Real Time
BOERSE MUENCHEN
13:33:07 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,802
EUR
|
-1,99%
|
|
+3,16%
|
-15,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.046
|
20.338
|
19.070
|
18.378
|
18.976
|
16.172
|
-
|
-
|
Bedrijfswaarde
1 |
27.873
|
32.581
|
30.635
|
18.378
|
34.295
|
33.643
|
34.362
|
35.155
|
K/w-verhouding
|
27,6
x
|
25,5
x
|
29,2
x
|
27,2
x
|
20
x
|
12,6
x
|
13,1
x
|
12,8
x
|
Dividendrendement
|
4,92%
|
3,69%
|
3,93%
|
4,08%
|
4,28%
|
5,19%
|
5,22%
|
5,27%
|
Marktkapitalisatie/omzet
|
0,98
x
|
1,63
x
|
1,27
x
|
0,89
x
|
1,17
x
|
0,94
x
|
0,97
x
|
0,97
x
|
Bedrijfswaarde/omzet
|
1,94
x
|
2,62
x
|
2,04
x
|
0,89
x
|
2,12
x
|
1,97
x
|
2,06
x
|
2,1
x
|
Bedrijfswaarde/EBITDA
|
7,5
x
|
8,91
x
|
8,23
x
|
4,06
x
|
6,83
x
|
6,75
x
|
6,89
x
|
6,84
x
|
Bedrijfswaarde/FCF
|
-753
x
|
-134
x
|
-23
x
|
66,2
x
|
-10,7
x
|
-27,2
x
|
-28,1
x
|
-22
x
|
FCF Yield
|
-0,13%
|
-0,75%
|
-4,35%
|
1,51%
|
-9,39%
|
-3,68%
|
-3,56%
|
-4,54%
|
Price to Book
|
1,59
x
|
2,12
x
|
2,05
x
|
-
|
1,64
x
|
1,34
x
|
1,27
x
|
1,14
x
|
Aantal aandelen (in duizenden)
|
3.635.132
|
3.944.610
|
3.946.678
|
3.947.065
|
4.165.997
|
4.161.573
|
-
|
-
|
Referentieprijs
2 |
3,864
|
5,156
|
4,832
|
4,656
|
4,555
|
3,886
|
3,886
|
3,886
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
17/02/22
|
1/03/23
|
1/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.333
|
12.448
|
14.983
|
20.651
|
16.202
|
17.115
|
16.666
|
16.717
|
EBITDA
1 |
3.716
|
3.657
|
3.723
|
4.524
|
5.020
|
4.986
|
4.990
|
5.136
|
Bedrijfsresultaat (EBIT)
1 |
1.838
|
2.206
|
1.931
|
2.530
|
2.798
|
3.130
|
3.060
|
3.141
|
Operationele Marge
|
12,82%
|
17,72%
|
12,89%
|
12,25%
|
17,27%
|
18,29%
|
18,36%
|
18,79%
|
Resultaat voor belastingen (EBT)
1 |
1.194
|
1.535
|
1.420
|
1.620
|
1.888
|
2.183
|
2.092
|
2.150
|
Nettowinst (verlies)
1 |
512
|
801
|
657
|
679
|
952
|
1.291
|
1.224
|
1.246
|
Nettomarge
|
3,57%
|
6,43%
|
4,38%
|
3,29%
|
5,88%
|
7,54%
|
7,34%
|
7,45%
|
WPA
2 |
0,1400
|
0,2020
|
0,1656
|
0,1712
|
0,2275
|
0,3079
|
0,2968
|
0,3034
|
Free Cash Flow
1 |
-37
|
-243
|
-1.332
|
277,8
|
-3.220
|
-1.239
|
-1.222
|
-1.596
|
FCF-marge
|
-0,26%
|
-1,95%
|
-8,89%
|
1,35%
|
-19,87%
|
-7,24%
|
-7,33%
|
-9,54%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
6,14%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
40,91%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1950
|
0,2018
|
0,2027
|
0,2046
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
17/02/22
|
1/03/23
|
1/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
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
|
---|
Omzet
1 |
6.183
|
6.083
|
3.917
|
-
|
5.503
|
-
|
-
|
-
|
-
|
-
|
-
|
8.245
|
-
|
-
|
4.150
|
-
|
-
|
-
|
-
|
EBITDA
