Real Time
BOERSE MUENCHEN
21:18:34 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
62,03
EUR
|
+0,88%
|
|
+1,47%
|
-13,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.086
|
138.858
|
173.001
|
44.154
|
100.187
|
86.026
|
-
|
-
|
Bedrijfswaarde
1 |
43.631
|
133.228
|
166.144
|
40.015
|
96.095
|
80.364
|
78.703
|
76.177
|
K/w-verhouding
|
-361
x
|
437
x
|
60,1
x
|
-12,7
x
|
779
x
|
193
x
|
70,8
x
|
50,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
29,2
x
|
47,4
x
|
37,5
x
|
7,88
x
|
14,2
x
|
10,1
x
|
8,38
x
|
6,86
x
|
Bedrijfswaarde/omzet
|
27,6
x
|
45,5
x
|
36
x
|
7,15
x
|
13,6
x
|
9,41
x
|
7,67
x
|
6,07
x
|
Bedrijfswaarde/EBITDA
|
612
x
|
274
x
|
218
x
|
933
x
|
118
x
|
67
x
|
46,5
x
|
31,5
x
|
Bedrijfswaarde/FCF
|
3.149
x
|
348
x
|
366
x
|
-215
x
|
106
x
|
64,2
x
|
46,7
x
|
32,5
x
|
FCF Yield
|
0,03%
|
0,29%
|
0,27%
|
-0,47%
|
0,94%
|
1,56%
|
2,14%
|
3,08%
|
Price to Book
|
14,9
x
|
21,1
x
|
14,1
x
|
5,37
x
|
11,1
x
|
8,75
x
|
7,42
x
|
6,09
x
|
Aantal aandelen (in duizenden)
|
1.159.173
|
1.226.711
|
1.256.003
|
1.272.089
|
1.286.099
|
1.289.167
|
-
|
-
|
Referentieprijs
2 |
39,76
|
113,2
|
137,7
|
34,71
|
77,90
|
66,06
|
66,06
|
66,06
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.578
|
2.929
|
4.612
|
5.600
|
7.060
|
8.536
|
10.261
|
12.544
|
EBITDA
1 |
71,27
|
486,1
|
762,1
|
42,88
|
814
|
1.200
|
1.692
|
2.417
|
Bedrijfsresultaat (EBIT)
1 |
35,62
|
437,4
|
718
|
6,059
|
782
|
1.155
|
1.638
|
2.321
|
Operationele Marge
|
2,26%
|
14,93%
|
15,57%
|
0,11%
|
11,08%
|
13,53%
|
15,96%
|
18,5%
|
Resultaat voor belastingen (EBT)
1 |
-95,82
|
240,4
|
3.141
|
-3.623
|
185
|
609,3
|
1.388
|
2.137
|
Nettowinst (verlies)
1 |
-124,8
|
319,5
|
2.915
|
-3.460
|
132
|
427,2
|
1.191
|
1.768
|
Nettomarge
|
-7,91%
|
10,91%
|
63,2%
|
-61,79%
|
1,87%
|
5%
|
11,61%
|
14,1%
|
WPA
2 |
-0,1100
|
0,2590
|
2,290
|
-2,730
|
0,1000
|
0,3415
|
0,9326
|
1,314
|
Free Cash Flow
1 |
13,86
|
383,2
|
453,6
|
-186,5
|
905
|
1.251
|
1.684
|
2.346
|
FCF-marge
|
0,88%
|
13,08%
|
9,84%
|
-3,33%
|
12,82%
|
14,66%
|
16,41%
|
18,7%
|
Kasstroomconversie (ebitda)
|
19,44%
|
78,83%
|
59,52%
|
-
|
111,18%
|
104,3%
|
99,53%
|
97,04%
|
Kasstroomconversie (nettowinst)
|
-
|
119,94%
|
15,56%
|
-
|
685,61%
|
292,95%
|
141,37%
|
132,65%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
1.380
|
1.204
|
1.295
|
1.366
|
1.735
|
1.508
|
1.694
|
1.714
|
2.144
|
1.861
|
2.008
|
2.069
|
2.587
|
2.253
|
2.411
