Real Time
BOERSE MUENCHEN
15:13:20 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,998
EUR
|
0,00%
|
|
+1,09%
|
+11,73%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.323
|
45.005
|
51.205
|
54.750
|
58.427
|
65.214
|
-
|
-
|
Bedrijfswaarde
1 |
48.323
|
45.005
|
51.205
|
54.750
|
58.427
|
65.214
|
65.214
|
65.214
|
K/w-verhouding
|
9,84
x
|
12,6
x
|
10,7
x
|
9,59
x
|
8,39
x
|
8,88
x
|
8,8
x
|
8,62
x
|
Dividendrendement
|
4,83%
|
3,16%
|
4,65%
|
5,58%
|
6,31%
|
5,94%
|
6,11%
|
6,24%
|
Marktkapitalisatie/omzet
|
4,45
x
|
4,44
x
|
4,83
x
|
4,69
x
|
4,33
x
|
4,64
x
|
4,54
x
|
4,43
x
|
Bedrijfswaarde/omzet
|
4,45
x
|
4,44
x
|
4,83
x
|
4,69
x
|
4,33
x
|
4,64
x
|
4,54
x
|
4,43
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,06
x
|
0,93
x
|
0,99
x
|
1,07
x
|
1,1
x
|
1,14
x
|
1,08
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
4.401.011
|
4.473.668
|
4.491.692
|
4.495.088
|
4.494.384
|
4.494.434
|
-
|
-
|
Referentieprijs
2 |
10,98
|
10,06
|
11,40
|
12,18
|
13,00
|
14,51
|
14,51
|
14,51
|
Datum van publicatie
|
20/02/20
|
23/02/21
|
22/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.871
|
10.139
|
10.596
|
11.675
|
13.507
|
14.054
|
14.352
|
14.725
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.227
|
5.700
|
5.832
|
6.649
|
8.284
|
8.233
|
8.451
|
8.479
|
Operationele Marge
|
57,28%
|
56,22%
|
55,04%
|
56,95%
|
61,33%
|
58,58%
|
58,88%
|
57,58%
|
Resultaat voor belastingen (EBT)
1 |
5.800
|
4.165
|
5.680
|
6.939
|
8.401
|
8.740
|
8.898
|
9.032
|
Nettowinst (verlies)
1 |
4.869
|
3.586
|
4.858
|
5.748
|
7.021
|
7.361
|
7.436
|
7.565
|
Nettomarge
|
44,79%
|
35,37%
|
45,85%
|
49,23%
|
51,98%
|
52,38%
|
51,81%
|
51,37%
|
WPA
2 |
1,116
|
0,8000
|
1,070
|
1,270
|
1,550
|
1,633
|
1,648
|
1,684
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5300
|
0,3180
|
0,5300
|
0,6800
|
0,8200
|
0,8619
|
0,8867
|
0,9057
|
Datum van publicatie
|
20/02/20
|
23/02/21
|
22/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
-
|
-
|
-
|
2.560
|
2.550
|
2.643
|
2.879
|
3.152
|
3.001
|
-
|
3.350
|
3.455
|
3.429
|
3.273
|
-
|
3.626
|
3.494
|
3.506
|
3.483
|
3.510
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
1.372
|
1.261
|
1.438
|
1.871
|
2.139
|
1.702
|
-
|
2.106
|
2.126
|
2.089
|
1.963
|
-
|
2.280
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
53,59%
|
49,45%
|
54,41%
|
64,99%
|
67,86%
|
56,71%
|
-
|
62,87%
|
61,53%
|
60,92%
|
59,98%
|
-
|
62,88%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
1.387
|
1.116
|
1.623
|
1.772
|
1.959
|
1.585
|
-
|
2.231
|
2.098
|
2.133
|
1.939
|
-
|
2.341
|
2.183
|
2.156
|
2.106
|
2.149
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
1.224
|
973
|
1.356
|
1.481
|
1.605
|
1.306
|
-
|
1.879
|
1.710
|
1.810
|
1.622
|
-
|
1.982
|
1.865
|
1.840
|
1.795
|
1.831
|
Nettomarge
|
-
|
-
|
-
|
47,81%
|
38,16%
|
51,31%
|
51,44%
|
50,92%
|
43,52%
|
-
|
56,09%
|
49,49%
|
52,79%
|
49,56%
|
-
|
54,66%
|
53,37%
|
52,47%
|
51,54%
|
52,18%
|
WPA
2 |
-
|
0,3200
|
-
|
0,2680
|
0,8500
|
0,3030
|
0,3290
|
0,3500
|
1,140
|
-
|
1,680
|
0,3800
|
-
|
-
|
-
|
1,760
|
0,4122
|
0,4067
|
0,3968
|
0,4048
|
Dividend per aandeel
2 |
0,2800
|
-
|
0,2500
|
-
|
0,2800
|
-
|
0,2800
|
-
|
0,4000
|
0,4000
|
-
|
0,4000
|
-
|
0,4200
|
0,4200
|
-
|
0,4200
|
-
|
0,4500
|
-
|
Datum van publicatie
|
20/02/20
|
6/08/20
|
3/08/21
|
3/11/21
|
22/02/22
|
28/04/22
|
2/08/22
|
3/11/22
|
23/02/23
|
23/02/23
|
9/05/23
|
3/08/23
|
9/11/23
|
27/02/24
|
27/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
7,6%
|
9,5%
|
11,1%
|
13,7%
|
13,3%
|
12,7%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
1,26%
|
0,85%
|
0,91%
|
1,25%
|
1,46%
|
1,25%
|
1,27%
|
1,19%
|
Totale activa
1 |
386.429
|
421.882
|
531.801
|
459.840
|
480.890
|
588.906
|
587.068
|
633.573
|
Nettoactief per aandeel
2 |
10,40
|
10,80
|
11,50
|
11,40
|
11,80
|
12,70
|
13,40
|
14,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
23/02/21
|
22/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,51
SGD Gemiddelde koersdoel
15,22
SGD Spread / Gemiddelde doel +4,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,09% | 572 mld. | | +16,57% | 307 mld. | | +21,47% | 262 mld. | | +24,09% | 186 mld. | | +29,19% | 174 mld. | | +8,43% | 160 mld. | | -1,49% | 155 mld. | | +8,51% | 150 mld. | | +13,94% | 140 mld. |
Banken - Andere
|