Real Time
BOERSE MUENCHEN
21:43:09 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
105
EUR
|
-1,87%
|
|
0,00%
|
-16,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.296
|
9.548
|
10.907
|
7.330
|
8.227
|
6.524
|
-
|
-
|
Bedrijfswaarde
1 |
9.136
|
10.556
|
12.185
|
8.827
|
9.801
|
7.987
|
7.833
|
7.553
|
K/w-verhouding
|
10,8
x
|
60,7
x
|
29,6
x
|
22,7
x
|
14,6
x
|
9,06
x
|
6,7
x
|
5,55
x
|
Dividendrendement
|
2,19%
|
0,64%
|
0,97%
|
2,48%
|
-
|
2,7%
|
2,72%
|
2,69%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,56
x
|
0,57
x
|
0,35
x
|
0,35
x
|
0,27
x
|
0,26
x
|
0,25
x
|
Bedrijfswaarde/omzet
|
0,46
x
|
0,62
x
|
0,63
x
|
0,42
x
|
0,42
x
|
0,33
x
|
0,31
x
|
0,29
x
|
Bedrijfswaarde/EBITDA
|
5,02
x
|
9,15
x
|
8,7
x
|
6,1
x
|
5,68
x
|
4,3
x
|
3,78
x
|
3,24
x
|
Bedrijfswaarde/FCF
|
13,4
x
|
50,1
x
|
143
x
|
23
x
|
15,4
x
|
11,8
x
|
9,33
x
|
8,18
x
|
FCF Yield
|
7,45%
|
2%
|
0,7%
|
4,34%
|
6,51%
|
8,49%
|
10,7%
|
12,2%
|
Price to Book
|
1,91
x
|
2,14
x
|
2,35
x
|
1,57
x
|
-
|
1,27
x
|
1,12
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
60.470
|
60.039
|
59.617
|
59.106
|
58.260
|
56.788
|
-
|
-
|
Referentieprijs
2 |
137,2
|
159,0
|
183,0
|
124,0
|
141,2
|
114,9
|
114,9
|
114,9
|
Datum van publicatie
|
28/01/20
|
4/02/21
|
8/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.810
|
17.046
|
19.263
|
20.892
|
23.467
|
24.274
|
25.301
|
26.352
|
EBITDA
1 |
1.819
|
1.153
|
1.400
|
1.447
|
1.724
|
1.857
|
2.073
|
2.331
|
Bedrijfsresultaat (EBIT)
1 |
1.309
|
613,5
|
826
|
870,5
|
1.120
|
1.225
|
1.442
|
1.616
|
Operationele Marge
|
6,61%
|
3,6%
|
4,29%
|
4,17%
|
4,77%
|
5,05%
|
5,7%
|
6,13%
|
Resultaat voor belastingen (EBT)
1 |
976,8
|
327,8
|
599,3
|
542,4
|
826,5
|
1.034
|
1.252
|
1.674
|
Nettowinst (verlies)
1 |
753,6
|
158,5
|
373,9
|
327,7
|
572,5
|
701,9
|
912,7
|
1.122
|
Nettomarge
|
3,8%
|
0,93%
|
1,94%
|
1,57%
|
2,44%
|
2,89%
|
3,61%
|
4,26%
|
WPA
2 |
12,75
|
2,620
|
6,190
|
5,470
|
9,680
|
12,67
|
17,15
|
20,71
|
Free Cash Flow
1 |
680,4
|
210,8
|
85
|
383,2
|
638,2
|
677,8
|
839,5
|
922,8
|
FCF-marge
|
3,43%
|
1,24%
|
0,44%
|
1,83%
|
2,72%
|
2,79%
|
3,32%
|
3,5%
|
Kasstroomconversie (ebitda)
|
37,41%
|
18,28%
|
6,07%
|
26,48%
|
37,01%
|
36,5%
|
40,5%
|
39,58%
|
Kasstroomconversie (nettowinst)
|
90,29%
|
133%
|
22,73%
|
116,94%
|
111,48%
|
96,57%
|
91,98%
|
82,26%
|
Dividend per aandeel
2 |
3,000
|
1,020
|
1,770
|
3,080
|
-
|
3,096
|
3,127
|
3,096
|
Datum van publicatie
|
28/01/20
|
4/02/21
|
8/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
4.880
|
5.208
|
5.071
|
5.241
|
5.371
|
5.846
|
5.999
|
5.781
|
5.841
|
5.995
|
6.131
|
5.980
|
6.186
|
6.297
|
6.390
|
EBITDA
