Beurs gesloten -
Deutsche Boerse AG
08:06:50 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,74
EUR
|
-.--%
|
|
+0,54%
|
-2,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
494.263
|
390.051
|
468.458
|
700.702
|
593.513
|
611.378
|
-
|
-
|
Bedrijfswaarde
1 |
492.102
|
385.741
|
519.742
|
710.857
|
574.163
|
594.806
|
638.459
|
673.500
|
K/w-verhouding
|
10,6
x
|
17,4
x
|
12,2
x
|
9,84
x
|
7,91
x
|
8,14
x
|
8,82
x
|
9,5
x
|
Dividendrendement
|
4,82%
|
4,33%
|
4,24%
|
5,24%
|
6,35%
|
5,71%
|
5,21%
|
4,94%
|
Marktkapitalisatie/omzet
|
2,59
x
|
2,43
x
|
2,14
x
|
2,11
x
|
1,97
x
|
2
x
|
2,01
x
|
2
x
|
Bedrijfswaarde/omzet
|
2,58
x
|
2,4
x
|
2,37
x
|
2,15
x
|
1,91
x
|
1,94
x
|
2,1
x
|
2,2
x
|
Bedrijfswaarde/EBITDA
|
3,64
x
|
3,51
x
|
3,34
x
|
2,9
x
|
2,59
x
|
2,62
x
|
2,87
x
|
3,08
x
|
Bedrijfswaarde/FCF
|
6,75
x
|
7,48
x
|
8,54
x
|
6,96
x
|
7,74
x
|
17,4
x
|
60,6
x
|
35,9
x
|
FCF Yield
|
14,8%
|
13,4%
|
11,7%
|
14,4%
|
12,9%
|
5,73%
|
1,65%
|
2,79%
|
Price to Book
|
1,38
x
|
1,1
x
|
1,13
x
|
1,5
x
|
1,19
x
|
1,13
x
|
1,04
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
3.969.985
|
3.969.985
|
3.969.985
|
3.969.985
|
3.969.985
|
3.969.985
|
-
|
-
|
Referentieprijs
2 |
124,5
|
98,25
|
118,0
|
176,5
|
149,5
|
154,0
|
154,0
|
154,0
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
30/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
191.053
|
160.401
|
219.068
|
331.350
|
300.694
|
306.129
|
304.386
|
306.170
|
EBITDA
1 |
135.112
|
109.753
|
155.824
|
245.183
|
222.110
|
226.771
|
222.209
|
218.553
|
Bedrijfsresultaat (EBIT)
1 |
72.301
|
44.503
|
85.530
|
162.015
|
140.788
|
134.321
|
128.087
|
121.543
|
Operationele Marge
|
37,84%
|
27,75%
|
39,04%
|
48,9%
|
46,82%
|
43,88%
|
42,08%
|
39,7%
|
Resultaat voor belastingen (EBT)
1 |
69.754
|
41.428
|
80.392
|
143.196
|
140.408
|
130.794
|
119.104
|
108.801
|
Nettowinst (verlies)
1 |
48.803
|
22.664
|
38.864
|
70.901
|
76.706
|
74.577
|
69.329
|
64.407
|
Nettomarge
|
25,54%
|
14,13%
|
17,74%
|
21,4%
|
25,51%
|
24,36%
|
22,78%
|
21,04%
|
WPA
2 |
11,72
|
5,650
|
9,700
|
17,94
|
18,89
|
18,92
|
17,46
|
16,22
|
Free Cash Flow
1 |
72.912
|
51.595
|
60.866
|
102.073
|
74.182
|
34.108
|
10.527
|
18.778
|
FCF-marge
|
38,16%
|
32,17%
|
27,78%
|
30,81%
|
24,67%
|
11,14%
|
3,46%
|
6,13%
|
Kasstroomconversie (ebitda)
|
53,96%
|
47,01%
|
39,06%
|
41,63%
|
33,4%
|
15,04%
|
4,74%
|
8,59%
|
Kasstroomconversie (nettowinst)
|
149,4%
|
227,65%
|
156,61%
|
143,97%
|
96,71%
|
45,74%
|
15,18%
|
29,15%
|
Dividend per aandeel
2 |
6,000
|
4,250
|
5,000
|
9,250
|
9,500
|
8,799
|
8,030
|
7,607
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
30/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
81.014
|
97.584
|
63.189
|
-
|
68.890
|
83.088
|
151.237
|
88.503
|
91.611
|
75.493
|
67.479
|
-
|
78.206
|
79.516
|
75.737
|
76.075
|
76.075
|
76.075
|
-
|
-
|
EBITDA
|
56.459
|
-
|
44.398
|
-
|
-
|
60.967
|
-
|
66.930
|
62.801
|
54.703
