Real Time
BOERSE MUENCHEN
16:13:17 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,19
EUR
|
-1,52%
|
|
-1,34%
|
+11,23%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.314.758
|
3.729.458
|
4.121.325
|
4.722.880
|
6.470.988
|
7.946.429
|
-
|
-
|
Bedrijfswaarde
1 |
4.932.101
|
4.208.419
|
4.318.216
|
4.814.306
|
6.573.041
|
7.744.948
|
7.662.663
|
7.549.732
|
K/w-verhouding
|
12,4
x
|
12
x
|
12,2
x
|
10,7
x
|
13,4
x
|
15,9
x
|
14,9
x
|
13,9
x
|
Dividendrendement
|
6,33%
|
7,33%
|
6,03%
|
7,07%
|
5,32%
|
4,56%
|
4,86%
|
5,17%
|
Marktkapitalisatie/omzet
|
1,98
x
|
1,78
x
|
1,77
x
|
1,78
x
|
2,28
x
|
2,65
x
|
2,57
x
|
2,48
x
|
Bedrijfswaarde/omzet
|
2,27
x
|
2,01
x
|
1,86
x
|
1,81
x
|
2,31
x
|
2,58
x
|
2,48
x
|
2,36
x
|
Bedrijfswaarde/EBITDA
|
7,19
x
|
6,49
x
|
6,29
x
|
5,64
x
|
7,71
x
|
8,75
x
|
8,39
x
|
7,93
x
|
Bedrijfswaarde/FCF
|
12,1
x
|
10,2
x
|
8,61
x
|
12,6
x
|
14,9
x
|
16,1
x
|
16,2
x
|
14,5
x
|
FCF Yield
|
8,29%
|
9,77%
|
11,6%
|
7,93%
|
6,72%
|
6,22%
|
6,17%
|
6,9%
|
Price to Book
|
1,62
x
|
1,48
x
|
1,47
x
|
1,33
x
|
1,69
x
|
1,98
x
|
1,93
x
|
1,86
x
|
Aantal aandelen (in duizenden)
|
1.773.796
|
1.774.243
|
1.774.521
|
1.774.851
|
1.775.305
|
1.775.342
|
-
|
-
|
Referentieprijs
2 |
2.432
|
2.102
|
2.322
|
2.661
|
3.645
|
4.476
|
4.476
|
4.476
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
14/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.175.626
|
2.092.561
|
2.324.838
|
2.657.832
|
2.841.077
|
3.003.753
|
3.095.621
|
3.197.965
|
EBITDA
1 |
686.207
|
648.708
|
686.078
|
853.226
|
852.062
|
884.664
|
913.288
|
952.437
|
Bedrijfsresultaat (EBIT)
1 |
502.355
|
469.054
|
499.021
|
653.575
|
672.410
|
705.163
|
734.156
|
777.191
|
Operationele Marge
|
23,09%
|
22,42%
|
21,46%
|
24,59%
|
23,67%
|
23,48%
|
23,72%
|
24,3%
|
Resultaat voor belastingen (EBT)
1 |
465.232
|
420.063
|
472.390
|
593.450
|
621.601
|
669.743
|
715.813
|
773.648
|
Nettowinst (verlies)
1 |
348.190
|
310.253
|
338.490
|
442.716
|
482.288
|
499.988
|
530.120
|
567.763
|
Nettomarge
|
16%
|
14,83%
|
14,56%
|
16,66%
|
16,98%
|
16,65%
|
17,12%
|
17,75%
|
WPA
2 |
196,0
|
174,9
|
190,8
|
249,4
|
271,7
|
282,1
|
299,8
|
322,2
|
Free Cash Flow
1 |
408.976
|
411.213
|
501.410
|
381.977
|
441.653
|
482.088
|
472.905
|
521.172
|
FCF-marge
|
18,8%
|
19,65%
|
21,57%
|
14,37%
|
15,55%
|
16,05%
|
15,28%
|
16,3%
|
Kasstroomconversie (ebitda)
|
59,6%
|
63,39%
|
73,08%
|
44,77%
|
51,83%
|
54,49%
|
51,78%
|
54,72%
|
Kasstroomconversie (nettowinst)
|
117,46%
|
132,54%
|
148,13%
|
86,28%
|
91,57%
|
96,42%
|
89,21%
|
91,79%
|
Dividend per aandeel
2 |
154,0
|
154,0
|
140,0
|
188,0
|
194,0
|
204,2
|
217,6
|
231,3
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
14/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
1.117.077
|
1.030.218
|
1.144.500
|
558.763
|
1.180.338
|
581.505
|
685.323
|
1.266.828
|
741.670
|
649.284
|
1.391.004
|
665.278
|
727.534
|
1.392.812
|
764.206
|
684.059
|
1.448.265
|
740.333
|
789.819
|
1.526.400
|
834.460
|
719.770
|
1.544.500
|
814.343
|
814.343
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
191.029
|
251.989
|
322.100
|
18.325
|
-
|
178.368
|
204.604
|
382.972
|
196.330
|
91.372
|
270.603
|
206.404
|
207.151
|
413.555
|
218.292
|
40.563
|
258.855
|
215.818
|
214.904
