Real Time
BOERSE MUENCHEN
13:43:12 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,55
EUR
|
0,00%
|
|
+0,67%
|
-8,48%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
4.123
|
5.110
|
5.816
|
4.606
|
4.883
|
4.673
|
-
|
-
|
Bedrijfswaarde
1 |
8.101
|
8.626
|
9.976
|
7.954
|
4.883
|
8.324
|
8.550
|
8.841
|
K/w-verhouding
|
-4,95
x
|
-3,67
x
|
6,71
x
|
-7,43
x
|
-15,3
x
|
13,4
x
|
7,87
x
|
7,75
x
|
Dividendrendement
|
4,17%
|
3,91%
|
4,71%
|
6,21%
|
-
|
6,35%
|
6,47%
|
6,7%
|
Marktkapitalisatie/omzet
|
6,13
x
|
8,93
x
|
9,92
x
|
7,12
x
|
7,62
x
|
7,28
x
|
7,1
x
|
6,94
x
|
Bedrijfswaarde/omzet
|
12,1
x
|
15,1
x
|
17
x
|
12,3
x
|
7,62
x
|
13
x
|
13
x
|
13,1
x
|
Bedrijfswaarde/EBITDA
|
15,9
x
|
26,5
x
|
23,4
x
|
16,7
x
|
10,3
x
|
17,7
x
|
17,5
x
|
17
x
|
Bedrijfswaarde/FCF
|
35,4
x
|
15,8
x
|
64,4
x
|
6,34
x
|
-
|
72,1
x
|
44,4
x
|
35,9
x
|
FCF Yield
|
2,83%
|
6,34%
|
1,55%
|
15,8%
|
-
|
1,39%
|
2,25%
|
2,78%
|
Price to Book
|
0,47
x
|
0,71
x
|
0,74
x
|
0,67
x
|
-
|
0,71
x
|
0,68
x
|
0,65
x
|
Aantal aandelen (in duizenden)
|
740.393
|
740.516
|
740.263
|
741.542
|
741.837
|
741.780
|
-
|
-
|
Referentieprijs
2 |
5,568
|
6,901
|
7,856
|
6,212
|
6,582
|
6,300
|
6,300
|
6,300
|
Datum van publicatie
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
17/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
672
|
572
|
586
|
647
|
641
|
642,1
|
658,6
|
673
|
EBITDA
1 |
509
|
325
|
426
|
477
|
473
|
470,4
|
489,7
|
519,5
|
Bedrijfsresultaat (EBIT)
1 |
509
|
303
|
416
|
466
|
462
|
467,8
|
493,5
|
526,3
|
Operationele Marge
|
75,74%
|
52,97%
|
70,99%
|
72,02%
|
72,07%
|
72,85%
|
74,93%
|
78,2%
|
Resultaat voor belastingen (EBT)
1 |
-837
|
-1.393
|
875
|
-622
|
-341
|
242,4
|
457,1
|
551,5
|
Nettowinst (verlies)
1 |
-832
|
-1.393
|
869
|
-619
|
-319
|
402,1
|
586,3
|
600,9
|
Nettomarge
|
-123,81%
|
-243,53%
|
148,29%
|
-95,67%
|
-49,77%
|
62,63%
|
89,03%
|
89,28%
|
WPA
2 |
-1,124
|
-1,882
|
1,171
|
-0,8360
|
-0,4300
|
0,4708
|
0,8007
|
0,8132
|
Free Cash Flow
1 |
229
|
547
|
155
|
1.254
|
-
|
115,5
|
192,5
|
246
|
FCF-marge
|
34,08%
|
95,63%
|
26,45%
|
193,82%
|
-
|
17,99%
|
29,23%
|
36,55%
|
Kasstroomconversie (ebitda)
|
44,99%
|
168,31%
|
36,38%
|
262,89%
|
-
|
24,55%
|
39,31%
|
47,36%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
17,84%
|
-
|
-
|
28,72%
|
32,83%
|
40,94%
|
Dividend per aandeel
2 |
0,2320
|
0,2700
|
0,3700
|
0,3860
|
-
|
0,4000
|
0,4078
|
0,4223
|
Datum van publicatie
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
17/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
-
|
308
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
209
|
207
|
231
|
235
|
238
|
224
|
237,8
|
224,6
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,1200
|
-
|
0,1550
|
-
|
0,1760
|
-
|
0,1820
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/20
|
18/05/21
|
16/11/21
|
17/05/22
|
15/11/22
|
16/05/23
|
14/11/23
|
17/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
3.978
|
3.516
|
4.160
|
3.348
|
-
|
3.651
|
3.877
|
4.168
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,815
x
|
10,82
x
|
9,765
x
|
7,019
x
|
-
|
7,76
x
|
7,916
x
|
8,024
x
|
Free Cash Flow
1 |
229
|
547
|
155
|
1.254
|
-
|
116
|
193
|
246
|
ROE (netto-inkomsten/eigen vermogen)
|
4,43%
|
3,15%
|
4,69%
|
5,27%
|
-
|
5,49%
|
5,46%
|
5,51%
|
ROA (netto-inkomsten/totale activa)
|
2,92%
|
1,98%
|
2,97%
|
3,29%
|
-
|
4,07%
|
5,32%
|
4,36%
|
Totale activa
1 |
-28.531
|
-70.343
|
29.230
|
-18.815
|
-
|
9.876
|
11.021
|
13.768
|
Nettoactief per aandeel
2 |
11,80
|
9,730
|
10,70
|
9,330
|
-
|
8,860
|
9,320
|
9,650
|
Cashflow per aandeel
2 |
0,5400
|
0,3100
|
0,5100
|
0,4600
|
-
|
0,5100
|
0,5100
|
0,5300
|
Capex
1 |
172
|
177
|
344
|
355
|
-
|
275
|
389
|
204
|
Capex/omzet
|
25,6%
|
30,94%
|
58,7%
|
54,87%
|
-
|
42,87%
|
59%
|
30,26%
|
Datum van publicatie
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
17/05/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,3
GBP Gemiddelde koersdoel
7,256
GBP Spread / Gemiddelde doel +15,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,71% | 11,95 mld. | | -21,84% | 7,01 mld. | | -14,22% | 5,12 mld. | | -11,00% | 4,87 mld. | | +7,39% | 4,81 mld. | | +2,05% | 4,79 mld. | | -14,12% | 4,12 mld. | | -3,02% | 3,47 mld. | | -14,84% | 3,12 mld. |
diversen vastgoed
|