|
51.907
|
-
|
58.058
|
57.442
|
55.924
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
24.106
|
32.413
|
30.357
|
-
|
28.323
|
41.524
|
69.423
|
43.958
|
39.135
|
38.120
|
32.597
|
-
|
35.925
|
34.146
|
33.694
|
28.810
|
28.810
|
28.810
|
-
|
-
|
Operationele Marge
|
29,76%
|
33,22%
|
48,04%
|
-
|
41,11%
|
49,98%
|
45,9%
|
49,67%
|
42,72%
|
50,49%
|
48,31%
|
-
|
45,94%
|
42,94%
|
44,49%
|
37,87%
|
37,87%
|
37,87%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
24.869
|
-
|
25.564
|
-
|
26.955
|
41.642
|
-
|
41.177
|
33.421
|
37.481
|
34.319
|
-
|
35.134
|
33.474
|
33.603
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
12.935
|
18.673
|
10.645
|
-
|
10.519
|
20.600
|
31.119
|
24.172
|
15.611
|
19.281
|
21.040
|
40.321
|
18.101
|
18.284
|
18.681
|
22.741
|
-
|
-
|
-
|
-
|
Nettomarge
|
15,97%
|
19,14%
|
16,85%
|
-
|
15,27%
|
24,79%
|
20,58%
|
27,31%
|
17,04%
|
25,54%
|
31,18%
|
-
|
23,15%
|
22,99%
|
24,67%
|
29,89%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
2,670
|
-
|
2,640
|
5,280
|
-
|
6,090
|
3,930
|
4,860
|
4,860
|
9,720
|
4,560
|
4,610
|
4,710
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
1,972
|
-
|
3,000
|
-
|
4,336
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,250
|
4,250
|
-
|
-
|
4,750
|
Datum van publicatie
|
30/07/20
|
29/07/21
|
27/01/22
|
27/01/22
|
28/04/22
|
1/08/22
|
1/08/22
|
25/10/22
|
30/01/23
|
27/04/23
|
31/07/23
|
31/07/23
|
27/10/23
|
30/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
51.284
|
10.154
|
-
|
-
|
27.082
|
62.123
|
Nettokaspositie
1 |
2.161
|
4.310
|
-
|
-
|
19.350
|
16.571
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,3291
x
|
0,0414
x
|
-
|
-
|
0,1219
x
|
0,2842
x
|
Free Cash Flow
1 |
72.912
|
51.595
|
60.866
|
102.073
|
74.182
|
34.108
|
10.527
|
18.778
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
6,37%
|
10,1%
|
16,1%
|
15,9%
|
14,4%
|
12,6%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
7,48%
|
3,36%
|
5,33%
|
8,58%
|
8,65%
|
7,99%
|
7,06%
|
6,58%
|
Totale activa
1 |
652.275
|
673.822
|
729.586
|
826.703
|
886.338
|
933.460
|
982.557
|
978.765
|
Nettoactief per aandeel
2 |
89,90
|
89,30
|
105,0
|
118,0
|
126,0
|
136,0
|
147,0
|
153,0
|
Cashflow per aandeel
2 |
26,20
|
21,60
|
27,50
|
41,70
|
37,40
|
43,30
|
40,80
|
41,90
|
Capex
1 |
36.883
|
35.079
|
49.203
|
62.843
|
77.669
|
138.256
|
160.373
|
148.788
|
Capex/omzet
|
19,3%
|
21,87%
|
22,46%
|
18,97%
|
25,83%
|
45,16%
|
52,69%
|
48,6%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
30/01/23
|
30/01/24
|
-
|
-
|
-
|
Laatste slotkoers
154
THB Gemiddelde koersdoel
179,8
THB Spread / Gemiddelde doel +16,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,86% | 299 mld. | | +0,34% | 136 mld. | | +60,77% | 131 mld. | | +20,61% | 81,97 mld. | | +2,98% | 71,58 mld. | | +4,67% | 55,41 mld. | | +6,90% | 47,32 mld. | | +28,49% | 35,54 mld. | | +8,32% | 31,05 mld. |
Olie- en gasexploratie en -productie - Andere
|