Beurs gesloten -
BOERSE MUENCHEN
21:43:03 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,5
EUR
|
+0,54%
|
|
-0,27%
|
+1,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.353.323
|
1.854.400
|
4.380.533
|
3.338.957
|
4.787.723
|
4.876.166
|
-
|
-
|
Bedrijfswaarde
1 |
1.416.120
|
1.839.625
|
4.260.154
|
3.306.935
|
4.787.723
|
4.712.608
|
4.421.381
|
4.075.431
|
K/w-verhouding
|
7,12
x
|
10,1
x
|
31,1
x
|
9,59
x
|
11,4
x
|
8,62
x
|
6,32
x
|
-
|
Dividendrendement
|
5,9%
|
8,09%
|
3,43%
|
6,81%
|
-
|
7,46%
|
11,3%
|
-
|
Marktkapitalisatie/omzet
|
2,69
x
|
3,16
x
|
6,34
x
|
3,34
x
|
3,34
x
|
2,74
x
|
2,4
x
|
2,34
x
|
Bedrijfswaarde/omzet
|
2,82
x
|
3,13
x
|
6,17
x
|
3,3
x
|
3,34
x
|
2,65
x
|
2,17
x
|
1,96
x
|
Bedrijfswaarde/EBITDA
|
6,52
x
|
6,23
x
|
15,4
x
|
6,68
x
|
7,49
x
|
5,85
x
|
4,67
x
|
4,72
x
|
Bedrijfswaarde/FCF
|
12,9
x
|
14,6
x
|
59,6
x
|
15,8
x
|
-
|
12,8
x
|
6,57
x
|
4,8
x
|
FCF Yield
|
7,73%
|
6,86%
|
1,68%
|
6,33%
|
-
|
7,82%
|
15,2%
|
20,8%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
259.357
|
259.357
|
259.357
|
259.357
|
259.357
|
259.357
|
-
|
-
|
Referentieprijs
2 |
5.218
|
7.150
|
16.890
|
12.874
|
18.460
|
18.801
|
18.801
|
18.801
|
Datum van publicatie
|
5/03/20
|
16/03/21
|
16/03/22
|
17/03/23
|
15/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
502.269
|
587.457
|
691.011
|
1.001.171
|
1.435.000
|
1.778.929
|
2.034.161
|
2.082.888
|
EBITDA
1 |
217.300
|
295.465
|
275.800
|
495.400
|
639.000
|
805.170
|
946.869
|
862.665
|
Bedrijfsresultaat (EBIT)
1 |
155.473
|
223.899
|
238.200
|
456.000
|
543.838
|
983.199
|
958.836
|
936.160
|
Operationele Marge
|
30,95%
|
38,11%
|
34,47%
|
45,55%
|
37,9%
|
55,27%
|
47,14%
|
44,95%
|
Resultaat voor belastingen (EBT)
1 |
247.255
|
285.144
|
281.644
|
583.705
|
-
|
897.947
|
1.002.228
|
1.092.156
|
Nettowinst (verlies)
1 |
213.700
|
183.541
|
220.000
|
473.000
|
580.000
|
504.656
|
614.662
|
593.940
|
Nettomarge
|
42,55%
|
31,24%
|
31,84%
|
47,24%
|
40,42%
|
28,37%
|
30,22%
|
28,52%
|
WPA
2 |
732,6
|
708,0
|
543,0
|
1.342
|
1.616
|
2.182
|
2.976
|
-
|
Free Cash Flow
1 |
109.514
|
126.182
|
71.435
|
209.382
|
-
|
368.412
|
673.432
|
849.582
|
FCF-marge
|
21,8%
|
21,48%
|
10,34%
|
20,91%
|
-
|
20,71%
|
33,11%
|
40,79%
|
Kasstroomconversie (ebitda)
|
50,4%
|
42,71%
|
25,9%
|
42,27%
|
-
|
45,76%
|
71,12%
|
98,48%
|
Kasstroomconversie (nettowinst)
|
51,25%
|
68,75%
|
32,47%
|
44,27%
|
-
|
73%
|
109,56%
|
143,04%
|
Dividend per aandeel
2 |
308,0
|
578,7
|
579,0
|
877,0
|
-
|
1.403
|
2.122
|
-
|
Datum van publicatie
|
5/03/20
|
16/03/21
|
16/03/22
|
17/03/23
|
15/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
153.139
|
434.318
|
235.501
|
359.700
|
-
|
493.716
|
507.455
|
618.744
|
-
|
EBITDA
1 |
84.000
|
211.000
|
96.694
|
142.296
|
179.106
|
182.825
|
312.575
|
278.257
|
360.743
|
Bedrijfsresultaat (EBIT)
|
47.495
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
31,01%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
66.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
43,1%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
467,0
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/08/20
|
16/03/21
|
26/08/21
|
16/03/22
|
16/03/22
|
19/08/22
|
17/03/23
|
25/08/23
|
15/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
62.797
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
14.775
|
120.379
|
32.022
|
-
|
163.558
|
454.785
|
800.735
|
Hefboom (schuld/ebitda)
|
0,289
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
109.514
|
126.182
|
71.435
|
209.382
|
-
|
368.412
|
673.432
|
849.582
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
17,8%
|
19,4%
|
27,8%
|
-
|
28%
|
30,9%
|
35,1%
|
ROA (netto-inkomsten/totale activa)
|
9%
|
10,9%
|
12,1%
|
16,7%
|
-
|
17,1%
|
20,7%
|
16,7%
|
Totale activa
1 |
2.373.284
|
1.681.702
|
1.820.392
|
2.836.276
|
-
|
2.953.362
|
2.965.014
|
3.556.738
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
615,0
|
486,0
|
458,0
|
1.094
|
-
|
1.953
|
2.862
|
-
|
Capex
1 |
50.015
|
35.411
|
47.294
|
74.477
|
-
|
162.554
|
119.898
|
104.430
|
Capex/omzet
|
9,96%
|
6,03%
|
6,84%
|
7,44%
|
-
|
9,14%
|
5,89%
|
5,01%
|
Datum van publicatie
|
5/03/20
|
16/03/21
|
16/03/22
|
17/03/23
|
15/03/24
|
-
|
-
|
-
|
Laatste slotkoers
18.801
KZT Gemiddelde koersdoel
23.111
KZT Spread / Gemiddelde doel +22,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,91% | 3,91 mld. | | +26,70% | 2,49 mld. | | +18,10% | 1,79 mld. | | -12,74% | 991 mln. | | +22,94% | 867 mln. | | +11,11% | 750 mln. | | +3,07% | 724 mln. | | +5,15% | 507 mln. | | -13,51% | 473 mln. |
Uraniumontginning
|