Real Time
BOERSE MUENCHEN
17:13:04 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,14
EUR
|
+1,50%
|
|
-0,30%
|
+9,05%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.365
|
1.930
|
2.404
|
2.459
|
3.190
|
3.521
|
-
|
-
|
Bedrijfswaarde
1 |
191,3
|
-819,1
|
134,9
|
248,6
|
706,5
|
1.007
|
933,9
|
1.009
|
K/w-verhouding
|
14,4
x
|
12,3
x
|
13,8
x
|
12,4
x
|
11,7
x
|
12,1
x
|
12,8
x
|
12,4
x
|
Dividendrendement
|
6,6%
|
8,08%
|
6,81%
|
7,4%
|
7,64%
|
7,53%
|
7,34%
|
7,45%
|
Marktkapitalisatie/omzet
|
2,06
x
|
1,67
x
|
2,04
x
|
1,99
x
|
1,89
x
|
2,02
x
|
2
x
|
1,95
x
|
Bedrijfswaarde/omzet
|
0,17
x
|
-0,71
x
|
0,11
x
|
0,2
x
|
0,42
x
|
0,58
x
|
0,53
x
|
0,56
x
|
Bedrijfswaarde/EBITDA
|
0,62
x
|
-2,41
x
|
0,37
x
|
0,64
x
|
1,57
x
|
2,03
x
|
1,93
x
|
2,01
x
|
Bedrijfswaarde/FCF
|
0,65
x
|
-1,03
x
|
-0,4
x
|
0,43
x
|
2,6
x
|
2,62
x
|
2,71
x
|
3,12
x
|
FCF Yield
|
153%
|
-96,7%
|
-248%
|
233%
|
38,5%
|
38,2%
|
36,9%
|
32,1%
|
Price to Book
|
4,56
x
|
3,75
x
|
4,59
x
|
4,38
x
|
5,4
x
|
5,7
x
|
5,68
x
|
5,36
x
|
Aantal aandelen (in duizenden)
|
132.264
|
132.218
|
131.989
|
131.874
|
131.831
|
131.866
|
-
|
-
|
Referentieprijs
2 |
17,88
|
14,60
|
18,21
|
18,65
|
24,20
|
26,70
|
26,70
|
26,70
|
Datum van publicatie
|
5/11/19
|
28/10/20
|
5/11/21
|
4/11/22
|
8/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.149
|
1.157
|
1.180
|
1.235
|
1.684
|
1.742
|
1.759
|
1.805
|
EBITDA
1 |
309,6
|
340
|
362
|
386,6
|
451,2
|
495,6
|
484,2
|
503
|
Bedrijfsresultaat (EBIT)
1 |
261,9
|
257
|
238,1
|
263,6
|
293,5
|
328,2
|
323
|
319
|
Operationele Marge
|
22,79%
|
22,22%
|
20,19%
|
21,34%
|
17,43%
|
18,84%
|
18,36%
|
17,67%
|
Resultaat voor belastingen (EBT)
1 |
217,1
|
218,7
|
260,5
|
285,6
|
369,5
|
405
|
376,7
|
389,6
|
Nettowinst (verlies)
1 |
164,6
|
157,2
|
174
|
198,8
|
273,8
|
293,1
|
278,1
|
285
|
Nettomarge
|
14,33%
|
13,59%
|
14,75%
|
16,1%
|
16,26%
|
16,82%
|
15,81%
|
15,79%
|
WPA
2 |
1,240
|
1,190
|
1,320
|
1,510
|
2,070
|
2,214
|
2,088
|
2,150
|
Free Cash Flow
1 |
292,7
|
792,4
|
-333,9
|
579,7
|
271,9
|
385,2
|
344,3
|
323,5
|
FCF-marge
|
25,48%
|
68,5%
|
-28,31%
|
46,93%
|
16,15%
|
22,11%
|
19,57%
|
17,92%
|
Kasstroomconversie (ebitda)
|
94,56%
|
233,05%
|
-
|
149,93%
|
60,27%
|
77,72%
|
71,1%
|
64,31%
|
Kasstroomconversie (nettowinst)
|
177,83%
|
504,11%
|
-
|
291,53%
|
99,33%
|
131,42%
|
123,78%
|
113,51%
|
Dividend per aandeel
2 |
1,180
|
1,180
|
1,240
|
1,380
|
1,850
