Beurs gesloten -
BOERSE MUENCHEN
21:43:41 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,94
EUR
|
-1,11%
|
|
-1,13%
|
+27,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.140
|
2.819
|
3.126
|
2.832
|
4.289
|
5.257
|
-
|
-
|
Bedrijfswaarde
1 |
1.140
|
2.819
|
3.126
|
2.832
|
4.289
|
5.257
|
5.257
|
5.257
|
K/w-verhouding
|
4,24
x
|
9,7
x
|
2,52
x
|
3,21
x
|
8,92
x
|
7,93
x
|
7,05
x
|
5,42
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,57
x
|
1,03
x
|
0,94
x
|
1,15
x
|
2,39
x
|
2,33
x
|
2,11
x
|
1,84
x
|
Bedrijfswaarde/omzet
|
0,57
x
|
1,03
x
|
0,94
x
|
1,15
x
|
2,39
x
|
2,33
x
|
2,11
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
-
|
2,3
x
|
2,39
x
|
4,67
x
|
3,38
x
|
2,94
x
|
2,36
x
|
2,01
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,51
x
|
1,11
x
|
0,91
x
|
0,69
x
|
0,98
x
|
1,08
x
|
0,91
x
|
0,77
x
|
Aantal aandelen (in duizenden)
|
91.087
|
90.854
|
75.123
|
70.565
|
65.860
|
64.721
|
-
|
-
|
Referentieprijs
2 |
12,51
|
31,03
|
41,61
|
40,13
|
65,12
|
81,23
|
81,23
|
81,23
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.007
|
2.733
|
3.318
|
2.464
|
1.794
|
2.259
|
2.488
|
2.859
|
EBITDA
1 |
-
|
1.228
|
1.310
|
607
|
1.270
|
1.790
|
2.228
|
2.614
|
Bedrijfsresultaat (EBIT)
1 |
462
|
902
|
1.656
|
1.190
|
622
|
931,9
|
1.066
|
-
|
Operationele Marge
|
23,02%
|
33%
|
49,91%
|
48,3%
|
34,67%
|
41,25%
|
42,86%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-3
|
399
|
1.937
|
1.214
|
654
|
894,3
|
974,6
|
1.220
|
Nettowinst (verlies)
1 |
272
|
302
|
1.418
|
923
|
500
|
682,9
|
739,5
|
925
|
Nettomarge
|
13,55%
|
11,05%
|
42,74%
|
37,46%
|
27,87%
|
30,23%
|
29,72%
|
32,35%
|
WPA
2 |
2,950
|
3,200
|
16,53
|
12,50
|
7,300
|
10,25
|
11,52
|
14,98
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
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 |
625
|
1.052
|
599
|
510
|
303
|
330
|
486
|
574
|
404
|
564
|
551,8
|
574
|
577,1
|
597,2
|
615,5
|
EBITDA
1 |
215
|
153
|
148
|
156
|
183
|
229
|
281
|
283
|
235
|
-
|
446,4
|
466
|
498,5
|
510,7
|
533,8
|
Bedrijfsresultaat (EBIT)
1 |
244
|
714
|
271
|
194
|
11
|
69
|
208
|
273
|
72
|
247
|
222,7
|
235,7
|
226,5
|
-
|
-
|
Operationele Marge
|
39,04%
|
67,87%
|
45,24%
|
38,04%
|
3,63%
|
20,91%
|
42,8%
|
47,56%
|
17,82%
|
43,79%
|
40,36%
|
41,07%
|
39,25%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
231
|
866
|
205
|
153
|
-10
|
35
|
198
|
352
|
69
|
232
|
215,6
|
222,6
|
224,4
|
240
|
231,5
|
Nettowinst (verlies)
1 |
155
|
658
|
151
|
113
|
1
|
37
|
142
|
275
|
46
|
181
|
163,5
|
168,6
|
169,9
|
181,5
|
174,6
|
Nettomarge
|
24,8%
|
62,55%
|
25,21%
|
22,16%
|
0,33%
|
11,21%
|
29,22%
|
47,91%
|
11,39%
|
32,09%
|
29,63%
|
29,37%
|
29,44%
|
30,39%
|
28,37%
|
WPA
2 |
2,010
|
8,590
|
2,030
|
1,550
|
0,0100
|
0,5200
|
2,070
|
4,060
|
0,6900
|
2,730
|
2,433
|
2,528
|
2,556
|
2,687
|
2,785
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/22
|
28/04/22
|
27/07/22
|
26/10/22
|
10/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
9/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
16,8%
|
37%
|
26%
|
5,12%
|
12%
|
14%
|
15,2%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
1,98%
|
4,12%
|
-
|
1,48%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
13.708
|
7.329
|
-
|
62.159
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
24,50
|
28,00
|
45,60
|
58,60
|
66,30
|
75,50
|
88,80
|
105,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Laatste slotkoers
81,23
USD Gemiddelde koersdoel
93,25
USD Spread / Gemiddelde doel +14,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,90% | 52,84 mld. | | -5,79% | 30,37 mld. | | +53,75% | 27,3 mld. | | +33,73% | 25,39 mld. | | +23,57% | 18,95 mld. | | +12,89% | 14,34 mld. | | +41,90% | 13,13 mld. | | +21,65% | 8,65 mld. | | -33,57% | 6,99 mld. |
Consumentenkrediet - Andere
|