Beurs gesloten -
Deutsche Boerse AG
09:05:44 19-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,4
EUR
|
+2,90%
|
|
+2,16%
|
+10,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.620
|
4.968
|
6.187
|
7.003
|
8.806
|
9.438
|
-
|
-
|
Bedrijfswaarde
2 |
5.941
|
5.394
|
6.424
|
7.113
|
8.604
|
8.965
|
8.892
|
8.535
|
K/w-verhouding
|
19,4
x
|
50,1
x
|
21,2
x
|
13,7
x
|
14,6
x
|
14,2
x
|
12,6
x
|
11,7
x
|
Dividendrendement
|
2,82%
|
-
|
2,14%
|
3,31%
|
4,01%
|
4,5%
|
5,22%
|
6,2%
|
Marktkapitalisatie/omzet
|
6,39
x
|
8,04
x
|
6,79
x
|
5,1
x
|
5,91
x
|
5,1
x
|
4,39
x
|
4,1
x
|
Bedrijfswaarde/omzet
|
6,76
x
|
8,73
x
|
7,05
x
|
5,18
x
|
5,77
x
|
4,85
x
|
4,13
x
|
3,71
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
22,6
x
|
12,8
x
|
8,09
x
|
8,63
x
|
7,73
x
|
6,86
x
|
5,88
x
|
Bedrijfswaarde/FCF
|
23,7
x
|
-282
x
|
20,1
x
|
12,3
x
|
12
x
|
13,9
x
|
16
x
|
14,2
x
|
FCF Yield
|
4,22%
|
-0,36%
|
4,97%
|
8,15%
|
8,32%
|
7,17%
|
6,24%
|
7,03%
|
Price to Book
|
3,41
x
|
2,93
x
|
3,41
x
|
3,28
x
|
3,32
x
|
3,52
x
|
3,38
x
|
2,94
x
|
Aantal aandelen (in duizenden)
|
300.000
|
300.000
|
300.000
|
300.000
|
300.000
|
300.000
|
-
|
-
|
Referentieprijs
3 |
354,0
|
329,2
|
422,8
|
454,7
|
497,5
|
578,2
|
578,2
|
578,2
|
Datum van publicatie
|
24/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
1MXN in Miljoen2USD in Miljoen3MXN Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
878,9
|
617,7
|
911,2
|
1.373
|
1.491
|
1.849
|
2.151
|
2.300
|
EBITDA
1 |
539,2
|
238,8
|
499,9
|
879,4
|
996,6
|
1.159
|
1.296
|
1.451
|
Bedrijfsresultaat (EBIT)
1 |
443,1
|
160,3
|
420
|
797,3
|
891,8
|
1.021
|
1.147
|
1.292
|
Operationele Marge
|
50,42%
|
25,95%
|
46,09%
|
58,06%
|
59,83%
|
55,23%
|
53,34%
|
56,17%
|
Resultaat voor belastingen (EBT)
1 |
400,3
|
139,7
|
394,2
|
764
|
855,3
|
1.057
|
1.185
|
1.280
|
Nettowinst (verlies)
1 |
285,6
|
96,5
|
290,3
|
541,7
|
596,1
|
724,3
|
821,8
|
900,2
|
Nettomarge
|
32,49%
|
15,62%
|
31,85%
|
39,45%
|
39,99%
|
39,17%
|
38,21%
|
39,14%
|
WPA
2 |
18,22
|
6,574
|
19,95
|
33,29
|
34,01
|
40,72
|
46,02
|
49,22
|
Free Cash Flow
1 |
250,9
|
-19,15
|
319,5
|
579,9
|
715,5
|
642,9
|
555,3
|
600
|
FCF-marge
|
28,55%
|
-3,1%
|
35,06%
|
42,23%
|
48%
|
34,77%
|
25,82%
|
26,09%
|
Kasstroomconversie (ebitda)
|
46,53%
|
-
|
63,91%
|
65,95%
|
71,79%
|
55,45%
|
42,85%
|
41,34%
|
Kasstroomconversie (nettowinst)
|
87,86%
|
-
|
110,07%
|
107,05%
|
120,03%
|
88,76%
|
67,57%
|
66,65%
|
Dividend per aandeel
2 |
10,00
|
-
|
9,030
|
15,03
|
19,93
|
26,03
|
30,17
|
35,82
|
Datum van publicatie
|
24/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
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 |
329,3
|
267,3
|
