Beurs gesloten -
BOERSE MUENCHEN
21:44:03 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
212
EUR
|
0,00%
|
|
-3,64%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
69.444
|
92.007
|
160.733
|
151.055
|
200.590
|
222.242
|
-
|
-
|
Bedrijfswaarde
1 |
65.109
|
87.290
|
154.062
|
141.867
|
192.025
|
210.793
|
208.103
|
205.261
|
K/w-verhouding
|
45,8
x
|
66,6
x
|
65,9
x
|
45
x
|
46,7
x
|
47,8
x
|
42,4
x
|
38,3
x
|
Dividendrendement
|
0,75%
|
0,52%
|
0,52%
|
0,9%
|
1,3%
|
0,81%
|
0,99%
|
1,03%
|
Marktkapitalisatie/omzet
|
10,1
x
|
14,4
x
|
17,9
x
|
13
x
|
14,9
x
|
14,7
x
|
13,2
x
|
11,9
x
|
Bedrijfswaarde/omzet
|
9,46
x
|
13,7
x
|
17,2
x
|
12,2
x
|
14,3
x
|
13,9
x
|
12,4
x
|
11
x
|
Bedrijfswaarde/EBITDA
|
25,3
x
|
38,8
x
|
40,1
x
|
26,7
x
|
29,9
x
|
30,1
x
|
26,4
x
|
23,4
x
|
Bedrijfswaarde/FCF
|
40,5
x
|
73,1
x
|
53,6
x
|
38,7
x
|
55,4
x
|
46,8
x
|
41,3
x
|
37,8
x
|
FCF Yield
|
2,47%
|
1,37%
|
1,86%
|
2,58%
|
1,81%
|
2,14%
|
2,42%
|
2,65%
|
Price to Book
|
10,7
x
|
12,6
x
|
17,3
x
|
12,1
x
|
13,2
x
|
12,9
x
|
10,8
x
|
9,12
x
|
Aantal aandelen (in duizenden)
|
104.238
|
104.601
|
104.644
|
104.536
|
104.539
|
104.732
|
-
|
-
|
Referentieprijs
2 |
666,2
|
879,6
|
1.536
|
1.445
|
1.919
|
2.122
|
2.122
|
2.122
|
Datum van publicatie
|
26/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.883
|
6.390
|
8.982
|
11.602
|
13.427
|
15.111
|
16.846
|
18.638
|
EBITDA
1 |
2.575
|
2.252
|
3.842
|
5.304
|
6.422
|
7.005
|
7.884
|
8.778
|
Bedrijfsresultaat (EBIT)
1 |
2.339
|
1.981
|
3.530
|
4.697
|
5.650
|
6.249
|
7.047
|
7.839
|
Operationele Marge
|
33,98%
|
31,01%
|
39,3%
|
40,48%
|
42,08%
|
41,36%
|
41,83%
|
42,06%
|
Resultaat voor belastingen (EBT)
1 |
2.270
|
1.986
|
3.435
|
4.635
|
5.840
|
6.395
|
7.145
|
7.926
|
Nettowinst (verlies)
1 |
1.528
|
1.390
|
2.445
|
3.367
|
4.311
|
4.649
|
5.231
|
5.781
|
Nettomarge
|
22,2%
|
21,75%
|
27,22%
|
29,02%
|
32,11%
|
30,77%
|
31,05%
|
31,02%
|
WPA
2 |
14,55
|
13,21
|
23,30
|
32,09
|
41,12
|
44,42
|
50,05
|
55,39
|
Free Cash Flow
1 |
1.609
|
1.194
|
2.873
|
3.666
|
3.469
|
4.507
|
5.042
|
5.432
|
FCF-marge
|
23,38%
|
18,69%
|
31,99%
|
31,6%
|
25,84%
|
29,82%
|
29,93%
|
29,14%
|
Kasstroomconversie (ebitda)
|
62,49%
|
53,01%
|
74,78%
|
69,12%
|
54,02%
|
64,34%
|
63,96%
|
61,88%
|
Kasstroomconversie (nettowinst)
|
105,31%
|
85,9%
|
117,51%
|
108,88%
|
80,47%
|
96,93%
|
96,39%
|
93,96%
|
Dividend per aandeel
2 |
5,000
|
4,550
|
8,000
|
13,00
|
25,00
|
17,28
|
20,97
|
21,82
|
Datum van publicatie
|
26/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
3.599
|
2.488
|
3.902
|
4.235
|
2.367
|
2.380
|
4.235
|
2.765
|
2.710
|
5.475
|
3.136
|
2.991
|
6.127
|
3.380
|
3.318
|
6.698
|
3.365
|
3.364
|
6.729