|
2,011
|
1,960
|
1,990
|
Datum van publicatie
|
5/11/19
|
28/10/20
|
5/11/21
|
4/11/22
|
8/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Omzet
|
566,9
|
599,8
|
299,3
|
298,1
|
597,4
|
313,8
|
397,8
|
436
|
833,8
|
426,5
|
423,7
|
426
|
441,3
|
867,2
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
112,1
|
138
|
75,2
|
74,2
|
149,4
|
79,1
|
84
|
99,1
|
183,1
|
90,2
|
-
|
89
|
104,1
|
193
|
92,2
|
Operationele Marge
|
19,77%
|
23,01%
|
25,13%
|
24,89%
|
25,01%
|
25,21%
|
21,12%
|
22,73%
|
21,96%
|
21,15%
|
-
|
20,89%
|
23,59%
|
22,26%
|
-
|
Resultaat voor belastingen (EBT)
1 |
90,89
|
-
|
72,1
|
63,83
|
135,9
|
74,77
|
82,2
|
89,32
|
171,5
|
91,68
|
106,8
|
98,3
|
117,5
|
-
|
99
|
Nettowinst (verlies)
1 |
65,88
|
87,78
|
51,7
|
36,16
|
87,86
|
54,64
|
60
|
65,84
|
125,8
|
67,56
|
78,6
|
72,6
|
86,91
|
-
|
73
|
Nettomarge
|
11,62%
|
14,64%
|
17,27%
|
12,13%
|
14,71%
|
17,41%
|
15,08%
|
15,1%
|
15,09%
|
15,84%
|
18,55%
|
17,04%
|
19,7%
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/04/20
|
10/05/21
|
7/02/22
|
9/05/22
|
9/05/22
|
21/07/22
|
8/02/23
|
5/05/23
|
5/05/23
|
21/07/23
|
8/11/23
|
5/02/24
|
9/05/24
|
9/05/24
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.174
|
2.749
|
2.269
|
2.211
|
2.484
|
2.513
|
2.587
|
2.512
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
293
|
792
|
-334
|
580
|
272
|
385
|
344
|
324
|
ROE (netto-inkomsten/eigen vermogen)
|
40,4%
|
30,4%
|
33,5%
|
36,6%
|
47,5%
|
51,1%
|
49,5%
|
45,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
2,25%
|
-
|
-
|
3,6%
|
3,4%
|
3,5%
|
Totale activa
1 |
-
|
-
|
7.717
|
-
|
-
|
8.142
|
8.180
|
8.143
|
Nettoactief per aandeel
2 |
3,920
|
3,890
|
3,970
|
4,260
|
4,480
|
4,680
|
4,700
|
4,980
|
Cashflow per aandeel
2 |
2,620
|
6,280
|
-2,290
|
4,880
|
2,330
|
3,460
|
3,240
|
3,460
|
Capex
1 |
54,1
|
37,7
|
31,9
|
28,3
|
35,7
|
46
|
51
|
53,3
|
Capex/omzet
|
4,71%
|
3,26%
|
2,7%
|
2,29%
|
2,12%
|
2,64%
|
2,9%
|
2,95%
|
Datum van publicatie
|
5/11/19
|
28/10/20
|
5/11/21
|
4/11/22
|
8/11/23
|
-
|
-
|
-
|
Laatste slotkoers
26,7
EUR Gemiddelde koersdoel
31,34
EUR Spread / Gemiddelde doel +17,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,42% | 35,36 mld. | | +30,03% | 6,74 mld. | | -1,52% | 6,34 mld. | | +2,31% | 4,08 mld. | | -7,47% | 3,98 mld. | | 0,00% | 3,26 mld. | | +3,65% | 2,3 mld. | | +48,39% | 2,27 mld. | | +0,06% | 2,2 mld. |
Geïntegreerde logistieke dienstverleners
|