Real Time
BOERSE MUENCHEN
20:25:53 28-01-2022
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,6
EUR
|
-1,31%
|
|
+5,61%
|
+16,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
231.675
|
136.639
|
167.669
|
197.029
|
213.551
|
227.723
|
-
|
-
|
Bedrijfswaarde
1 |
310.045
|
212.025
|
220.224
|
241.866
|
257.092
|
264.814
|
259.945
|
256.142
|
K/w-verhouding
|
15,2
x
|
-6,38
x
|
8,54
x
|
4,93
x
|
11,5
x
|
8,64
x
|
8,27
x
|
7,83
x
|
Dividendrendement
|
6,34%
|
3,68%
|
4,07%
|
3,52%
|
3,95%
|
3,89%
|
4,14%
|
4,36%
|
Marktkapitalisatie/omzet
|
0,67
x
|
0,76
x
|
0,64
x
|
0,52
x
|
0,67
x
|
0,72
x
|
0,76
x
|
0,75
x
|
Bedrijfswaarde/omzet
|
0,9
x
|
1,17
x
|
0,84
x
|
0,63
x
|
0,81
x
|
0,84
x
|
0,87
x
|
0,85
x
|
Bedrijfswaarde/EBITDA
|
5,15
x
|
7,88
x
|
4
x
|
2,87
x
|
3,75
x
|
4,05
x
|
4,11
x
|
4,09
x
|
Bedrijfswaarde/FCF
|
16,1
x
|
10,2
x
|
5,46
x
|
5,28
x
|
7,05
x
|
9,41
x
|
9,93
x
|
9,95
x
|
FCF Yield
|
6,2%
|
9,82%
|
18,3%
|
18,9%
|
14,2%
|
10,6%
|
10,1%
|
10,1%
|
Price to Book
|
1,29
x
|
0,89
x
|
0,98
x
|
1,03
x
|
1,14
x
|
1,18
x
|
1,09
x
|
1
x
|
Aantal aandelen (in duizenden)
|
7.842.982
|
7.772.923
|
7.640.301
|
7.003.503
|
6.524.109
|
6.390.617
|
-
|
-
|
Referentieprijs
2 |
29,64
|
17,75
|
21,94
|
28,13
|
32,73
|
35,63
|
35,63
|
35,63
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
344.877
|
180.543
|
261.504
|
381.314
|
316.620
|
316.606
|
298.782
|
302.863
|
EBITDA
1 |
60.148
|
26.915
|
55.004
|
84.289
|
68.538
|
65.417
|
63.273
|
62.639
|
Bedrijfsresultaat (EBIT)
1 |
31.447
|
10.758
|
32.734
|
62.621
|
37.248
|
41.668
|
39.806
|
39.179
|
Operationele Marge
|
9,12%
|
5,96%
|
12,52%
|
16,42%
|
11,76%
|
13,16%
|
13,32%
|
12,94%
|
Resultaat voor belastingen (EBT)
1 |
25.486
|
-26.966
|
29.829
|
64.814
|
32.628
|
39.648
|
38.588
|
38.732
|
Nettowinst (verlies)
1 |
15.843
|
-21.680
|
20.101
|
42.309
|
19.360
|
26.617
|
26.336
|
26.465
|
Nettomarge
|
4,59%
|
-12,01%
|
7,69%
|
11,1%
|
6,11%
|
8,41%
|
8,81%
|
8,74%
|
WPA
2 |
1,950
|
-2,780
|
2,570
|
5,710
|
2,850
|
4,127
|
4,309
|
4,554
|
Free Cash Flow
1 |
19.208
|
20.828
|
40.345
|
45.814
|
36.460
|
28.146
|
26.174
|
25.746
|
FCF-marge
|
5,57%
|
11,54%
|
15,43%
|
12,01%
|
11,52%
|
8,89%
|
8,76%
|
8,5%
|
Kasstroomconversie (ebitda)
|
31,93%
|
77,38%
|
73,35%
|
54,35%
|
53,2%
|
43,03%
|
41,37%
|
41,1%
|
Kasstroomconversie (nettowinst)
|
121,24%
|
-
|
200,71%
|
108,28%
|
188,33%
|
105,74%
|
99,38%
|
97,29%
|
Dividend per aandeel
2 |
1,880
|
0,6530
|
0,8935
|
0,9900
|
1,294
|
1,388
|
1,475
|
1,555
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
85.280
|
84.204
|
100.059
|
95.749
|
101.303
|
86.959
|
74.578
|
76.350
|
78.732
|
72.478
|
94.200
|
91.207
|
79.620
|
79.774
|
70.546
