Beurs gesloten -
Deutsche Boerse AG
15:29:01 17-06-2024
|
Voorbeurs
07:40:17
|
3,04
EUR
|
-0,65%
|
|
3,21
|
+5,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
79.193
|
94.173
|
76.493
|
94.634
|
75.656
|
78.646
|
-
|
-
|
Bedrijfswaarde
1 |
89.634
|
97.770
|
81.310
|
101.740
|
71.071
|
72.696
|
67.821
|
62.474
|
K/w-verhouding
|
47
x
|
-39,2
x
|
-159
x
|
-50
x
|
18,9
x
|
18,3
x
|
15,9
x
|
14,1
x
|
Dividendrendement
|
0,86%
|
-
|
0,58%
|
0,5%
|
-
|
2,26%
|
2,57%
|
2,77%
|
Marktkapitalisatie/omzet
|
7,06
x
|
9,24
x
|
5,98
x
|
6,83
x
|
3,46
x
|
3,25
x
|
3,01
x
|
2,77
x
|
Bedrijfswaarde/omzet
|
7,99
x
|
9,59
x
|
6,36
x
|
7,34
x
|
3,25
x
|
3
x
|
2,59
x
|
2,2
x
|
Bedrijfswaarde/EBITDA
|
26,8
x
|
-401
x
|
51,8
x
|
167
x
|
10,3
x
|
9,85
x
|
8,15
x
|
6,69
x
|
Bedrijfswaarde/FCF
|
51
x
|
-83,8
x
|
-244
x
|
229
x
|
10,5
x
|
14,6
x
|
11,5
x
|
9,78
x
|
FCF Yield
|
1,96%
|
-1,19%
|
-0,41%
|
0,44%
|
9,53%
|
6,84%
|
8,68%
|
10,2%
|
Price to Book
|
10,7
x
|
7,6
x
|
6,75
x
|
9,81
x
|
6,23
x
|
5,29
x
|
4,31
x
|
3,54
x
|
Aantal aandelen (in duizenden)
|
283.891
|
320.512
|
322.500
|
323.446
|
318.774
|
313.794
|
-
|
-
|
Referentieprijs
2 |
279,0
|
293,8
|
237,2
|
292,6
|
237,3
|
250,6
|
250,6
|
250,6
|
Datum van publicatie
|
26/03/20
|
24/03/21
|
23/03/22
|
27/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.212
|
10.196
|
12.787
|
13.862
|
21.882
|
24.225
|
26.161
|
28.429
|
EBITDA
1 |
3.349
|
-244
|
1.571
|
610
|
6.874
|
7.377
|
8.321
|
9.344
|
Bedrijfsresultaat (EBIT)
1 |
2.108
|
-1.686
|
164
|
-294
|
4.714
|
5.891
|
6.836
|
7.739
|
Operationele Marge
|
18,8%
|
-16,54%
|
1,28%
|
-2,12%
|
21,54%
|
24,32%
|
26,13%
|
27,22%
|
Resultaat voor belastingen (EBT)
1 |
2.565
|
-2.279
|
-408
|
-1.606
|
5.349
|
5.831
|
6.776
|
7.749
|
Nettowinst (verlies)
1 |
1.769
|
-2.192
|
-465
|
-1.821
|
4.085
|
4.420
|
5.126
|
5.745
|
Nettomarge
|
15,78%
|
-21,5%
|
-3,64%
|
-13,14%
|
18,67%
|
18,24%
|
19,59%
|
20,21%
|
WPA
2 |
5,940
|
-7,490
|
-1,490
|
-5,850
|
12,55
|
13,67
|
15,78
|
17,81
|
Free Cash Flow
1 |
1.758
|
-1.167
|
-333
|
444
|
6.773
|
4.976
|
5.888
|
6.388
|
FCF-marge
|
15,68%
|
-11,45%
|
-2,6%
|
3,2%
|
30,95%
|
20,54%
|
22,51%
|
22,47%
|
Kasstroomconversie (ebitda)
|
52,49%
|
-
|
-
|
72,79%
|
98,53%
|
67,45%
|
70,76%
|
68,36%
|
Kasstroomconversie (nettowinst)
|
99,38%
|
-
|
-
|
-
|
165,8%
|
112,58%
|
114,86%
|
111,19%
|
Dividend per aandeel
2 |
2,411
|
-
|
1,378
|
1,454
|
-
|
5,654
|
6,432
|
6,955
|
Datum van publicatie
|
26/03/20
|
24/03/21
|
23/03/22
|
27/03/23
|
20/03/24
|
-
|
-
|
-
|
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 |
3.350
|
2.681
|
3.382
|
4.093
|
3.706
|
4.480
|
5.530
|
6.288
|
5.585
|
5.278
|
5.903
|