|
424.500
|
219.455
|
67.966
|
268.800
|
203.851
|
203.851
|
-
|
-
|
-
|
Operationele Marge
|
17,1%
|
24,46%
|
28,14%
|
3,28%
|
-
|
30,67%
|
29,86%
|
30,23%
|
26,47%
|
14,07%
|
19,45%
|
31,03%
|
28,47%
|
29,69%
|
28,56%
|
5,93%
|
17,87%
|
29,15%
|
27,21%
|
27,81%
|
26,3%
|
9,44%
|
17,4%
|
25,03%
|
25,03%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
174.614
|
225.961
|
314.095
|
8.569
|
-
|
174.699
|
186.286
|
360.985
|
174.611
|
57.854
|
-
|
183.146
|
190.284
|
373.430
|
212.779
|
35.392
|
248.171
|
201.266
|
219.911
|
-
|
236.566
|
68.923
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
121.739
|
172.495
|
225.200
|
-323
|
-
|
124.110
|
139.953
|
264.063
|
139.740
|
38.916
|
-
|
144.684
|
142.325
|
287.009
|
155.001
|
40.278
|
195.279
|
157.266
|
156.781
|
-
|
169.606
|
40.521
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
10,9%
|
16,74%
|
19,68%
|
-0,06%
|
-
|
21,34%
|
20,42%
|
20,84%
|
18,84%
|
5,99%
|
-
|
21,75%
|
19,56%
|
20,61%
|
20,28%
|
5,89%
|
13,48%
|
21,24%
|
19,85%
|
-
|
20,33%
|
5,63%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
68,74
|
97,23
|
126,9
|
-0,1900
|
-
|
69,94
|
78,86
|
148,8
|
78,73
|
21,92
|
100,6
|
81,52
|
80,18
|
161,7
|
87,31
|
22,68
|
110,0
|
88,58
|
85,39
|
-
|
89,68
|
23,90
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
77,00
|
-
|
65,00
|
75,00
|
75,00
|
-
|
75,00
|
75,00
|
-
|
113,0
|
113,0
|
-
|
94,00
|
94,00
|
-
|
100,0
|
100,0
|
-
|
51,68
|
96,00
|
51,68
|
51,68
|
96,00
|
56,35
|
56,35
|
104,0
|
104,0
|
104,0
|
Datum van publicatie
|
6/02/20
|
31/07/20
|
30/07/21
|
14/02/22
|
14/02/22
|
28/04/22
|
29/07/22
|
29/07/22
|
31/10/22
|
14/02/23
|
14/02/23
|
2/05/23
|
31/07/23
|
31/07/23
|
31/10/23
|
13/02/24
|
13/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
617.343
|
478.961
|
196.891
|
91.426
|
102.053
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
201.481
|
283.766
|
396.697
|
Hefboom (schuld/ebitda)
|
0,8996
x
|
0,7383
x
|
0,287
x
|
0,1072
x
|
0,1198
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
408.976
|
411.213
|
501.410
|
381.977
|
441.653
|
482.088
|
472.905
|
521.172
|
ROE (netto-inkomsten/eigen vermogen)
|
13,2%
|
12%
|
12,7%
|
13,9%
|
13,1%
|
12,9%
|
13,4%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
8,45%
|
7,68%
|
8,47%
|
9,63%
|
8,99%
|
6,78%
|
6,9%
|
7,03%
|
Totale activa
1 |
4.121.738
|
4.038.023
|
3.996.755
|
4.596.237
|
5.365.283
|
7.379.890
|
7.682.893
|
8.082.029
|
Nettoactief per aandeel
2 |
1.501
|
1.422
|
1.583
|
1.995
|
2.157
|
2.259
|
2.323
|
2.402
|
Cashflow per aandeel
2 |
299,0
|
276,0
|
296,0
|
362,0
|
373,0
|
393,0
|
364,0
|
371,0
|
Capex
1 |
131.434
|
108.620
|
86.350
|
101.044
|
125.361
|
146.029
|
129.705
|
131.269
|
Capex/omzet
|
6,04%
|
5,19%
|
3,71%
|
3,8%
|
4,41%
|
4,86%
|
4,19%
|
4,1%
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
14/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4.476
JPY Gemiddelde koersdoel
4.364
JPY Spread / Gemiddelde doel -2,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,16% | 64,17 mld. | | +1,27% | 7,2 mld. | | -17,88% | 5,24 mld. | | -9,50% | 2,34 mld. | | -15,38% | 2,03 mld. | | -36,32% | 1,52 mld. | | -14,41% | 1,19 mld. | | -12,84% | 1,15 mld. | | +1,75% | 1,04 mld. |
Productie van sigaren en sigaretten
|