Real Time
BOERSE MUENCHEN
20:13:30 08-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,3
EUR
|
0,00%
|
|
+1,67%
|
+15,82%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.437.034
|
754.195
|
1.278.972
|
853.422
|
791.052
|
1.227.911
|
-
|
-
|
Bedrijfswaarde
1 |
1.437.034
|
754.195
|
1.278.972
|
853.422
|
791.052
|
1.112.124
|
1.227.911
|
1.227.911
|
K/w-verhouding
|
11,9
x
|
5,01
x
|
7,7
x
|
5,69
x
|
8,29
x
|
12,8
x
|
15
x
|
14,3
x
|
Dividendrendement
|
3,01%
|
5,67%
|
3,34%
|
4,21%
|
4,45%
|
3,24%
|
3,23%
|
3,45%
|
Marktkapitalisatie/omzet
|
0,18
x
|
0,1
x
|
0,19
x
|
0,13
x
|
0,12
x
|
0,16
x
|
0,19
x
|
0,19
x
|
Bedrijfswaarde/omzet
|
0,18
x
|
0,1
x
|
0,19
x
|
0,13
x
|
0,12
x
|
0,16
x
|
0,19
x
|
0,19
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-522.844
x
|
-286.461
x
|
-450.435
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,67
x
|
0,39
x
|
0,45
x
|
0,35
x
|
0,33
x
|
0,33
x
|
0,36
x
|
0,35
x
|
Aantal aandelen (in duizenden)
|
600.014
|
562.412
|
562.433
|
399.542
|
382.706
|
382.765
|
-
|
-
|
Referentieprijs
2 |
2.395
|
1.341
|
2.274
|
2.136
|
2.067
|
3.208
|
3.208
|
3.208
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.916.655
|
7.211.405
|
6.786.226
|
6.454.200
|
6.379.500
|
6.744.134
|
6.383.944
|
6.341.726
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
264.870
|
286.601
|
345.736
|
356.100
|
117.500
|
161.500
|
169.852
|
172.823
|
Operationele Marge
|
3,35%
|
3,97%
|
5,09%
|
5,52%
|
1,84%
|
2,39%
|
2,66%
|
2,73%
|
Resultaat voor belastingen (EBT)
1 |
170.605
|
216.607
|
233.537
|
220.500
|
137.829
|
121.244
|
116.484
|
122.936
|
Nettowinst (verlies)
1 |
120.480
|
150.687
|
166.103
|
158.000
|
97.600
|
87.056
|
81.549
|
85.617
|
Nettomarge
|
1,52%
|
2,09%
|
2,45%
|
2,45%
|
1,53%
|
1,29%
|
1,28%
|
1,35%
|
WPA
2 |
200,9
|
267,4
|
295,3
|
375,1
|
249,5
|
227,4
|
213,2
|
224,4
|
Free Cash Flow
|
-2.748.497
|
-2.632.800
|
-2.839.412
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-34,72%
|
-36,51%
|
-41,84%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
72,00
|
76,00
|
76,00
|
90,00
|
92,00
|
94,00
|
103,5
|
110,6
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
|
3.661.332
|
3.385.358
|
1.560.989
|
3.226.121
|
1.594.920
|
1.633.159
|
-
|
1.608.948
|
1.593.495
|
3.202.443
|
1.595.588
|
1.581.469
|
-
|
1.593.781
|
1.520.180
|
3.113.961
|
1.446.786
|
2.183.387
|
1.657.216
|
1.550.163
|
1.490.190
|
1.802.792
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
91.723
|
-
|
86.214
|
86.003
|
-
|
13.450
|
21.091
|
-
|
44.244
|
38.715
|
-
|
43.245
|
56.066
|
-
|
26.112
|
36.077
|
43.302
|
40.505
|
38.938
|
47.106
|
Operationele Marge
|
-
|
-
|
5,88%
|
-
|
5,41%
|
5,27%
|
-
|
0,84%
|
1,32%
|
-
|
2,77%
|
2,45%
|
-
|
2,71%
|
3,69%
|
-
|
1,8%
|
1,65%
|
2,61%
|
2,61%
|
2,61%
|
2,61%
|
Resultaat voor belastingen (EBT)
|
112.766
|
142.856
|
-
|
112.062
|
54.557
|
-
|
-
|
28.342
|
-
|
88.639
|
19.249
|
29.941
|
-
|
30.244
|
-
|
71.913
|
20.846
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
76.312
|
93.673
|
39.285
|
80.500
|
39.025
|
38.475
|
-
|
11.630
|
36.663
|
48.293
|
27.909
|
21.398
|
49.321
|
21.038
|
29.399
|
50.437
|
14.717
|
21.902
|
16.900
|
24.000
|
17.600
|
22.800
|
Nettomarge
|
2,08%
|
2,77%
|
2,52%
|
2,5%
|
2,45%
|
2,36%
|
-
|
0,72%
|
2,3%
|
1,51%
|
1,75%
|
1,35%
|
-
|
1,32%
|
1,93%
|
1,62%
|
1,02%
|
1%
|
1,02%
|
1,55%
|
1,18%
|
1,26%
|
WPA
2 |
135,2
|
166,6
|
97,09
|
181,8
|
97,13
|
96,17
|
-
|
29,12
|
92,51
|
121,6
|
71,85
|
56,00
|
127,9
|
54,97
|
76,81
|
131,8
|
38,45
|
57,22
|
61,61
|
57,63
|
55,40
|
67,03
|
Dividend per aandeel
|
38,00
|
-
|
-
|
45,00
|
-
|
-
|
45,00
|
-
|
46,00
|
46,00
|
-
|
46,00
|
-
|
-
|
47,00
|
47,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/11/19
|
13/11/20
|
12/11/21
|
12/11/21
|
14/02/22
|
13/05/22
|
13/05/22
|
10/08/22
|
11/11/22
|
11/11/22
|
14/02/23
|
15/05/23
|
15/05/23
|
10/08/23
|
13/11/23
|
13/11/23
|
14/02/24
|
15/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-2.748.497
|
-2.632.800
|
-2.839.412
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,8%
|
7,4%
|
7%
|
6%
|
4,1%
|
3%
|
2,63%
|
2,59%
|
ROA (netto-inkomsten/totale activa)
|
0,35%
|
0,39%
|
0,49%
|
0,52%
|
0,18%
|
0,26%
|
0,16%
|
0,15%
|
Totale activa
1 |
34.282.787
|
38.268.742
|
34.071.711
|
30.468.991
|
53.901.806
|
33.365.016
|
49.724.937
|
55.959.052
|
Nettoactief per aandeel
2 |
3.560
|
3.429
|
5.052
|
6.060
|
6.207
|
8.872
|
8.967
|
9.107
|
Cashflow per aandeel
|
298,0
|
369,0
|
401,0
|
505,0
|
350,0
|
335,0
|
-
|
-
|
Capex
|
56.787
|
42.586
|
33.110
|
31.958
|
36.794
|
-
|
-
|
-
|
Capex/omzet
|
0,72%
|
0,59%
|
0,49%
|
0,5%
|
0,58%
|
-
|
-
|
-
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.208
JPY Gemiddelde koersdoel
3.120
JPY Spread / Gemiddelde doel -2,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,75% | 96,02 mld. | | +1,34% | 94,72 mld. | | +21,72% | 76,94 mld. | | -25,13% | 73,47 mld. | | +32,72% | 34,03 mld. | | +30,41% | 32,56 mld. | | +5,75% | 18,35 mld. | | -3,99% | 15,65 mld. | | +24,92% | 13,22 mld. |
Levensverzekering
|