|
EBITDA
1 |
146
|
41,89
|
-32,69
|
-36,61
|
70,29
|
-23
|
154
|
280
|
402
|
207
|
247,9
|
279,9
|
456,5
|
312
|
365,1
|
Bedrijfsresultaat (EBIT)
1 |
130,2
|
31,91
|
-41,77
|
-45,08
|
60,99
|
-31
|
146
|
271
|
396
|
201
|
236,6
|
271,3
|
442,2
|
305
|
348,4
|
Operationele Marge
|
9,43%
|
2,65%
|
-3,23%
|
-3,3%
|
3,52%
|
-2,06%
|
8,62%
|
15,81%
|
18,47%
|
10,8%
|
11,78%
|
13,12%
|
17,09%
|
13,54%
|
14,45%
|
Resultaat voor belastingen (EBT)
1 |
-488,7
|
-1.653
|
-1.198
|
-157,1
|
-614,6
|
76
|
-1.301
|
728
|
682
|
-256
|
149,6
|
196,2
|
367,7
|
200,6
|
248
|
Nettowinst (verlies)
1 |
-371,3
|
-1.474
|
-1.204
|
-158,4
|
-623,7
|
68
|
-1.311
|
718
|
657
|
-273
|
132,9
|
181,4
|
342,3
|
202,4
|
236,5
|
Nettomarge
|
-26,91%
|
-122,5%
|
-92,96%
|
-11,59%
|
-35,95%
|
4,51%
|
-77,39%
|
41,89%
|
30,64%
|
-14,67%
|
6,62%
|
8,77%
|
13,23%
|
8,98%
|
9,81%
|
WPA
2 |
-0,2950
|
-1,170
|
-0,9500
|
-0,1200
|
-0,4900
|
0,0500
|
-1,020
|
0,5500
|
0,5100
|
-0,2100
|
0,1058
|
0,1449
|
0,2667
|
0,1562
|
0,1793
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/02/22
|
5/05/22
|
27/07/22
|
27/10/22
|
15/02/23
|
4/05/23
|
2/08/23
|
2/11/23
|
13/02/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.455
|
5.630
|
6.857
|
4.140
|
4.092
|
5.662
|
7.323
|
9.849
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
13,9
|
383
|
454
|
-186
|
905
|
1.251
|
1.684
|
2.346
|
ROE (netto-inkomsten/eigen vermogen)
|
1,34%
|
10,4%
|
9,29%
|
0,49%
|
10,9%
|
14,3%
|
17,2%
|
18,4%
|
ROA (netto-inkomsten/totale activa)
|
1,19%
|
8,73%
|
27,6%
|
0,39%
|
8,59%
|
11,9%
|
15,1%
|
14,5%
|
Totale activa
1 |
-10.491
|
3.659
|
10.552
|
-876.277
|
1.537
|
3.600
|
7.876
|
12.161
|
Nettoactief per aandeel
2 |
2,670
|
5,350
|
9,770
|
6,460
|
7,050
|
7,550
|
8,910
|
10,80
|
Cashflow per aandeel
2 |
0,0600
|
0,3400
|
0,4000
|
-0,1100
|
0,7300
|
1,050
|
1,520
|
2,020
|
Capex
1 |
56,8
|
41,7
|
50,8
|
50
|
39
|
22,2
|
38,1
|
42,1
|
Capex/omzet
|
3,6%
|
1,42%
|
1,1%
|
0,89%
|
0,55%
|
0,26%
|
0,37%
|
0,34%
|
Datum van publicatie
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
66,06
USD Gemiddelde koersdoel
76,51
USD Spread / Gemiddelde doel +15,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,13% | 186 mld. | | -2,50% | 178 mld. | | +42,98% | 88,48 mld. | | +1,27% | 80,94 mld. | | +20,61% | 26,97 mld. | | +36,91% | 11,54 mld. | | -22,75% | 7,27 mld. | | -9,26% | 6,07 mld. | | -3,63% | 4,12 mld. |
E-commerce & Veilingdiensten
|