Beurs gesloten -
BOERSE MUENCHEN
21:43:30 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
92,16
EUR
|
+0,42%
|
|
+1,12%
|
+8,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
82.743
|
123.984
|
176.139
|
143.693
|
153.052
|
162.874
|
-
|
-
|
Bedrijfswaarde
1 |
348.481
|
309.590
|
366.069
|
339.995
|
340.207
|
347.493
|
330.573
|
330.573
|
K/w-verhouding
|
9,85
x
|
10,6
x
|
12,2
x
|
13,8
x
|
18
x
|
14,5
x
|
13,2
x
|
12,1
x
|
Dividendrendement
|
2,64%
|
2,04%
|
2,5%
|
3,56%
|
3,49%
|
3,49%
|
3,68%
|
3,83%
|
Marktkapitalisatie/omzet
|
2
x
|
2,57
x
|
2,95
x
|
2,68
x
|
2,83
x
|
2,82
x
|
2,69
x
|
2,58
x
|
Bedrijfswaarde/omzet
|
8,41
x
|
6,42
x
|
6,13
x
|
6,34
x
|
6,28
x
|
6,02
x
|
5,46
x
|
5,23
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-9,21
x
|
72
x
|
55,5
x
|
52,2
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-10,9%
|
1,39%
|
1,8%
|
1,92%
|
Price to Book
|
1,12
x
|
1,34
x
|
1,78
x
|
1,56
x
|
1,68
x
|
1,76
x
|
1,7
x
|
1,6
x
|
Aantal aandelen (in duizenden)
|
1.618.598
|
1.809.198
|
1.794.412
|
1.690.109
|
1.641.312
|
1.625.163
|
-
|
-
|
Referentieprijs
2 |
51,12
|
68,53
|
98,16
|
85,02
|
93,25
|
100,2
|
100,2
|
100,2
|
Datum van publicatie
|
16/01/20
|
20/01/21
|
19/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
41.419
|
48.198
|
59.755
|
53.668
|
54.143
|
57.739
|
60.596
|
63.175
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
11.473
|
14.418
|
19.672
|
14.369
|
12.345
|
14.888
|
15.996
|
16.903
|
Operationele Marge
|
27,7%
|
29,91%
|
32,92%
|
26,77%
|
22,8%
|
25,78%
|
26,4%
|
26,76%
|
Resultaat voor belastingen (EBT)
1 |
11.301
|
14.418
|
19.668
|
14.089
|
11.813
|
14.857
|
16.063
|
17.391
|
Nettowinst (verlies)
1 |
8.512
|
10.500
|
14.566
|
10.540
|
8.530
|
10.947
|
11.856
|
12.600
|
Nettomarge
|
20,55%
|
21,79%
|
24,38%
|
19,64%
|
15,75%
|
18,96%
|
19,57%
|
19,94%
|
WPA
2 |
5,190
|
6,460
|
8,030
|
6,150
|
5,180
|
6,896
|
7,596
|
8,303
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-36.948
|
4.828
|
5.953
|
6.331
|
FCF-marge
|
-
|
-
|
-
|
-
|
-68,24%
|
8,36%
|
9,82%
|
10,02%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
44,1%
|
50,21%
|
50,24%
|
Dividend per aandeel
2 |
1,350
|
1,400
|
2,450
|
3,025
|
3,250
|
3,498
|
3,691
|
3,842
|
Datum van publicatie
|
16/01/20
|
20/01/21
|
19/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
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 |
14.524
|
14.801
|
13.132
|
12.986
|
12.749
|
14.517
|
13.457
|
13.273
|
12.896
|
15.136
|
14.327
|
14.247
|
14.316
|
15.692
|
15.273
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.889
|
4.645
|
3.740
|
3.546
|
2.881
|
3.994
|
-
|
-
|
2.099
|
4.389
|
3.742
|
3.811
|
3.420
|
4.656
|
4.312
|
Operationele Marge
|
33,66%
|
31,38%
|
28,48%
|
27,31%
|
22,6%
|
27,51%
|
-
|
-
|
16,28%
|
29%
|
26,12%
|
26,75%
|
23,89%
|
29,67%
|
28,23%
|
Resultaat voor belastingen (EBT)
1 |
4.884
|
4.588
|
3.319
|
3.388
|
2.794
|
3.760
|
2.812
|
3.145
|
2.096
|
4.395
|
3.688
|
3.575
|
3.354
|
4.368
|
4.075
|
Nettowinst (verlies)
1 |
3.592
|
3.542
|
2.391
|
2.494
|
2.113
|
2.836
|
2.049
|
2.262
|
1.383
|
3.266
|
2.674
|
2.595
|
2.483
|
3.244
|
3.006
|
Nettomarge
|
24,73%
|
23,93%
|
18,21%
|
19,21%
|
16,57%
|
19,54%
|
15,23%
|
17,04%
|
10,72%
|
21,58%
|
18,66%
|
18,21%
|
17,34%
|
20,67%
|
19,68%
|
WPA
2 |
2,010
|
2,020
|
1,390
|
1,470
|
1,260
|
1,700
|
1,240
|
1,380
|
0,8500
|
2,020
|
1,670
|
1,645
|
1,568
|
2,059
|
1,891
|
Dividend per aandeel
2 |
0,7000
|
0,7000
|
0,7750
|
0,7750
|
0,7750
|
0,7750
|
0,7750
|
0,8500
|
0,8500
|
-
|
0,8539
|
0,9030
|
0,9030
|
0,9138
|
0,9138
|
Datum van publicatie
|
19/01/22
|
14/04/22
|
14/07/22
|
14/10/22
|
17/01/23
|
19/04/23
|
18/07/23
|
18/10/23
|
16/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
265.738
|
185.606
|
189.930
|
196.302
|
187.155
|
184.619
|
167.699
|
167.699
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-36.948
|
4.828
|
5.953
|
6.331
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
13,1%
|
15%
|
11,2%
|
9,4%
|
11,9%
|
12,9%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
0,97%
|
1,04%
|
1,3%
|
0,92%
|
0,72%
|
0,92%
|
0,98%
|
0,98%
|
Totale activa
1 |
874.479
|
1.005.641
|
1.124.788
|
1.145.080
|
1.187.030
|
1.191.016
|
1.207.206
|
1.282.110
|
Nettoactief per aandeel
2 |
45,80
|
51,10
|
55,10
|
54,60
|
55,50
|
56,90
|
59,00
|
62,50
|
Cashflow per aandeel
|
-
|
-15,50
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
3.412
|
261
|
407
|
433
|
Capex/omzet
|
-
|
-
|
-
|
-
|
6,3%
|
0,45%
|
0,67%
|
0,69%
|
Datum van publicatie
|
16/01/20
|
20/01/21
|
19/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
100,2
USD Gemiddelde koersdoel
99,11
USD Spread / Gemiddelde doel -1,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,24% | 159 mld. | | +14,51% | 144 mld. | | +24,55% | 122 mld. | | -5,79% | 37,05 mld. | | +13,38% | 26,2 mld. | | +0,43% | 21,27 mld. | | +17,64% | 20 mld. | | +43,85% | 17,59 mld. | | -1,92% | 16,32 mld. |
Investment Banking & Brokerage Services - Andere
|