Beurs gesloten -
BOERSE MUENCHEN
21:44:25 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,494
EUR
|
-1,86%
|
|
+0,66%
|
+6,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.340
|
9.410
|
10.814
|
12.754
|
11.033
|
11.583
|
-
|
-
|
Bedrijfswaarde
1 |
9.413
|
10.411
|
12.076
|
15.979
|
14.202
|
14.592
|
14.267
|
13.933
|
K/w-verhouding
|
29,7
x
|
51,1
x
|
41,4
x
|
44,1
x
|
29,3
x
|
29,9
x
|
22,7
x
|
19,8
x
|
Dividendrendement
|
1,14%
|
1,06%
|
1,09%
|
1,49%
|
1,97%
|
1,95%
|
2,2%
|
2,44%
|
Marktkapitalisatie/omzet
|
3,07
x
|
3,33
x
|
3,66
x
|
3,43
x
|
2,05
x
|
2,1
x
|
2
x
|
1,9
x
|
Bedrijfswaarde/omzet
|
3,47
x
|
3,69
x
|
4,08
x
|
4,3
x
|
2,64
x
|
2,64
x
|
2,47
x
|
2,29
x
|
Bedrijfswaarde/EBITDA
|
15,8
x
|
16,9
x
|
18,5
x
|
18,9
x
|
11,6
x
|
11,8
x
|
10,4
x
|
9,43
x
|
Bedrijfswaarde/FCF
|
37,5
x
|
30,9
x
|
37
x
|
38,5
x
|
28,4
x
|
32,7
x
|
22,8
x
|
19,8
x
|
FCF Yield
|
2,66%
|
3,23%
|
2,7%
|
2,6%
|
3,52%
|
3,06%
|
4,39%
|
5,04%
|
Price to Book
|
8,36
x
|
8,37
x
|
8,59
x
|
3,12
x
|
2,72
x
|
2,7
x
|
2,53
x
|
2,36
x
|
Aantal aandelen (in duizenden)
|
1.841.133
|
1.846.633
|
1.851.633
|
2.510.640
|
2.502.940
|
2.511.540
|
-
|
-
|
Referentieprijs
2 |
4,530
|
5,096
|
5,840
|
5,080
|
4,408
|
4,612
|
4,612
|
4,612
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
16/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.714
|
2.824
|
2.957
|
3.714
|
5.375
|
5.524
|
5.785
|
6.084
|
EBITDA
1 |
596,7
|
616,2
|
654,1
|
847
|
1.228
|
1.238
|
1.367
|
1.477
|
Bedrijfsresultaat (EBIT)
1 |
365,4
|
384
|
441,5
|
571
|
898
|
938,8
|
1.042
|
1.141
|
Operationele Marge
|
13,46%
|
13,6%
|
14,93%
|
15,37%
|
16,71%
|
16,99%
|
18,01%
|
18,75%
|
Resultaat voor belastingen (EBT)
1 |
338,5
|
229,8
|
325,1
|
296
|
493
|
540,4
|
707,8
|
815,4
|
Nettowinst (verlies)
1 |
283,5
|
185,9
|
263,2
|
232
|
381
|
395,4
|
515,9
|
592,9
|
Nettomarge
|
10,44%
|
6,58%
|
8,9%
|
6,25%
|
7,09%
|
7,16%
|
8,92%
|
9,75%
|
WPA
2 |
0,1524
|
0,0998
|
0,1410
|
0,1151
|
0,1507
|
0,1545
|
0,2034
|
0,2332
|
Free Cash Flow
1 |
250,7
|
336,8
|
326,5
|
415
|
500
|
446,8
|
625,8
|
702,5
|
FCF-marge
|
9,24%
|
11,93%
|
11,04%
|
11,17%
|
9,3%
|
8,09%
|
10,82%
|
11,55%
|
Kasstroomconversie (ebitda)
|
42,01%
|
54,66%
|
49,92%
|
49%
|
40,72%
|
36,08%
|
45,77%
|
47,55%
|
Kasstroomconversie (nettowinst)
|
88,43%
|
181,17%
|
124,05%
|
178,88%
|
131,23%
|
112,98%
|
121,29%
|
118,48%
|
Dividend per aandeel
2 |
0,0515
|
0,0541
|
0,0639
|
0,0755
|
0,0868
|
0,0900
|
0,1014
|
0,1125
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
16/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
1.416
|
1.291
|
1.532
|
1.463
|
1.494
|
786
|
786
|
1.572
|
2.142
|
2.671
|
2.704
|
2.729
|
2.784
|
2.834
|
2.905
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500,8
|
602
|
-
|
624
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
213,3
|
139
|
-
|
208,6
|
-
|
-
|
98,75
|
-
|
338,5
|
437
|
-
|
443
|
-
|
-
|
-
|
Operationele Marge
|
15,07%
|
10,77%
|
-
|
14,26%
|
-
|
-
|
12,56%
|
-
|
15,8%
|
16,36%
|
-
|
16,23%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
134,1
|
240
|
-
|
339
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
107,8
|
185
|
-
|
254
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,03%
|
6,93%
|
-
|
9,31%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0486
|
0,0731
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0240
|
0,0515
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
30/07/20
|
4/03/21
|
29/07/21
|
3/03/22
|
21/04/22
|
28/07/22
|
28/07/22
|
16/03/23
|
27/07/23
|
7/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.073
|
1.001
|
1.262
|
3.225
|
3.169
|
3.008
|
2.684
|
2.350
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,798
x
|
1,624
x
|
1,93
x
|
3,808
x
|
2,581
x
|
2,43
x
|
1,963
x
|
1,59
x
|
Free Cash Flow
1 |
251
|
337
|
327
|
415
|
500
|
447
|
626
|
702
|
ROE (netto-inkomsten/eigen vermogen)
|
29,1%
|
26,7%
|
28%
|
8,65%
|
14,3%
|
14,1%
|
14,6%
|
15,3%
|
ROA (netto-inkomsten/totale activa)
|
8,76%
|
5,65%
|
5,31%
|
2,86%
|
5,06%
|
4,84%
|
5,8%
|
6,59%
|
Totale activa
1 |
3.238
|
3.293
|
4.957
|
8.123
|
7.525
|
8.168
|
8.899
|
9.002
|
Nettoactief per aandeel
2 |
0,5400
|
0,6100
|
0,6800
|
1,630
|
1,620
|
1,710
|
1,820
|
1,950
|
Cashflow per aandeel
2 |
0,2500
|
0,2900
|
0,3000
|
0,3000
|
0,2900
|
0,2900
|
0,3500
|
0,3900
|
Capex
1 |
168
|
146
|
153
|
185
|
197
|
255
|
266
|
280
|
Capex/omzet
|
6,18%
|
5,18%
|
5,16%
|
4,98%
|
3,67%
|
4,62%
|
4,59%
|
4,59%
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
16/03/23
|
7/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4,612
GBP Gemiddelde koersdoel
5,476
GBP Spread / Gemiddelde doel +18,73% Consensus |