|
3.805
|
3.616
|
7.453
|
3.678
|
3.766
|
7.643
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.591
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.195
|
535
|
1.446
|
1.722
|
-
|
-
|
1.722
|
-
|
-
|
2.304
|
-
|
-
|
2.393
|
-
|
-1.750
|
2.947
|
-
|
-
|
2.703
|
-
|
-
|
3.138
|
-
|
-
|
3.016
|
Operationele Marge
|
33,2%
|
21,5%
|
37,07%
|
40,66%
|
-
|
-
|
40,66%
|
-
|
-
|
42,08%
|
-
|
-
|
39,06%
|
-
|
-52,74%
|
44%
|
-
|
-
|
40,17%
|
-
|
-
|
42,1%
|
-
|
-
|
39,46%
|
Resultaat voor belastingen (EBT)
|
1.143
|
491,3
|
1.495
|
-
|
-
|
-
|
1.760
|
-
|
-
|
2.270
|
-
|
-
|
2.365
|
-
|
-
|
3.021
|
-
|
-
|
2.819
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
773,9
|
335
|
1.050
|
1.174
|
-
|
-
|
1.174
|
-
|
-
|
1.641
|
-
|
-
|
1.726
|
-
|
-
|
2.226
|
-
|
-
|
2.085
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
21,5%
|
13,46%
|
26,92%
|
27,72%
|
-
|
-
|
27,72%
|
-
|
-
|
29,97%
|
-
|
-
|
28,17%
|
-
|
-
|
33,23%
|
-
|
-
|
30,99%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
7,360
|
3,200
|
10,01
|
11,19
|
-
|
-
|
12,11
|
-
|
-
|
15,64
|
-
|
-
|
16,45
|
-
|
-
|
21,26
|
-
|
-
|
19,86
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
30/07/20
|
19/02/21
|
30/07/21
|
21/10/21
|
18/02/22
|
18/02/22
|
14/04/22
|
29/07/22
|
29/07/22
|
20/10/22
|
17/02/23
|
17/02/23
|
14/04/23
|
28/07/23
|
28/07/23
|
24/10/23
|
9/02/24
|
9/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
4.334
|
4.717
|
6.671
|
9.188
|
8.565
|
11.449
|
14.138
|
16.981
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.609
|
1.194
|
2.873
|
3.666
|
3.469
|
4.507
|
5.042
|
5.432
|
ROE (netto-inkomsten/eigen vermogen)
|
25,4%
|
19,9%
|
29,1%
|
30,8%
|
31,2%
|
28,4%
|
27,1%
|
25,5%
|
ROA (netto-inkomsten/totale activa)
|
16,7%
|
13,2%
|
19,6%
|
21,5%
|
22,7%
|
21%
|
20,9%
|
20,1%
|
Totale activa
1 |
9.166
|
10.501
|
12.449
|
15.653
|
18.953
|
22.101
|
25.001
|
28.746
|
Nettoactief per aandeel
2 |
62,50
|
69,90
|
89,00
|
119,0
|
145,0
|
165,0
|
196,0
|
233,0
|
Cashflow per aandeel
2 |
19,90
|
15,70
|
32,40
|
39,90
|
41,30
|
48,40
|
55,10
|
59,20
|
Capex
1 |
478
|
448
|
532
|
518
|
859
|
831
|
802
|
812
|
Capex/omzet
|
6,94%
|
7,02%
|
5,92%
|
4,46%
|
6,4%
|
5,5%
|
4,76%
|
4,36%
|
Datum van publicatie
|
26/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
9/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.122
EUR Gemiddelde koersdoel
2.326
EUR Spread / Gemiddelde doel +9,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,00% | 1,24 mld. | | -19,61% | 812 mln. | | +34,56% | 655 mln. | | +6,67% | 232 mln. | | -24,68% | 171 mln. | | -1,37% | 110 mln. | | -8,70% | 91,77 mln. | | -29,16% | 85,95 mln. | | -20,20% | 82,74 mln. |
Handtassen & Bagage
|