Beurs gesloten -
Deutsche Boerse AG
08:02:44 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,48
EUR
|
+0,68%
|
|
-1,99%
|
-3,27%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.067.856
|
807.142
|
871.428
|
1.035.713
|
996.428
|
857.142
|
-
|
-
|
Bedrijfswaarde
1 |
1.005.699
|
774.707
|
918.358
|
1.093.448
|
1.044.493
|
896.999
|
886.253
|
891.460
|
K/w-verhouding
|
42,7
x
|
188
x
|
-53,5
x
|
-92,9
x
|
113
x
|
39
x
|
30,7
x
|
26,7
x
|
Dividendrendement
|
1,4%
|
0,34%
|
-
|
-
|
-
|
1,33%
|
1,67%
|
2,1%
|
Marktkapitalisatie/omzet
|
17
x
|
25,9
x
|
123
x
|
62,5
x
|
20,7
x
|
12,5
x
|
10,9
x
|
10,1
x
|
Bedrijfswaarde/omzet
|
16
x
|
24,8
x
|
130
x
|
66
x
|
21,7
x
|
13,1
x
|
11,3
x
|
10,5
x
|
Bedrijfswaarde/EBITDA
|
28,1
x
|
58,8
x
|
-98,8
x
|
-546
x
|
45,3
x
|
21,3
x
|
17,4
x
|
15,6
x
|
Bedrijfswaarde/FCF
|
43,4
x
|
-58,6
x
|
-45,1
x
|
-114
x
|
-221
x
|
61,5
x
|
33,5
x
|
39,2
x
|
FCF Yield
|
2,3%
|
-1,71%
|
-2,22%
|
-0,87%
|
-0,45%
|
1,63%
|
2,98%
|
2,55%
|
Price to Book
|
6,94
x
|
5,67
x
|
7,76
x
|
10,2
x
|
8,88
x
|
6,81
x
|
6,01
x
|
5,41
x
|
Aantal aandelen (in duizenden)
|
14.285.700
|
14.285.700
|
14.285.700
|
14.285.700
|
14.285.700
|
14.285.700
|
-
|
-
|
Referentieprijs
2 |
74,75
|
56,50
|
61,00
|
72,50
|
69,75
|
60,00
|
60,00
|
60,00
|
Datum van publicatie
|
27-11-19
|
24-11-20
|
22-11-21
|
21-11-22
|
20-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
62.783
|
31.179
|
7.086
|
16.560
|
48.141
|
68.442
|
78.294
|
84.842
|
EBITDA
1 |
35.761
|
13.180
|
-9.297
|
-2.002
|
23.068
|
42.032
|
50.902
|
57.028
|
Bedrijfsresultaat (EBIT)
1 |
29.910
|
7.739
|
-18.325
|
-10.934
|
14.197
|
30.692
|
37.329
|
42.296
|
Operationele Marge
|
47,64%
|
24,82%
|
-258,62%
|
-66,02%
|
29,49%
|
44,84%
|
47,68%
|
49,85%
|
Resultaat voor belastingen (EBT)
1 |
31.484
|
5.337
|
-20.545
|
-13.864
|
11.307
|
27.149
|
35.222
|
40.336
|
Nettowinst (verlies)
1 |
25.026
|
4.321
|
-16.322
|
-11.088
|
8.791
|
21.749
|
27.649
|
31.567
|
Nettomarge
|
39,86%
|
13,86%
|
-230,35%
|
-66,96%
|
18,26%
|
31,78%
|
35,31%
|
37,21%
|
WPA
2 |
1,750
|
0,3000
|
-1,140
|
-0,7800
|
0,6200
|
1,539
|
1,952
|
2,245
|
Free Cash Flow
1 |
23.180
|
-13.225
|
-20.344
|
-9.556
|
-4.720
|
14.577
|
26.454
|
22.765
|
FCF-marge
|
36,92%
|
-42,42%
|
-287,12%
|
-57,7%
|
-9,8%
|
21,3%
|
33,79%
|
26,83%
|
Kasstroomconversie (ebitda)
|
64,82%
|
-
|
-
|
-
|
-
|
34,68%
|
51,97%
|
39,92%
|
Kasstroomconversie (nettowinst)
|
92,62%
|
-
|
-
|
-
|
-
|
67,02%
|
95,68%
|
72,12%
|
Dividend per aandeel
2 |
1,050
|
0,1900
|
-
|
-
|
-
|
0,7968
|
1,001
|
1,259
|
Datum van publicatie
|
27-11-19
|
24-11-20
|
22-11-21
|
21-11-22
|
20-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
|
28.007
|
3.954
|
2.327
|
3.017
|
4.666
|
6.550
|
8.824
|
11.001
|
-
|
12.954
|
15.362
|
15.708
|
18.234
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