|
EBITDA
1 |
16.349
|
19.028
|
23.150
|
21.512
|
20.600
|
21.432
|
14.435
|
16.336
|
16.335
|
18.711
|
16.042
|
15.342
|
14.768
|
15.688
|
15.585
|
Bedrijfsresultaat (EBIT)
|
11.199
|
14.445
|
18.108
|
14.879
|
14.591
|
15.500
|
6.563
|
10.425
|
5.114
|
13.057
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
13,13%
|
17,15%
|
18,1%
|
15,54%
|
14,4%
|
17,82%
|
8,8%
|
13,65%
|
6,5%
|
18,02%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
16.269
|
10.776
|
26.160
|
11.435
|
16.443
|
14.354
|
5.348
|
11.291
|
1.635
|
11.044
|
8.285
|
8.055
|
6.285
|
8.740
|
9.648
|
Nettowinst (verlies)
1 |
11.461
|
7.116
|
18.040
|
6.743
|
10.409
|
8.709
|
3.134
|
7.044
|
474
|
7.358
|
5.943
|
5.984
|
5.903
|
6.397
|
6.532
|
Nettomarge
|
13,44%
|
8,45%
|
18,03%
|
7,04%
|
10,28%
|
10,02%
|
4,2%
|
9,23%
|
0,6%
|
10,15%
|
6,31%
|
6,56%
|
7,41%
|
8,02%
|
9,26%
|
WPA
2 |
1,480
|
0,9300
|
2,400
|
0,9200
|
1,460
|
1,250
|
0,4600
|
1,050
|
0,0700
|
1,130
|
0,9068
|
0,9082
|
1,039
|
1,092
|
1,049
|
Dividend per aandeel
2 |
0,2400
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2875
|
0,3310
|
0,3310
|
0,3440
|
0,3440
|
0,3600
|
0,3600
|
0,3600
|
0,3681
|
0,3852
|
Datum van publicatie
|
3/02/22
|
5/05/22
|
28/07/22
|
27/10/22
|
2/02/23
|
4/05/23
|
27/07/23
|
2/11/23
|
1/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
78.370
|
75.386
|
52.555
|
44.837
|
43.541
|
37.091
|
32.222
|
28.419
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,303
x
|
2,801
x
|
0,9555
x
|
0,5319
x
|
0,6353
x
|
0,567
x
|
0,5093
x
|
0,4537
x
|
Free Cash Flow
1 |
19.208
|
20.828
|
40.345
|
45.814
|
36.460
|
28.146
|
26.174
|
25.746
|
ROE (netto-inkomsten/eigen vermogen)
|
8,55%
|
2,84%
|
11,8%
|
23,3%
|
15%
|
13,8%
|
13%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
4,1%
|
1,24%
|
4,92%
|
9,41%
|
6,7%
|
6,03%
|
5,97%
|
6,05%
|
Totale activa
1 |
386.658
|
-1.752.769
|
408.557
|
449.621
|
288.955
|
441.636
|
441.514
|
437.794
|
Nettoactief per aandeel
2 |
23,00
|
19,90
|
22,40
|
27,20
|
28,60
|
30,10
|
32,70
|
35,50
|
Cashflow per aandeel
2 |
5,200
|
4,370
|
5,780
|
9,230
|
7,970
|
8,510
|
8,600
|
9,430
|
Capex
1 |
22.971
|
16.585
|
19.000
|
22.600
|
22.993
|
23.136
|
23.687
|
24.045
|
Capex/omzet
|
6,66%
|
9,19%
|
7,27%
|
5,93%
|
7,26%
|
7,31%
|
7,93%
|
7,94%
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
35,63
USD Gemiddelde koersdoel
40,7
USD Spread / Gemiddelde doel +14,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,85% | 1.919 mld. | | +19,66% | 465 mld. | | +46,71% | 241 mld. | | +8,69% | 167 mld. | | -1,48% | 96,83 mld. | | -7,25% | 81,71 mld. | | -.--% | 51,53 mld. | | -3,39% | 51,32 mld. | | +28,55% | 51,15 mld. |
Geïntegreerde olie & gas
|