MUNICH RE Toevoegen aan een lijst
|
Geschatte realtime
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 459,6 EUR | +0,39% |
|
+2,79% | +22,63% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 37.207 | 34.016 | 36.496 | 42.207 | 50.488 | 61.235 | - | - |
| Bedrijfswaarde 1 | 36.349 | 33.720 | 36.789 | 40.816 | 49.606 | 61.923 | 61.923 | 61.235 |
| K/w-verhouding | 13,9 x | 28,1 x | 12,4 x | 12,3 x | 11,1 x | 10,4 x | 10,2 x | 9,52 x |
| Dividendrendement | 3,73% | 4,04% | 4,22% | 3,82% | 4% | 3,45% | 3,71% | 3,94% |
| Marktkapitalisatie/omzet | 0,72 x | 0,62 x | 0,61 x | 0,63 x | 0,72 x | 0,84 x | 0,81 x | 0,78 x |
| Bedrijfswaarde/omzet | 0,71 x | 0,61 x | 0,62 x | 0,61 x | 0,71 x | 0,85 x | 0,82 x | 0,78 x |
| Bedrijfswaarde/EBITDA | - | - | - | - | - | - | - | - |
| Bedrijfswaarde/FCF | - | 29,8 x | 23,6 x | - | 20,7 x | 30 x | 17,5 x | - |
| FCF Yield | - | 3,35% | 4,23% | - | 4,83% | 3,33% | 5,7% | - |
| Price to Book | 1,22 x | 1,14 x | 1,18 x | 1,99 x | 1,7 x | 1,92 x | 1,76 x | 1,6 x |
| Aantal aandelen (in duizenden) | 141.470 | 140.099 | 140.099 | 138.838 | 134.600 | 133.760 | - | - |
| Referentieprijs 2 | 263,0 | 242,8 | 260,5 | 304,0 | 375,1 | 457,8 | 457,8 | 457,8 |
| Datum van publicatie | 28-02-20 | 25-02-21 | 23-02-22 | 23-02-23 | 27-02-24 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 51.457 | 54.890 | 59.567 | 67.133 | 69.814 | 73.119 | 75.710 | 78.367 |
| EBITDA | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.004 | 1.986 | 3.517 | 3.582 | 5.702 | 7.790 | 7.857 | 8.172 |
| Operationele Marge | 7,78% | 3,62% | 5,9% | 5,34% | 8,17% | 10,65% | 10,38% | 10,43% |
| Resultaat voor belastingen (EBT) 1 | 3.190 | 1.480 | 3.484 | 3.999 | 5.533 | 7.814 | 7.736 | 7.924 |
| Nettowinst (verlies) 1 | 2.724 | 1.211 | 2.933 | 3.419 | 4.597 | 5.757 | 5.756 | 6.023 |
| Nettomarge | 5,29% | 2,21% | 4,92% | 5,09% | 6,58% | 7,87% | 7,6% | 7,69% |
| WPA 2 | 18,97 | 8,630 | 20,93 | 24,63 | 33,88 | 43,90 | 44,73 | 48,11 |
| Free Cash Flow 1 | - | 1.130 | 1.556 | - | 2.395 | 2.063 | 3.532 | - |
| FCF-marge | - | 2,06% | 2,61% | - | 3,43% | 2,82% | 4,67% | - |
| Kasstroomconversie (ebitda) | - | - | - | - | - | - | - | - |
| Kasstroomconversie (nettowinst) | - | 93,31% | 53,05% | - | 52,1% | 35,83% | 61,36% | - |
| Dividend per aandeel 2 | 9,800 | 9,800 | 11,00 | 11,60 | 15,00 | 15,78 | 16,97 | 18,06 |
| Datum van publicatie | 28-02-20 | 25-02-21 | 23-02-22 | 23-02-23 | 27-02-24 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2021 S1 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 27.122 | 29.193 | 14.894 | 16.833 | 15.850 | 18.228 | 16.222 | 18.229 | 16.799 | - | 18.068 | 16.717 | - | 17.412 | 18.735 | 17.331 | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 1.153 | 2.352 | 962 | 780 | 763 | -346 | 2.385 | 1.768 | 1.573 | - | 1.776 | 585 | 2.928 | 2.005 | 2.076 | 1.682 | - | - |
