Beurs gesloten -
Deutsche Boerse AG
15:29:01 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,8
EUR
|
-0,56%
|
|
0,00%
|
+13,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.575
|
21.330
|
20.820
|
17.595
|
24.615
|
28.200
|
-
|
-
|
Bedrijfswaarde
1 |
32.375
|
28.494
|
28.266
|
23.838
|
30.837
|
33.752
|
33.224
|
32.691
|
K/w-verhouding
|
17,7
x
|
-167
x
|
-347
x
|
19,5
x
|
-
|
15,8
x
|
14,7
x
|
13,9
x
|
Dividendrendement
|
4,45%
|
-
|
-
|
4,05%
|
4,67%
|
5%
|
5,36%
|
5,63%
|
Marktkapitalisatie/omzet
|
5,68
x
|
9,78
x
|
8,7
x
|
4,15
x
|
4,79
x
|
4,98
x
|
4,78
x
|
4,58
x
|
Bedrijfswaarde/omzet
|
7,19
x
|
13,1
x
|
11,8
x
|
5,63
x
|
6
x
|
5,96
x
|
5,63
x
|
5,31
x
|
Bedrijfswaarde/EBITDA
|
11,7
x
|
34,4
x
|
37,3
x
|
11,6
x
|
10,2
x
|
9,96
x
|
9,4
x
|
8,9
x
|
Bedrijfswaarde/FCF
|
29,9
x
|
-88,1
x
|
-72,1
x
|
17,9
x
|
-
|
18,1
x
|
16,8
x
|
15,8
x
|
FCF Yield
|
3,34%
|
-1,14%
|
-1,39%
|
5,57%
|
-
|
5,52%
|
5,97%
|
6,34%
|
Price to Book
|
3,99
x
|
3,49
x
|
3,41
x
|
2,62
x
|
-
|
3,44
x
|
3,24
x
|
3,04
x
|
Aantal aandelen (in duizenden)
|
150.000
|
150.000
|
150.000
|
150.000
|
150.000
|
150.000
|
-
|
-
|
Referentieprijs
2 |
170,5
|
142,2
|
138,8
|
117,3
|
164,1
|
188,0
|
188,0
|
188,0
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.503
|
2.181
|
2.393
|
4.237
|
5.142
|
5.664
|
5.904
|
6.157
|
EBITDA
1 |
2.776
|
828,5
|
757,4
|
2.053
|
3.023
|
3.390
|
3.535
|
3.675
|
Bedrijfsresultaat (EBIT)
1 |
1.977
|
-92,29
|
-151,8
|
1.284
|
2.201
|
2.544
|
2.682
|
2.806
|
Operationele Marge
|
43,91%
|
-4,23%
|
-6,34%
|
30,29%
|
42,81%
|
44,91%
|
45,42%
|
45,57%
|
Resultaat voor belastingen (EBT)
1 |
1.883
|
-212,6
|
-168,5
|
1.170
|
2.166
|
2.427
|
2.590
|
2.733
|
Nettowinst (verlies)
1 |
1.442
|
-126,8
|
-60,04
|
901,5
|
1.631
|
1.830
|
1.936
|
2.028
|
Nettomarge
|
32,02%
|
-5,81%
|
-2,51%
|
21,27%
|
31,72%
|
32,31%
|
32,8%
|
32,93%
|
WPA
2 |
9,610
|
-0,8500
|
-0,4000
|
6,010
|
-
|
11,87
|
12,77
|
13,55
|
Free Cash Flow
1 |
1.082
|
-323,5
|
-392,2
|
1.328
|
-
|
1.865
|
1.983
|
2.074
|
FCF-marge
|
24,03%
|
-14,84%
|
-16,39%
|
31,34%
|
-
|
32,92%
|
33,58%
|
33,69%
|
Kasstroomconversie (ebitda)
|
38,98%
|
-
|
-
|
64,7%
|
-
|
55,01%
|
56,08%
|
56,45%
|
Kasstroomconversie (nettowinst)
|
75,03%
|
-
|
-
|
147,33%
|
-
|
101,88%
|
102,39%
|
102,3%
|
Dividend per aandeel
2 |
7,580
|
-
|
-
|
4,750
|
7,660
|
9,405
|
10,07
|
10,58
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.112
|
862,9
|
632,4
|
683,9
|
1.037
|
1.721
|
1.194
|
1.322
|
1.027
|
1.306
|
2.333
|
1.446
|
1.363
|
-
|
1.233
|
1.501
|
1.636
|
1.365
|
1.244
|
1.572
|
EBITDA
1 |
211,4
|
-58,2
|
222,8
|
72,61
|
558,7
|
631,3
|
670,2
|
-
|
368,6
|
801,7
|
1.170
|
943,3
|
909
|
-
|
581,1
|
969
|
1.113
|
802,5
|
578,2
|