6.561
|
6.551
|
5.941
|
6.687
|
EBITDA
1 |
278
|
-333
|
53
|
491
|
398
|
1.651
|
1.767
|
2.186
|
1.270
|
1.421
|
1.902
|
2.475
|
1.763
|
1.382
|
2.078
|
Bedrijfsresultaat (EBIT)
1 |
39
|
-708
|
8
|
500
|
-93
|
664
|
1.385
|
1.909
|
757
|
1.003
|
1.456
|
1.893
|
1.683
|
1.377
|
1.732
|
Operationele Marge
|
1,16%
|
-26,41%
|
0,24%
|
12,22%
|
-2,51%
|
14,82%
|
25,05%
|
30,36%
|
13,55%
|
19%
|
24,67%
|
28,85%
|
25,7%
|
23,18%
|
25,9%
|
Resultaat voor belastingen (EBT)
1 |
-406
|
-747
|
-676
|
-256
|
73
|
1.209
|
1.356
|
1.753
|
1.032
|
1.003
|
1.385
|
1.711
|
1.993
|
1.368
|
1.742
|
Nettowinst (verlies)
1 |
-459
|
-630
|
-350
|
-717
|
-124
|
990
|
1.015
|
1.337
|
743
|
659
|
1.118
|
1.438
|
1.615
|
976,2
|
1.302
|
Nettomarge
|
-13,7%
|
-23,5%
|
-10,35%
|
-17,52%
|
-3,35%
|
22,1%
|
18,35%
|
21,26%
|
13,3%
|
12,49%
|
18,94%
|
21,92%
|
24,66%
|
16,43%
|
19,47%
|
WPA
2 |
-1,470
|
-2,020
|
-1,130
|
-2,310
|
-0,4000
|
3,050
|
3,110
|
4,070
|
2,310
|
-
|
3,133
|
4,020
|
4,851
|
3,034
|
4,255
|
Dividend per aandeel
2 |
1,378
|
-
|
-
|
-
|
1,454
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,246
|
-
|
-
|
Datum van publicatie
|
23/03/22
|
30/05/22
|
29/08/22
|
28/11/22
|
27/03/23
|
29/05/23
|
24/08/23
|
24/11/23
|
20/03/24
|
17/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.441
|
3.597
|
4.817
|
7.106
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
4.585
|
5.950
|
10.825
|
16.172
|
Hefboom (schuld/ebitda)
|
3,118
x
|
-14,74
x
|
3,066
x
|
11,65
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.758
|
-1.167
|
-333
|
444
|
6.773
|
4.976
|
5.888
|
6.388
|
ROE (netto-inkomsten/eigen vermogen)
|
23,1%
|
-23,4%
|
-2,34%
|
-14%
|
39,5%
|
32,4%
|
29,9%
|
27,8%
|
ROA (netto-inkomsten/totale activa)
|
4,06%
|
-3,04%
|
-0,4%
|
-2,2%
|
6,59%
|
6,52%
|
7,1%
|
7,72%
|
Totale activa
1 |
43.561
|
72.124
|
114.840
|
82.626
|
62.004
|
67.755
|
72.214
|
74.367
|
Nettoactief per aandeel
2 |
26,20
|
38,70
|
35,10
|
29,80
|
38,10
|
47,40
|
58,10
|
70,90
|
Cashflow per aandeel
2 |
10,80
|
2,080
|
4,310
|
2,080
|
22,90
|
16,70
|
20,50
|
21,70
|
Capex
1 |
1.535
|
1.776
|
1.675
|
1.053
|
901
|
1.067
|
930
|
928
|
Capex/omzet
|
13,69%
|
17,42%
|
13,1%
|
7,6%
|
4,12%
|
4,41%
|
3,55%
|
3,27%
|
Datum van publicatie
|
26/03/20
|
24/03/21
|
23/03/22
|
27/03/23
|
20/03/24
|
-
|
-
|
-
|
Laatste slotkoers
250,6
CNY Gemiddelde koersdoel
373
CNY Spread / Gemiddelde doel +48,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,38% | 5,81 mld. | | +2,88% | 5,57 mld. | | -12,17% | 3,52 mld. | | +0,56% | 2,54 mld. | | +5,47% | 2,52 mld. | | +13,46% | 2,31 mld. | | +18,73% | 2,16 mld. | | -11,08% | 2,14 mld. | | +3,34% | 2,02 mld. |
Hotels & Motels
|