1 |
300,9
|
327,1
|
330,1
|
373,9
|
407
|
410,6
|
452
|
419
|
441,8
|
435,1
|
459,9
|
461
|
497,6
|
473,2
|
492,7
|
Bedrijfsresultaat (EBIT)
1 |
158,4
|
183,7
|
187,4
|
234,6
|
264,8
|
263,4
|
301,8
|
267,1
|
287,7
|
279,8
|
304,5
|
304,2
|
338,3
|
325,2
|
357,1
|
Operationele Marge
|
3,25%
|
3,53%
|
3,7%
|
4,48%
|
4,93%
|
4,51%
|
5,03%
|
4,62%
|
4,93%
|
4,67%
|
4,97%
|
5,09%
|
5,47%
|
5,16%
|
5,59%
|
Resultaat voor belastingen (EBT)
1 |
68,2
|
87
|
109,1
|
160,9
|
185,4
|
209
|
228,7
|
199,1
|
189,7
|
167,4
|
267,9
|
259,6
|
284,8
|
296,5
|
340
|
Nettowinst (verlies)
1 |
21,5
|
49,4
|
68,5
|
92,3
|
117,5
|
143,6
|
168,7
|
132,9
|
127,3
|
109,6
|
188,9
|
180,1
|
205,5
|
210,5
|
236,8
|
Nettomarge
|
0,44%
|
0,95%
|
1,35%
|
1,76%
|
2,19%
|
2,46%
|
2,81%
|
2,3%
|
2,18%
|
1,83%
|
3,08%
|
3,01%
|
3,32%
|
3,34%
|
3,71%
|
WPA
2 |
0,3600
|
0,8200
|
1,140
|
1,540
|
1,970
|
2,410
|
2,840
|
2,250
|
2,180
|
1,900
|
3,350
|
3,307
|
3,734
|
3,777
|
4,271
|
Dividend per aandeel
2 |
0,7700
|
0,7700
|
0,7700
|
0,7700
|
0,7700
|
0,7700
|
0,7700
|
-
|
-
|
-
|
0,7743
|
0,7743
|
0,7750
|
0,7700
|
0,7700
|
Datum van publicatie
|
8/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
2/02/23
|
27/04/23
|
1/08/23
|
26/10/23
|
6/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
839
|
1.008
|
1.278
|
1.497
|
1.574
|
1.463
|
1.308
|
1.029
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4614
x
|
0,8738
x
|
0,9127
x
|
1,035
x
|
0,9128
x
|
0,7879
x
|
0,6311
x
|
0,4412
x
|
Free Cash Flow
1 |
680
|
211
|
85
|
383
|
638
|
678
|
840
|
923
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
7,06%
|
10,2%
|
10,8%
|
14,4%
|
15,8%
|
17,5%
|
18,3%
|
ROA (netto-inkomsten/totale activa)
|
6,16%
|
2,49%
|
3,61%
|
3,85%
|
4,99%
|
5,63%
|
6,83%
|
7,97%
|
Totale activa
1 |
12.224
|
6.365
|
10.346
|
8.503
|
11.469
|
12.466
|
13.367
|
14.072
|
Nettoactief per aandeel
2 |
72,00
|
74,40
|
77,80
|
79,20
|
-
|
90,20
|
103,0
|
116,0
|
Cashflow per aandeel
2 |
20,70
|
11,00
|
11,10
|
17,10
|
21,10
|
23,60
|
28,30
|
32,90
|
Capex
1 |
604
|
452
|
585
|
638
|
627
|
659
|
773
|
812
|
Capex/omzet
|
3,05%
|
2,65%
|
3,04%
|
3,05%
|
2,67%
|
2,72%
|
3,05%
|
3,08%
|
Datum van publicatie
|
28/01/20
|
4/02/21
|
8/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
114,9
USD Gemiddelde koersdoel
161,9
USD Spread / Gemiddelde doel +40,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,42% | 45,24 mld. | | -25,33% | 19,96 mld. | | +11,81% | 18,19 mld. | | +27,15% | 16,2 mld. | | +6,54% | 16,09 mld. | | +89,95% | 15,66 mld. | | +41,44% | 12,27 mld. | | -27,37% | 11,98 mld. | | +54,01% | 11,95 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|