Real Time
BOERSE MUENCHEN
08:00:24 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
99,6
EUR
|
-0,37%
|
|
-0,31%
|
-21,84%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
20.710
|
24.681
|
29.658
|
33.158
|
30.221
|
22.950
|
-
|
-
|
Bedrijfswaarde
1 |
23.943
|
26.491
|
32.090
|
35.937
|
32.962
|
25.813
|
25.501
|
25.166
|
K/w-verhouding
|
25,2
x
|
18,6
x
|
22,7
x
|
20,8
x
|
-30,5
x
|
16,1
x
|
13,6
x
|
11,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,88
x
|
0,97
x
|
1,13
x
|
1,17
x
|
0,99
x
|
0,73
x
|
0,7
x
|
0,67
x
|
Bedrijfswaarde/omzet
|
1,01
x
|
1,04
x
|
1,22
x
|
1,27
x
|
1,08
x
|
0,83
x
|
0,78
x
|
0,73
x
|
Bedrijfswaarde/EBITDA
|
10,7
x
|
10,3
x
|
12,7
x
|
12
x
|
12,5
x
|
8,69
x
|
7,59
x
|
6,78
x
|
Bedrijfswaarde/FCF
|
28,7
x
|
14,6
x
|
78,2
x
|
98,2
x
|
56,5
x
|
122
x
|
33,6
x
|
20,3
x
|
FCF Yield
|
3,49%
|
6,86%
|
1,28%
|
1,02%
|
1,77%
|
0,82%
|
2,98%
|
4,94%
|
Price to Book
|
3,33
x
|
3,42
x
|
3,91
x
|
-
|
-
|
2,85
x
|
2,37
x
|
2,02
x
|
Aantal aandelen (in duizenden)
|
236.662
|
235.192
|
224.956
|
221.184
|
217.872
|
214.944
|
-
|
-
|
Referentieprijs
2 |
87,51
|
104,9
|
131,8
|
149,9
|
138,7
|
106,8
|
106,8
|
106,8
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
23.611
|
25.509
|
26.310
|
28.332
|
30.604
|
31.244
|
32.836
|
34.416
|
EBITDA
1 |
2.245
|
2.574
|
2.527
|
3.004
|
2.629
|
2.972
|
3.358
|
3.711
|
Bedrijfsresultaat (EBIT)
1 |
1.600
|
1.888
|
1.811
|
2.236
|
1.788
|
1.992
|
2.319
|
2.611
|
Operationele Marge
|
6,78%
|
7,4%
|
6,88%
|
7,89%
|
5,84%
|
6,37%
|
7,06%
|
7,59%
|
Resultaat voor belastingen (EBT)
1 |
1.099
|
1.740
|
1.632
|
2.111
|
-988,7
|
1.892
|
2.224
|
2.513
|
Nettowinst (verlies)
1 |
827
|
1.342
|
1.328
|
1.615
|
-998,4
|
1.437
|
1.690
|
1.914
|
Nettomarge
|
3,5%
|
5,26%
|
5,05%
|
5,7%
|
-3,26%
|
4,6%
|
5,15%
|
5,56%
|
WPA
2 |
3,470
|
5,650
|
5,800
|
7,210
|
-4,550
|
6,650
|
7,853
|
8,964
|
Free Cash Flow
1 |
835
|
1.818
|
410,3
|
366
|
583,2
|
211,7
|
758,9
|
1.243
|
FCF-marge
|
3,54%
|
7,12%
|
1,56%
|
1,29%
|
1,91%
|
0,68%
|
2,31%
|
3,61%
|
Kasstroomconversie (ebitda)
|
37,19%
|
70,6%
|
16,23%
|
12,18%
|
22,18%
|
7,12%
|
22,6%
|
33,49%
|
Kasstroomconversie (nettowinst)
|
100,97%
|
135,44%
|
30,9%
|
22,66%
|
-
|
14,73%
|
44,9%
|
64,94%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
---|
Omzet
1 |
7.077
|
6.903
|
6.768
|
6.940
|
7.721
|
7.324