15.414
|
-4.054
|
-2.650
|
-689,5
|
-157,5
|
1.174
|
3.540
|
5.334
|
-
|
6.816
|
7.378
|
9.429
|
10.979
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
12.687
|
-8.312
|
-4.943
|
-
|
-2.341
|
-1.097
|
1.316
|
3.168
|
-
|
4.645
|
5.017
|
6.611
|
8.168
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
45,3%
|
-210,22%
|
-212,37%
|
-
|
-50,18%
|
-16,75%
|
14,92%
|
28,8%
|
-
|
35,86%
|
32,66%
|
42,09%
|
44,8%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
13.769
|
-8.969
|
-5.394
|
-3.895
|
-2.751
|
-1.824
|
517,7
|
2.364
|
-
|
4.129
|
4.297
|
5.831
|
7.476
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
10.982
|
-7.086
|
-4.272
|
-3.276
|
-2.207
|
-1.333
|
342,8
|
1.861
|
2.203
|
3.156
|
3.432
|
4.563
|
5.785
|
10.348
|
4.529
|
4.906
|
-
|
-
|
-
|
Nettomarge
|
39,21%
|
-179,22%
|
-183,54%
|
-108,6%
|
-47,3%
|
-20,35%
|
3,88%
|
16,91%
|
-
|
24,36%
|
22,34%
|
29,05%
|
31,72%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,7700
|
-0,5000
|
-0,3000
|
-0,2300
|
-0,1500
|
-0,1000
|
0,0200
|
0,1300
|
0,1500
|
0,2200
|
0,2400
|
0,3200
|
0,4000
|
0,7200
|
0,3500
|
0,4000
|
0,5700
|
0,6900
|
0,6100
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,7926
|
-
|
-
|
-
|
Datum van publicatie
|
14-05-20
|
13-05-21
|
10-02-22
|
12-05-22
|
11-08-22
|
21-11-22
|
10-02-23
|
12-05-23
|
12-05-23
|
11-08-23
|
20-11-23
|
12-02-24
|
14-05-24
|
14-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
46.931
|
57.734
|
48.065
|
39.857
|
29.111
|
34.318
|
Nettokaspositie
1 |
62.157
|
32.435
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-5,048
x
|
-28,84
x
|
2,084
x
|
0,9483
x
|
0,5719
x
|
0,6018
x
|
Free Cash Flow
1 |
23.180
|
-13.225
|
-20.344
|
-9.556
|
-4.720
|
14.577
|
26.454
|
22.765
|
ROE (netto-inkomsten/eigen vermogen)
|
16,8%
|
3,51%
|
-12,8%
|
-10,4%
|
8,19%
|
18,3%
|
20,3%
|
21,3%
|
ROA (netto-inkomsten/totale activa)
|
13%
|
2,79%
|
-8,86%
|
-5,85%
|
4,63%
|
11,6%
|
12,4%
|
15,1%
|
Totale activa
1 |
193.045
|
154.738
|
184.322
|
189.449
|
189.712
|
187.193
|
222.451
|
209.054
|
Nettoactief per aandeel
2 |
10,80
|
9,960
|
7,860
|
7,090
|
7,850
|
8,810
|
9,980
|
11,10
|
Cashflow per aandeel
2 |
2,300
|
0,0200
|
-0,8400
|
-0,0400
|
0,4800
|
2,150
|
2,540
|
2,880
|
Capex
1 |
9.736
|
13.484
|
8.409
|
9.385
|
11.592
|
12.775
|
18.300
|
19.476
|
Capex/omzet
|
15,51%
|
43,25%
|
118,68%
|
56,67%
|
24,08%
|
18,67%
|
23,37%
|
22,96%
|
Datum van publicatie
|
27-11-19
|
24-11-20
|
22-11-21
|
21-11-22
|
20-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
73,2
THB Spread / Gemiddelde doel +22,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,51% | 5,14 mld. | | -3,54% | 4,41 mld. | | -11,54% | 3,33 mld. | | -10,37% | 3,3 mld. | | +2,86% | 3,28 mld. | | 0,00% | 2,54 mld. | | +6,40% | 2,12 mld. | | +5,44% | 1,92 mld. | | +13,97% | 1,53 mld. |
Luchthavenexploitanten
|