Real Time
BOERSE MUENCHEN
12:43:47 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
181,1
EUR
|
-0,18%
|
|
-0,44%
|
-7,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
101.797
|
99.708
|
133.209
|
98.643
|
100.636
|
90.771
|
-
|
-
|
Bedrijfswaarde
1 |
124.351
|
127.249
|
174.513
|
135.285
|
137.584
|
125.818
|
125.441
|
125.419
|
K/w-verhouding
|
54,2
x
|
59,2
x
|
51,7
x
|
55,5
x
|
67,9
x
|
29,2
x
|
29,9
x
|
27,8
x
|
Dividendrendement
|
1,64%
|
2,02%
|
1,78%
|
2,77%
|
2,99%
|
3,34%
|
3,53%
|
3,77%
|
Marktkapitalisatie/omzet
|
13,4
x
|
12,4
x
|
14,2
x
|
9,21
x
|
9,03
x
|
8,08
x
|
8,35
x
|
8,05
x
|
Bedrijfswaarde/omzet
|
16,4
x
|
15,8
x
|
18,7
x
|
12,6
x
|
12,3
x
|
11,2
x
|
11,5
x
|
11,1
x
|
Bedrijfswaarde/EBITDA
|
26,2
x
|
24,7
x
|
29,2
x
|
20,4
x
|
19,4
x
|
17,6
x
|
17,7
x
|
16,9
x
|
Bedrijfswaarde/FCF
|
45,7
x
|
45,3
x
|
51,1
x
|
74,2
x
|
47,6
x
|
31,1
x
|
30,2
x
|
34,2
x
|
FCF Yield
|
2,19%
|
2,21%
|
1,96%
|
1,35%
|
2,1%
|
3,22%
|
3,31%
|
2,92%
|
Price to Book
|
20,1
x
|
24,4
x
|
26
x
|
17,7
x
|
24
x
|
22,6
x
|
23,9
x
|
27,1
x
|
Aantal aandelen (in duizenden)
|
442.940
|
444.213
|
455.414
|
465.606
|
466.165
|
466.975
|
-
|
-
|
Referentieprijs
2 |
229,8
|
224,5
|
292,5
|
211,9
|
215,9
|
194,4
|
194,4
|
194,4
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.580
|
8.042
|
9.357
|
10.711
|
11.144
|
11.228
|
10.864
|
11.280
|
EBITDA
1 |
4.744
|
5.156
|
5.983
|
6.644
|
7.087
|
7.132
|
7.100
|
7.443
|
Bedrijfsresultaat (EBIT)
1 |
2.688
|
2.888
|
3.132
|
2.352
|
3.025
|
4.638
|
4.613
|
4.956
|
Operationele Marge
|
35,47%
|
35,91%
|
33,47%
|
21,96%
|
27,14%
|
41,31%
|
42,46%
|
43,93%
|
Resultaat voor belastingen (EBT)
1 |
1.916
|
1.821
|
2.829
|
1.721
|
1.521
|
3.582
|
3.403
|
3.519
|
Nettowinst (verlies)
1 |
1.888
|
1.691
|
2.568
|
1.766
|
1.483
|
3.117
|
3.015
|
3.199
|
Nettomarge
|
24,9%
|
21,02%
|
27,44%
|
16,49%
|
13,31%
|
27,76%
|
27,75%
|
28,36%
|
WPA
2 |
4,240
|
3,790
|
5,660
|
3,820
|
3,180
|
6,664
|
6,496
|
7,003
|
Free Cash Flow
1 |
2.723
|
2.810
|
3.412
|
1.823
|
2.893
|
4.047
|
4.154
|
3.667
|
FCF-marge
|
35,92%
|
34,94%
|
36,47%
|
17,02%
|
25,96%
|
36,04%
|
38,23%
|
32,51%
|
Kasstroomconversie (ebitda)
|
57,39%
|
54,5%
|
57,03%
|
27,44%
|
40,82%
|
56,75%
|
58,5%
|
49,26%
|
Kasstroomconversie (nettowinst)
|
144,24%
|
166,21%
|
132,88%
|
103,24%
|
195,04%
|
129,82%
|
137,77%
|
114,63%
|
Dividend per aandeel
2 |
3,780
|
4,530
|
5,210
|
5,860
|
6,450
|
6,496
|
6,864
|
7,326
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
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 |
2.445
|
2.660
|
2.674
|
2.672
|
2.705
|
2.767
|
2.772
|
2.819
|
2.787
|
2.834
|
2.825
|
2.840
|
2.717
|
2.597
|
2.635
|