|
7.325
|
7.315
|
8.640
|
7.633
|
7.496
|
7.601
|
8.459
|
7.988
|
7.976
|
EBITDA
1 |
767,5
|
920,4
|
698,9
|
570,3
|
814,6
|
616,1
|
490,8
|
517,5
|
975,3
|
654,6
|
570,2
|
659,9
|
1.078
|
755,6
|
656,7
|
Bedrijfsresultaat (EBIT)
1 |
578,8
|
731,5
|
505,4
|
381,3
|
618,1
|
419,7
|
287,8
|
301,7
|
749,1
|
420,6
|
328,3
|
414,9
|
812,7
|
509
|
400
|
Operationele Marge
|
8,18%
|
10,6%
|
7,47%
|
5,49%
|
8,01%
|
5,73%
|
3,93%
|
4,12%
|
8,67%
|
5,51%
|
4,38%
|
5,46%
|
9,61%
|
6,37%
|
5,02%
|
Resultaat voor belastingen (EBT)
1 |
499,2
|
697,5
|
474,7
|
348,4
|
590
|
393,7
|
263,7
|
271,1
|
-1.917
|
396,1
|
301,3
|
391
|
796,5
|
477,2
|
367,7
|
Nettowinst (verlies)
1 |
454,2
|
536,4
|
359,9
|
266,9
|
452,2
|
299
|
200,4
|
212
|
-1.710
|
300,1
|
228,7
|
298,3
|
605,4
|
367,4
|
282,6
|
Nettomarge
|
6,42%
|
7,77%
|
5,32%
|
3,85%
|
5,86%
|
4,08%
|
2,74%
|
2,9%
|
-19,79%
|
3,93%
|
3,05%
|
3,92%
|
7,16%
|
4,6%
|
3,54%
|
WPA
2 |
2,010
|
2,370
|
1,600
|
1,200
|
2,040
|
1,350
|
0,9100
|
0,9700
|
-7,850
|
1,380
|
1,059
|
1,365
|
2,814
|
1,707
|
1,318
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/03/22
|
26/05/22
|
25/08/22
|
22/11/22
|
1/03/23
|
25/05/23
|
24/08/23
|
29/11/23
|
13/03/24
|
5/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
3.233
|
1.810
|
2.432
|
2.779
|
2.741
|
2.864
|
2.551
|
2.216
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,44
x
|
0,7029
x
|
0,9623
x
|
0,925
x
|
1,043
x
|
0,9635
x
|
0,7598
x
|
0,5972
x
|
Free Cash Flow
1 |
835
|
1.818
|
410
|
366
|
583
|
212
|
759
|
1.243
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
19,8%
|
17,7%
|
19,6%
|
16,1%
|
18,2%
|
18,4%
|
17,9%
|
ROA (netto-inkomsten/totale activa)
|
5%
|
6,66%
|
6,3%
|
7,22%
|
5,74%
|
6,22%
|
6,93%
|
7,32%
|
Totale activa
1 |
16.538
|
20.135
|
21.078
|
22.372
|
-17.387
|
23.104
|
24.394
|
26.151
|
Nettoactief per aandeel
2 |
26,20
|
30,70
|
33,70
|
-
|
-
|
37,50
|
45,10
|
52,80
|
Cashflow per aandeel
2 |
7,850
|
11,40
|
6,250
|
7,210
|
12,20
|
10,70
|
13,50
|
15,30
|
Capex
1 |
1.035
|
899
|
1.021
|
1.249
|
2.101
|
2.177
|
2.122
|
2.022
|
Capex/omzet
|
4,38%
|
3,52%
|
3,88%
|
4,41%
|
6,87%
|
6,97%
|
6,46%
|
5,87%
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
13/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
106,8
USD Gemiddelde koersdoel
138,4
USD Spread / Gemiddelde doel +29,61% Consensus |