|
5,67%
|
4,5%
|
4,19%
|
4,64%
|
4,76%
|
WPA
2 |
2,090
|
2,360
|
4,010
|
4,330
|
3,040
|
2,941
|
3,463
|
3,735
|
Free Cash Flow
1 |
867
|
2.535
|
4.092
|
3.067
|
2.942
|
3.052
|
3.325
|
3.641
|
FCF-marge
|
1,37%
|
3,79%
|
5,01%
|
3,25%
|
3,6%
|
3,65%
|
3,8%
|
4%
|
Kasstroomconversie (ebitda)
|
11,1%
|
29,22%
|
34,84%
|
24,32%
|
27,19%
|
28,63%
|
28,53%
|
29,76%
|
Kasstroomconversie (nettowinst)
|
33,05%
|
85,1%
|
80,98%
|
57,23%
|
80,01%
|
86,99%
|
81,94%
|
84,07%
|
Dividend per aandeel
2 |
1,250
|
1,350
|
1,800
|
1,850
|
1,850
|
1,875
|
1,941
|
2,017
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
31.446
|
-
|
23.378
|
22.593
|
24.029
|
46.622
|
24.038
|
23.776
|
20.918
|
20.094
|
41.012
|
19.398
|
21.348
|
20.251
|
20.394
|
20.061
|
22.215
|
21.544
|
20.931
|
EBITDA
1 |
-
|
-
|
3.125
|
3.168
|
3.346
|
-
|
3.087
|
3.035
|
2.709
|
2.777
|
-
|
2.490
|
2.846
|
2.385
|
2.637
|
2.591
|
2.917
|
2.639
|
2.845
|
Bedrijfsresultaat (EBIT)
1 |
1.504
|
3.994
|
2.213
|
2.159
|
2.337
|
4.496
|
2.041
|
1.922
|
1.638
|
1.693
|
3.331
|
1.372
|
1.642
|
1.314
|
1.434
|
1.509
|
1.921
|
1.509
|
1.711
|
Operationele Marge
|
4,78%
|
-
|
9,47%
|
9,56%
|
9,73%
|
9,64%
|
8,49%
|
8,08%
|
7,83%
|
8,43%
|
8,12%
|
7,07%
|
7,69%
|
6,49%
|
7,03%
|
7,52%
|
8,65%
|
7%
|
8,17%
|
Resultaat voor belastingen (EBT)
1 |
1.198
|
3.675
|
2.055
|
2.036
|
2.191
|
4.227
|
1.889
|
1.795
|
1.413
|
1.473
|
2.886
|
1.210
|
1.420
|
1.146
|
1.302
|
1.275
|
1.439
|
1.338
|
1.466
|
Nettowinst (verlies)
1 |
826
|
2.482
|
1.484
|
1.351
|
1.461
|
2.812
|
1.228
|
1.335
|
911
|
1.031
|
2.020
|
807
|
981
|
743
|
761,9
|
865,8
|
1.130
|
863,7
|
995,4
|
Nettomarge
|
2,63%
|
-
|
6,35%
|
5,98%
|
6,08%
|
6,03%
|
5,11%
|
5,61%
|
4,36%
|
5,13%
|
4,93%
|
4,16%
|
4,6%
|
3,67%
|
3,74%
|
4,32%
|
5,09%
|
4,01%
|
4,76%
|
WPA
2 |
0,6600
|
1,960
|
1,210
|
1,080
|
1,170
|
2,250
|
1,010
|
1,070
|
0,7500
|
0,8000
|
1,550
|
0,6800
|
0,8100
|
0,6200
|
0,6800
|
0,7452
|
0,9778
|
0,7355
|
0,8527
|
Dividend per aandeel
2 |
-
|
-
|
1,800
|
-
|
-
|
-
|
-
|
1,850
|
-
|
-
|
-
|
-
|
1,850
|
-
|
-
|
-
|
1,900
|
-
|
-
|
Datum van publicatie
|
5/08/20
|
5/08/21
|
9/03/22
|
3/05/22
|
5/08/22
|
5/08/22
|
8/11/22
|
9/03/23
|
3/05/23
|
1/08/23
|
1/08/23
|
8/11/23
|
6/03/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.112
|
12.928
|
16.366
|
15.856
|
17.739
|
19.052
|
18.873
|
18.205
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,806
x
|
1,49
x
|
1,393
x
|
1,257
x
|
1,639
x
|
1,787
x
|
1,619
x
|
1,488
x
|
Free Cash Flow
1 |
867
|
2.535
|
4.092
|
3.067
|
2.942
|
3.052
|
3.325
|
3.641
|
ROE (netto-inkomsten/eigen vermogen)
|
19,3%
|
21,4%
|
30,8%
|
25,4%
|
19,2%
|
15,2%
|
16,8%
|
17,1%
|
ROA (netto-inkomsten/totale activa)
|
5,11%
|
5,54%
|
8,5%
|
8,13%
|
7,98%
|
5,19%
|
5,67%
|
5,99%
|
Totale activa
1 |
51.320
|
53.738
|
59.450
|
65.935
|
46.080
|
67.548
|
71.608
|
72.279
|
Nettoactief per aandeel
2 |
11,40
|
11,10
|
15,40
|
19,10
|
16,00
|
19,80
|
21,00
|
22,70
|
Cashflow per aandeel
2 |
4,810
|
6,220
|
8,110
|
9,030
|
7,790
|
5,530
|
5,900
|
5,680
|
Capex
1 |
3.612
|
2.999
|
3.546
|
4.123
|
3.370
|
3.238
|
3.516
|
3.682
|
Capex/omzet
|
5,7%
|
4,49%
|
4,34%
|
4,37%
|
4,12%
|
3,87%
|
4,02%
|
4,05%
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
39,97
EUR Gemiddelde koersdoel
45,08
EUR Spread / Gemiddelde doel +12,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,69% | 63,3 mld. | | -7,33% | 16,65 mld. | | +36,64% | 9,29 mld. | | -48,42% | 9,22 mld. | | -19,74% | 6,54 mld. | | -13,95% | 6,29 mld. | | +32,72% | 5,39 mld. | | -0,43% | 4,26 mld. | | +17,60% | 3,89 mld. |
Luchtvracht & Logistiek - NEC
|