308,6
|
315,4
|
394,6
|
357,5
|
365,8
|
332,8
|
401,7
|
434,2
|
476,4
|
480,1
|
519
|
543,2
|
-
|
EBITDA
1 |
159,4
|
181,1
|
197,3
|
203,8
|
240,1
|
251,1
|
247,2
|
231,6
|
243,7
|
299,1
|
286
|
291,3
|
299,3
|
318,1
|
-
|
Bedrijfsresultaat (EBIT)
1 |
135,3
|
166,2
|
181,2
|
185,2
|
211,3
|
222,5
|
232
|
202,9
|
213,4
|
267,4
|
249,7
|
256,4
|
270
|
285,7
|
-
|
Operationele Marge
|
41,08%
|
62,18%
|
58,7%
|
58,72%
|
53,55%
|
62,23%
|
63,41%
|
60,97%
|
53,12%
|
61,59%
|
52,41%
|
53,4%
|
52,02%
|
52,59%
|
-
|
Resultaat voor belastingen (EBT)
1 |
127,7
|
154,3
|
186,5
|
175,9
|
195,3
|
193,2
|
212,4
|
210,4
|
219,1
|
264,8
|
269,1
|
272,9
|
278
|
-
|
-
|
Nettowinst (verlies)
1 |
97,65
|
108,1
|
130
|
127,6
|
138,9
|
139,3
|
145,3
|
149,5
|
148,2
|
180
|
182,1
|
184,7
|
189,3
|
-
|
-
|
Nettomarge
|
29,65%
|
40,43%
|
42,12%
|
40,45%
|
35,21%
|
38,95%
|
39,71%
|
44,91%
|
36,89%
|
41,45%
|
38,21%
|
38,48%
|
36,47%
|
-
|
-
|
WPA
2 |
6,710
|
7,312
|
8,872
|
8,488
|
8,537
|
8,374
|
8,149
|
9,032
|
8,457
|
10,27
|
10,02
|
10,34
|
10,66
|
12,10
|
-
|
Dividend per aandeel
2 |
9,030
|
-
|
15,03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,93
|
8,515
|
3,493
|
7,632
|
7,632
|
Datum van publicatie
|
24/02/22
|
25/04/22
|
25/07/22
|
24/10/22
|
23/02/23
|
24/04/23
|
24/07/23
|
23/10/23
|
26/02/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
321
|
426
|
237
|
110
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
203
|
472
|
545
|
903
|
Hefboom (schuld/ebitda)
|
0,5945
x
|
1,784
x
|
0,4741
x
|
0,1253
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
251
|
-19,2
|
319
|
580
|
715
|
643
|
555
|
600
|
ROE (netto-inkomsten/eigen vermogen)
|
18,1%
|
6,09%
|
16,9%
|
25,3%
|
23,6%
|
24%
|
24%
|
23,5%
|
ROA (netto-inkomsten/totale activa)
|
9,61%
|
3,35%
|
9,48%
|
14,6%
|
14,4%
|
16,5%
|
17,1%
|
18,5%
|
Totale activa
1 |
2.972
|
2.885
|
3.062
|
3.709
|
4.126
|
4.377
|
4.810
|
4.877
|
Nettoactief per aandeel
2 |
104,0
|
112,0
|
124,0
|
139,0
|
150,0
|
164,0
|
171,0
|
197,0
|
Cashflow per aandeel
2 |
28,30
|
9,790
|
34,20
|
44,90
|
45,40
|
64,80
|
59,70
|
52,20
|
Capex
1 |
111
|
163
|
178
|
151
|
80,1
|
245
|
422
|
487
|
Capex/omzet
|
12,68%
|
26,37%
|
19,57%
|
10,97%
|
5,37%
|
13,26%
|
19,62%
|
21,17%
|
Datum van publicatie
|
24/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
578,2
MXN Gemiddelde koersdoel
630,9
MXN Spread / Gemiddelde doel +9,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,22% | 29,79 mld. | | +2,96% | 11,71 mld. | | +1,64% | 8,31 mld. | | +21,51% | 7,08 mld. | | -15,34% | 6,85 mld. | | +10,93% | 6,7 mld. | | +34,51% | 3,51 mld. | | +4,36% | 3,19 mld. | | +7,60% | 2,78 mld. |
Luchthavendiensten - Andere
|