1.011
|
Bedrijfsresultaat (EBIT)
1 |
-192,1
|
-454,3
|
3,584
|
-123,2
|
360,8
|
237,6
|
470,5
|
575,6
|
169,9
|
599,3
|
769,2
|
740,5
|
691,7
|
-
|
369,6
|
769,1
|
899,7
|
589
|
366,4
|
802,7
|
Operationele Marge
|
-17,27%
|
-52,65%
|
0,57%
|
-18,01%
|
34,8%
|
13,81%
|
39,39%
|
43,53%
|
16,55%
|
45,87%
|
32,97%
|
51,21%
|
50,76%
|
-
|
29,98%
|
51,26%
|
55%
|
43,14%
|
29,45%
|
51,07%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-488,3
|
34,23
|
-136,8
|
344,7
|
207,9
|
434,6
|
527,1
|
177,4
|
619,3
|
-
|
712,9
|
656,2
|
-
|
346,7
|
719,3
|
859,2
|
532,5
|
340,2
|
778,1
|
Nettowinst (verlies)
1 |
-170,7
|
-346,4
|
63,6
|
-96,38
|
260,2
|
163,8
|
335,4
|
402,3
|
133,6
|
474,1
|
607,7
|
531,4
|
491,7
|
1.023
|
261
|
554,8
|
654,1
|
420,1
|
253,1
|
581,5
|
Nettomarge
|
-15,35%
|
-40,14%
|
10,06%
|
-14,09%
|
25,09%
|
9,52%
|
28,08%
|
30,43%
|
13,01%
|
36,29%
|
26,05%
|
36,75%
|
36,08%
|
-
|
21,17%
|
36,97%
|
39,99%
|
30,77%
|
20,34%
|
37%
|
WPA
2 |
-
|
-
|
0,4200
|
-
|
-
|
-
|
2,240
|
2,680
|
0,8900
|
3,160
|
-
|
3,540
|
-
|
-
|
1,740
|
3,690
|
4,342
|
2,787
|
1,687
|
3,877
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,750
|
-
|
-
|
-
|
-
|
7,660
|
-
|
-
|
-
|
-
|
9,763
|
-
|
-
|
Datum van publicatie
|
28-07-20
|
28-07-21
|
23-02-22
|
27-04-22
|
27-07-22
|
27-07-22
|
26-10-22
|
27-02-23
|
26-04-23
|
26-07-23
|
26-07-23
|
03-11-23
|
28-02-24
|
28-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.800
|
7.164
|
7.446
|
6.243
|
6.222
|
5.552
|
5.024
|
4.491
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,45
x
|
8,647
x
|
9,831
x
|
3,041
x
|
2,059
x
|
1,638
x
|
1,421
x
|
1,222
x
|
Free Cash Flow
1 |
1.082
|
-324
|
-392
|
1.328
|
-
|
1.865
|
1.983
|
2.074
|
ROE (netto-inkomsten/eigen vermogen)
|
23,2%
|
-2,02%
|
-0,98%
|
14,6%
|
-
|
22,2%
|
22,3%
|
22,5%
|
ROA (netto-inkomsten/totale activa)
|
9,68%
|
-0,83%
|
-0,38%
|
5,68%
|
9,76%
|
10,5%
|
11,4%
|
11,9%
|
Totale activa
1 |
14.895
|
15.277
|
15.994
|
15.862
|
16.703
|
17.472
|
17.032
|
17.107
|
Nettoactief per aandeel
2 |
42,70
|
40,80
|
40,70
|
44,80
|
-
|
54,60
|
58,00
|
61,90
|
Cashflow per aandeel
2 |
14,10
|
0,9700
|
1,870
|
12,40
|
-
|
16,60
|
17,80
|
20,00
|
Capex
1 |
1.032
|
470
|
673
|
535
|
-
|
779
|
772
|
834
|
Capex/omzet
|
22,93%
|
21,54%
|
28,11%
|
12,62%
|
-
|
13,75%
|
13,08%
|
13,55%
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
188
EUR Gemiddelde koersdoel
191,6
EUR Spread / Gemiddelde doel +1,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,07% | 12,01 mld. | | -1,62% | 11,04 mld. | | +10,72% | 9,05 mld. | | -3,46% | 7,92 mld. | | +19,89% | 6,99 mld. | | +13,15% | 6,79 mld. | | +34,51% | 3,5 mld. | | +3,64% | 3,13 mld. | | +141,40% | 2,88 mld. |
Luchthavendiensten - Andere
|