Beurs gesloten -
BOERSE MUENCHEN
21:44:06 05-07-2024
|
Nabeurs
22:00:02
|
58,03
EUR
|
-2,22%
|
|
58,08
|
+0,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.792
|
5.987
|
11.114
|
6.433
|
7.143
|
6.975
|
-
|
-
|
Bedrijfswaarde
1 |
5.792
|
5.987
|
11.114
|
6.433
|
7.143
|
6.975
|
6.975
|
6.975
|
K/w-verhouding
|
11,8
x
|
11,9
x
|
12,4
x
|
6,14
x
|
10,1
x
|
8,71
x
|
7,01
x
|
5,64
x
|
Dividendrendement
|
0,88%
|
1,67%
|
1,11%
|
2,38%
|
2,2%
|
2,3%
|
2,32%
|
2,45%
|
Marktkapitalisatie/omzet
|
5,16
x
|
4,84
x
|
5,6
x
|
2,5
x
|
2,73
x
|
2,29
x
|
2,08
x
|
1,85
x
|
Bedrijfswaarde/omzet
|
5,16
x
|
4,84
x
|
5,6
x
|
2,5
x
|
2,73
x
|
2,29
x
|
2,08
x
|
1,85
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,94
x
|
1,77
x
|
2,46
x
|
1,28
x
|
1,25
x
|
1,1
x
|
0,97
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
101.610
|
99.869
|
103.242
|
108.012
|
108.574
|
109.067
|
-
|
-
|
Referentieprijs
2 |
57,00
|
59,95
|
107,6
|
59,56
|
65,79
|
63,95
|
63,95
|
63,95
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
27/01/22
|
24/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.122
|
1.238
|
1.986
|
2.575
|
2.620
|
3.044
|
3.359
|
3.777
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
643,4
|
746,1
|
1.122
|
1.384
|
1.144
|
1.150
|
1.412
|
-
|
Operationele Marge
|
57,32%
|
60,28%
|
56,5%
|
53,76%
|
43,67%
|
37,78%
|
42,04%
|
-
|
Resultaat voor belastingen (EBT)
1 |
604,2
|
622,5
|
1.123
|
1.316
|
933,6
|
1.061
|
1.307
|
1.630
|
Nettowinst (verlies)
1 |
499,2
|
506,6
|
895,7
|
1.044
|
709,6
|
806
|
996,8
|
1.252
|
Nettomarge
|
44,48%
|
40,93%
|
45,09%
|
40,57%
|
27,09%
|
26,48%
|
29,68%
|
33,14%
|
WPA
2 |
4,840
|
5,040
|
8,670
|
9,700
|
6,540
|
7,340
|
9,117
|
11,34
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5000
|
1,000
|
1,200
|
1,420
|
1,450
|
1,474
|
1,483
|
1,567
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
27/01/22
|
24/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
569,4
|
563,8
|
628,2
|
672,4
|
710,2
|
712,2
|
669,3
|
716,2
|
682,2
|
728,8
|
741
|
777,4
|
792,9
|
789,9
|
828,3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
325,9
|
307,2
|
351,1
|
358,1
|
367,8
|
351,6
|
282,1
|
290
|
220,3
|
247
|
264,8
|
299,5
|
323,7
|
318,7
|
349
|
Operationele Marge
|
57,24%
|
54,49%
|
55,89%
|
53,26%
|
51,79%
|
49,37%
|
42,15%
|
40,49%
|
32,29%
|
33,89%
|
35,73%
|
38,52%
|
40,82%
|
40,35%
|
42,14%
|
Resultaat voor belastingen (EBT)
1 |
310
|
298,2
|
323,6
|
329,6
|
364,7
|
184,6
|
260,1
|
277,9
|
211
|
231,8
|
247,1
|
276,5
|
297,7
|
286,8
|
312,8
|
Nettowinst (verlies)
1 |
242,5
|
236,9
|
257
|
260,8
|
289,8
|
139
|
212,5
|
213,4
|
144,7
|
174,2
|
188,4
|
214,5
|
231,1
|
214,6
|
242,1
|
Nettomarge
|
42,59%
|
42,02%
|
40,91%
|
38,79%
|
40,81%
|
19,52%
|
31,75%
|
29,8%
|
21,21%
|
23,9%
|
25,43%
|
27,59%
|
29,14%
|
27,17%
|
29,23%
|
WPA
2 |
2,320
|
2,220
|
2,390
|
2,420
|
2,670
|
1,280
|
1,960
|
1,970
|
1,330
|
1,600
|
1,725
|
1,933
|
2,067
|
1,934
|
2,198
|
Dividend per aandeel
2 |
0,3500
|
0,3500
|
0,3500
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
0,3700
|
-
|
0,3677
|
0,3685
|
0,3685
|
0,3700
|
0,3700
|
Datum van publicatie
|
27/01/22
|
21/04/22
|
21/07/22
|
20/10/22
|
24/01/23
|
18/04/23
|
18/07/23
|
19/10/23
|
25/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17,7%
|
15,8%
|
21,4%
|
20,2%
|
14,9%
|
13,3%
|
14,8%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
2%
|
1,61%
|
1,83%
|
1,62%
|
1,03%
|
1,04%
|
1,16%
|
1,34%
|
Totale activa
1 |
24.959
|
31.466
|
48.945
|
64.475
|
68.893
|
77.560
|
85.916
|
93.120
|
Nettoactief per aandeel
2 |
29,40
|
33,90
|
43,80
|
46,50
|
52,80
|
58,30
|
66,10
|
77,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
27/01/22
|
24/01/23
|
25/01/24
|
-
|
-
|
-
|
Laatste slotkoers
63,95
USD Gemiddelde koersdoel
75,76
USD Spread / Gemiddelde doel +18,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,62% | 213 mld. | | +5,85% | 74,17 mld. | | +10,53% | 57,64 mld. | | +6,05% | 50,35 mld. | | +27,72% | 45,57 mld. | | -10,16% | 37,68 mld. | | +9,40% | 35,69 mld. | | -96,60% | 32,24 mld. | | +4,41% | 25,03 mld. |
Commerciële banken
|