1 |
1.893
|
1.692
|
815
|
1.216
|
710
|
1.285
|
1.994
|
1.052
|
1.478
|
1.415
|
1.039
|
2.454
|
1.366
|
1.200
|
1.355
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.052
|
966
|
389
|
575
|
322
|
870
|
1.192
|
636
|
703
|
990
|
483
|
1.473
|
938
|
388
|
630,7
|
-
|
-
|
-
|
-
|
Operationele Marge
|
17,01%
|
15,88%
|
9,93%
|
-
|
5,85%
|
-
|
-
|
-
|
-
|
-
|
-
|
17,87%
|
-
|
-
|
15,2%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
684
|
712
|
287
|
421
|
148
|
659
|
807
|
440
|
373
|
730
|
327
|
1.056
|
719
|
112
|
661,5
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
315
|
343
|
167
|
146
|
-76
|
383
|
306
|
211
|
161
|
303
|
134
|
437
|
509
|
7
|
334,2
|
209,2
|
298,8
|
467,3
|
-
|
Nettomarge
|
5,09%
|
5,64%
|
4,26%
|
-
|
-1,38%
|
-
|
-
|
-
|
-
|
-
|
-
|
5,3%
|
-
|
-
|
8,05%
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
0,0600
|
0,0370
|
-0,0192
|
0,0966
|
-
|
0,0900
|
0,0406
|
-
|
-
|
-
|
-
|
-
|
0,0812
|
0,0513
|
0,0714
|
0,1117
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1900
|
-
|
-
|
-
|
-
|
0,1900
|
-
|
-
|
-
|
-
|
-
|
0,0507
|
0,0507
|
0,0507
|
0,0507
|
0,0517
|
Datum van publicatie
|
3/09/20
|
29/07/21
|
4/11/21
|
17/02/22
|
5/05/22
|
28/07/22
|
28/07/22
|
27/10/22
|
1/03/23
|
4/05/23
|
27/07/23
|
27/07/23
|
2/11/23
|
1/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.827
|
12.243
|
11.565
|
-
|
15.319
|
17.471
|
18.191
|
18.983
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,721
x
|
3,348
x
|
3,106
x
|
-
|
3,052
x
|
3,504
x
|
3,645
x
|
3,696
x
|
Free Cash Flow
1 |
-37
|
-243
|
-1.332
|
278
|
-3.220
|
-1.239
|
-1.222
|
-1.596
|
ROE (netto-inkomsten/eigen vermogen)
|
5,74%
|
9,77%
|
6,95%
|
7,46%
|
9,32%
|
10,7%
|
9,82%
|
9,38%
|
ROA (netto-inkomsten/totale activa)
|
1,22%
|
2,11%
|
1,39%
|
1,24%
|
1,65%
|
2,32%
|
2,08%
|
1,98%
|
Totale activa
1 |
41.995
|
37.921
|
47.154
|
54.891
|
57.735
|
55.667
|
58.898
|
62.864
|
Nettoactief per aandeel
2 |
2,440
|
2,430
|
2,360
|
-
|
2,780
|
2,910
|
3,070
|
3,400
|
Cashflow per aandeel
2 |
0,8600
|
0,8700
|
0,7500
|
-
|
0,9100
|
0,8100
|
0,8900
|
0,9200
|
Capex
1 |
2.258
|
2.909
|
3.352
|
3.500
|
5.406
|
4.712
|
4.234
|
4.328
|
Capex/omzet
|
15,75%
|
23,37%
|
22,37%
|
16,95%
|
33,36%
|
27,53%
|
25,41%
|
25,89%
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
17/02/22
|
1/03/23
|
1/03/24
|
-
|
-
|
-
|
Laatste slotkoers
3,886
EUR Gemiddelde koersdoel
4,894
EUR Spread / Gemiddelde doel +25,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,80% | 157 mld. | | +13,19% | 86,8 mld. | | +3,12% | 84,53 mld. | | +5,98% | 79,37 mld. | | +0,43% | 75,28 mld. | | +85,08% | 68,2 mld. | | +13,93% | 48,78 mld. | | 0,00% | 45,61 mld. | | +13,40% | 44,68 mld. |
Elektriciteitsbedrijven - Andere
|