EBITDA
1 |
1.515
|
1.624
|
1.671
|
1.643
|
1.707
|
1.763
|
1.749
|
1.814
|
1.761
|
1.854
|
1.776
|
1.792
|
1.735
|
1.745
|
1.765
|
Bedrijfsresultaat (EBIT)
1 |
626,6
|
725,1
|
782,3
|
652,9
|
192
|
775,6
|
873,7
|
658,7
|
716,9
|
1.237
|
1.146
|
1.162
|
1.081
|
1.127
|
1.126
|
Operationele Marge
|
25,63%
|
27,26%
|
29,25%
|
24,44%
|
7,1%
|
28,03%
|
31,52%
|
23,37%
|
25,73%
|
43,63%
|
40,58%
|
40,91%
|
39,77%
|
43,38%
|
42,75%
|
Resultaat voor belastingen (EBT)
1 |
528,5
|
725,2
|
898,3
|
855,8
|
-758,6
|
368,4
|
474,7
|
643
|
35,2
|
1.031
|
805,1
|
838,5
|
893,3
|
785,5
|
808,7
|
Nettowinst (verlies)
1 |
453,4
|
711,7
|
898,2
|
839,7
|
-683,8
|
335,8
|
475,7
|
586,9
|
84,9
|
917,4
|
728,9
|
730,8
|
733,1
|
736,9
|
732,5
|
Nettomarge
|
18,54%
|
26,75%
|
33,59%
|
31,43%
|
-25,28%
|
12,14%
|
17,16%
|
20,82%
|
3,05%
|
32,37%
|
25,8%
|
25,73%
|
26,98%
|
28,37%
|
27,8%
|
WPA
2 |
0,9900
|
1,560
|
1,950
|
1,800
|
-1,470
|
0,7200
|
1,020
|
1,260
|
0,1800
|
1,960
|
1,569
|
1,587
|
1,542
|
1,593
|
1,590
|
Dividend per aandeel
2 |
1,390
|
1,400
|
1,430
|
1,470
|
1,560
|
1,560
|
1,570
|
1,620
|
1,700
|
1,620
|
1,620
|
1,620
|
1,620
|
1,725
|
1,725
|
Datum van publicatie
|
24-02-22
|
27-04-22
|
28-07-22
|
27-10-22
|
23-02-23
|
26-04-23
|
27-07-23
|
26-10-23
|
27-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.554
|
27.541
|
41.304
|
36.642
|
36.948
|
35.047
|
34.670
|
34.648
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,754
x
|
5,341
x
|
6,904
x
|
5,515
x
|
5,214
x
|
4,914
x
|
4,883
x
|
4,655
x
|
Free Cash Flow
1 |
2.723
|
2.810
|
3.412
|
1.823
|
2.893
|
4.047
|
4.154
|
3.667
|
ROE (netto-inkomsten/eigen vermogen)
|
36,3%
|
37%
|
56%
|
33,1%
|
30,4%
|
76,5%
|
79%
|
100%
|
ROA (netto-inkomsten/totale activa)
|
4,98%
|
3,76%
|
4,38%
|
2,58%
|
2,23%
|
4,66%
|
4,68%
|
4,9%
|
Totale activa
1 |
37.906
|
45.018
|
58.561
|
68.540
|
66.611
|
66.877
|
64.429
|
65.282
|
Nettoactief per aandeel
2 |
11,40
|
9,210
|
11,30
|
12,00
|
9,000
|
8,600
|
8,130
|
7,170
|
Cashflow per aandeel
2 |
8,420
|
8,700
|
10,60
|
7,990
|
10,10
|
11,70
|
12,20
|
12,20
|
Capex
1 |
1.030
|
1.071
|
1.408
|
1.874
|
1.830
|
1.615
|
1.571
|
1.523
|
Capex/omzet
|
13,59%
|
13,32%
|
15,05%
|
17,49%
|
16,42%
|
14,38%
|
14,46%
|
13,5%
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
Laatste slotkoers
194,4
USD Gemiddelde koersdoel
223,3
USD Spread / Gemiddelde doel +14,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,06% | 71,81 mld. | | +12,98% | 49,34 mld. | | -15,18% | 42,45 mld. | | -22,62% | 21,09 mld. | | +12,47% | 12,22 mld. | | +2,44% | 2,37 mld. | | -7,18% | 2,29 mld. | | +5,93% | 920 mln. | | -10,08% | 743 mln. |
andere gespecialiseerde vastgoed
|