| Operationele Marge | 4,25% | 8,06% | 6,46% | 4,63% | 4,81% | -1,9% | 14,7% | 9,7% | 9,36% | - | 9,83% | 3,5% | - | 11,51% | 11,08% | 9,71% | - | - |
| Resultaat voor belastingen (EBT) 1 | - | - | - | - | - | 603 | - | - | 1.531 | 3.257 | 1.734 | 543 | 2.886 | 1.981 | 2.041 | 1.468 | - | - |
| Nettowinst (verlies) 1 | 802 | - | 868 | 608 | 768 | 527 | 1.516 | 1.275 | 1.153 | 2.428 | 1.169 | 1.004 | 2.140 | 1.456 | 1.520 | 1.387 | - | - |
| Nettomarge | 2,96% | - | 5,83% | 3,61% | 4,85% | 2,89% | 9,35% | 6,99% | 6,86% | - | 6,47% | 6,01% | - | 8,36% | 8,12% | 8% | - | - |
| WPA 2 | 5,710 | 12,13 | 6,200 | 4,340 | 5,500 | 3,790 | 11,05 | 9,290 | 8,450 | - | 8,610 | 7,520 | 15,96 | 10,56 | 11,24 | 8,611 | 11,45 | 11,31 |
| Dividend per aandeel 2 | - | - | 11,00 | - | - | - | 11,60 | - | - | - | - | 15,00 | - | - | - | 16,20 | - | - |
| Datum van publicatie | 06-08-20 | 10-08-21 | 23-02-22 | 10-05-22 | 09-08-22 | 08-11-22 | 23-02-23 | 17-05-23 | 10-08-23 | 10-08-23 | 08-11-23 | 27-02-24 | 08-05-24 | - | - | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 293 | - | - | 687 | 687 | - |
| Nettokaspositie 1 | 858 | 296 | - | 1.391 | 882 | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 1.130 | 1.556 | - | 2.395 | 2.063 | 3.532 | - |
| ROE (netto-inkomsten/eigen vermogen) | 9,2% | 5,3% | 12,6% | 13,5% | 15,7% | 19,6% | 18% | 17,7% |
| ROA (netto-inkomsten/totale activa) | 0,98% | 0,41% | 0,96% | 1,12% | 1,69% | 1,79% | 1,78% | 1,78% |
| Totale activa 1 | 278.870 | 292.724 | 305.171 | 305.486 | 271.594 | 322.523 | 323.939 | 338.113 |
| Nettoactief per aandeel 2 | 215,0 | 213,0 | 220,0 | 153,0 | 220,0 | 238,0 | 260,0 | 286,0 |
| Cashflow per aandeel | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex/omzet | - | - | - | - | - | - | - | - |
| Datum van publicatie | 28-02-20 | 25-02-21 | 23-02-22 | 23-02-23 | 27-02-24 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
16
Laatste slotkoers
457,8
EUR
Gemiddelde koersdoel
471,6
EUR
Spread / Gemiddelde doel
+3,02%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +22,63% | 66,57 mld. | |
| +4,21% | 29,62 mld. | |
| +11,13% | 17,08 mld. | |
| +10,26% | 2,18 mld. | |
| +12,24% | 1,87 mld. | |
| +16,12% | 1,05 mld. | |
| +39,78% | 611 mln. | |
| -15,53% | 599 mln. | |
| +16,11% | 470 mln. | |
| -2,86% | 316 mln. |
- Beurs
- Aandelen
- Koers MUV2
- Financiën Munich Re
