Beurs gesloten -
BOERSE MUENCHEN
21:44:12 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25
EUR
|
-5,30%
|
|
0,00%
|
+5,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
331,1
|
338,5
|
569,5
|
269,2
|
246,7
|
266,4
|
-
|
-
|
Bedrijfswaarde
1 |
331,1
|
338,5
|
569,5
|
269,2
|
246,7
|
266,4
|
266,4
|
266,4
|
K/w-verhouding
|
7,9
x
|
12,4
x
|
6,9
x
|
5,3
x
|
15,1
x
|
6,32
x
|
4,72
x
|
4,1
x
|
Dividendrendement
|
-
|
0,67%
|
1,65%
|
4,27%
|
4,78%
|
4,46%
|
4,46%
|
-
|
Marktkapitalisatie/omzet
|
0,93
x
|
0,91
x
|
1,33
x
|
0,53
x
|
0,45
x
|
0,45
x
|
0,43
x
|
-
|
Bedrijfswaarde/omzet
|
0,93
x
|
0,91
x
|
1,33
x
|
0,53
x
|
0,45
x
|
0,45
x
|
0,43
x
|
-
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
3,66
x
|
2,36
x
|
-
|
2
x
|
1,65
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,09
x
|
1,2
x
|
1,99
x
|
0,87
x
|
0,76
x
|
0,74
x
|
0,66
x
|
0,6
x
|
Aantal aandelen (in duizenden)
|
11.027
|
11.336
|
9.912
|
9.586
|
9.835
|
9.896
|
-
|
-
|
Referentieprijs
2 |
30,03
|
29,86
|
57,46
|
28,08
|
25,08
|
26,92
|
26,92
|
26,92
|
Datum van publicatie
|
25/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
355,7
|
373,9
|
428,4
|
507,2
|
551,4
|
586,8
|
626,7
|
-
|
EBITDA
1 |
-
|
-
|
155,5
|
114,1
|
-
|
133,2
|
161,6
|
-
|
Bedrijfsresultaat (EBIT)
1 |
99,12
|
73,78
|
143,8
|
101,4
|
88,25
|
129,3
|
146,7
|
-
|
Operationele Marge
|
27,86%
|
19,73%
|
33,58%
|
19,99%
|
16%
|
22,04%
|
23,41%
|
-
|
Resultaat voor belastingen (EBT)
1 |
58,99
|
35,93
|
112,5
|
65,32
|
20,78
|
56,6
|
78,98
|
85,7
|
Nettowinst (verlies)
1 |
44,73
|
26,73
|
88,69
|
51,22
|
15,96
|
41,7
|
55,99
|
64,7
|
Nettomarge
|
12,58%
|
7,15%
|
20,7%
|
10,1%
|
2,89%
|
7,11%
|
8,93%
|
-
|
WPA
2 |
3,800
|
2,400
|
8,330
|
5,300
|
1,660
|
4,260
|
5,706
|
6,560
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,2000
|
0,9500
|
1,200
|
1,200
|
1,200
|
1,200
|
-
|
Datum van publicatie
|
25/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
119,5
|
120,8
|
122,9
|
131,5
|
132
|
135,4
|
133,5
|
140,9
|
141,7
|
144,3
|
142,7
|
148,4
|
151,4
|
155,1
|
153,7
|
EBITDA
1 |
36,13
|
38,13
|
26,35
|
-
|
-
|
-
|
27,6
|
-
|
-
|
-
|
25,78
|
33,08
|
36,88
|
41,8
|
41,74
|
Bedrijfsresultaat (EBIT)
1 |
32,94
|
34,89
|
23,35
|
25,22
|
17,94
|
28,39
|
24,04
|
27,84
|
7,978
|
37,44
|
26,22
|
33,76
|
31,89
|
35,32
|
37,57
|
Operationele Marge
|
27,57%
|
28,87%
|
19%
|
19,18%
|
13,59%
|
20,97%
|
18,01%
|
19,76%
|
5,63%
|
25,94%
|
18,37%
|
22,75%
|
21,07%
|
22,77%
|
24,44%
|
Resultaat voor belastingen (EBT)
1 |
25,35
|
34,95
|
15,79
|
13,35
|
1,232
|
11,6
|
7,813
|
10,9
|
-9,532
|
19,93
|
7,366
|
15,56
|
13,71
|
20,12
|
21,23
|
Nettowinst (verlies)
1 |
20,78
|
26,78
|
11,98
|
10,07
|
2,391
|
8,689
|
6,023
|
8,82
|
-7,574
|
15,2
|
5,622
|
11,07
|
9,779
|
15,18
|
16,02
|
Nettomarge
|
17,39%
|
22,16%
|
9,75%
|
7,66%
|
1,81%
|
6,42%
|
4,51%
|
6,26%
|
-5,35%
|
10,54%
|
3,94%
|
7,46%
|
6,46%
|
9,79%
|
10,42%
|
WPA
2 |
2,040
|
2,670
|
1,240
|
1,060
|
0,2500
|
0,9000
|
0,6300
|
0,9100
|
-0,8000
|
1,560
|
0,5760
|
1,132
|
0,9980
|
1,508
|
1,525
|
Dividend per aandeel
2 |
0,2500
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
-
|
0,3000
|
-
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
Datum van publicatie
|
9/02/22
|
4/05/22
|
3/08/22
|
1/11/22
|
8/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
7/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15,4%
|
10%
|
31,6%
|
17,3%
|
5%
|
12,3%
|
14,2%
|
16,2%
|
ROA (netto-inkomsten/totale activa)
|
4,3%
|
2,5%
|
7,2%
|
3,22%
|
0,9%
|
2,24%
|
2,68%
|
2,9%
|
Totale activa
1 |
1.040
|
1.069
|
1.232
|
1.592
|
1.773
|
1.863
|
2.093
|
2.231
|
Nettoactief per aandeel
2 |
27,50
|
24,90
|
28,90
|
32,40
|
33,00
|
36,30
|
40,70
|
44,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
26,92
USD Gemiddelde koersdoel
30,33
USD Spread / Gemiddelde doel +12,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,59% | 52,84 mld. | | -6,30% | 30,16 mld. | | +51,43% | 26,84 mld. | | +38,78% | 26,34 mld. | | +22,86% | 18,84 mld. | | +13,60% | 14,41 mld. | | +39,57% | 12,89 mld. | | +22,64% | 8,71 mld. | | +160,78% | 7,88 mld. |
Consumentenkrediet - Andere
|