Real Time
BOERSE MUENCHEN
13:44:07 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,34
EUR
|
-0,42%
|
|
+0,10%
|
+19,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
316.808
|
262.205
|
364.110
|
265.703
|
266.455
|
307.028
|
-
|
-
|
Bedrijfswaarde
1 |
316.808
|
262.205
|
364.110
|
265.703
|
266.455
|
307.028
|
307.028
|
307.028
|
K/w-verhouding
|
12,8
x
|
16,2
x
|
12,5
x
|
10,4
x
|
10,9
x
|
12,3
x
|
11,1
x
|
10,1
x
|
Dividendrendement
|
1,87%
|
2,38%
|
1,75%
|
2,6%
|
2,73%
|
2,53%
|
2,73%
|
3,26%
|
Marktkapitalisatie/omzet
|
3,45
x
|
3,05
x
|
4,09
x
|
2,8
x
|
2,7
x
|
3,02
x
|
2,94
x
|
2,82
x
|
Bedrijfswaarde/omzet
|
3,45
x
|
3,05
x
|
4,09
x
|
2,8
x
|
2,7
x
|
3,02
x
|
2,94
x
|
2,82
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,29
x
|
1,06
x
|
1,46
x
|
1,08
x
|
1,01
x
|
1,11
x
|
1,05
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
8.995.107
|
8.650.790
|
8.184.084
|
8.022.432
|
7.913.732
|
7.820.370
|
-
|
-
|
Referentieprijs
2 |
35,22
|
30,31
|
44,49
|
33,12
|
33,67
|
39,26
|
39,26
|
39,26
|
Datum van publicatie
|
15-01-20
|
19-01-21
|
19-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
91.839
|
86.027
|
89.113
|
94.950
|
98.581
|
101.790
|
104.502
|
108.707
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
36.344
|
30.315
|
29.382
|
33.512
|
32.736
|
35.684
|
37.258
|
39.554
|
Operationele Marge
|
39,57%
|
35,24%
|
32,97%
|
35,29%
|
33,21%
|
35,06%
|
35,65%
|
36,39%
|
Resultaat voor belastingen (EBT)
1 |
32.754
|
18.995
|
33.976
|
30.969
|
28.342
|
29.726
|
31.302
|
33.834
|
Nettowinst (verlies)
1 |
25.998
|
16.473
|
30.557
|
26.015
|
24.866
|
25.467
|
26.848
|
28.584
|
Nettomarge
|
28,31%
|
19,15%
|
34,29%
|
27,4%
|
25,22%
|
25,02%
|
25,69%
|
26,29%
|
WPA
2 |
2,750
|
1,870
|
3,570
|
3,190
|
3,080
|
3,204
|
3,521
|
3,875
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6600
|
0,7200
|
0,7800
|
0,8600
|
0,9200
|
0,9951
|
1,072
|
1,279
|
Datum van publicatie
|
15-01-20
|
19-01-21
|
19-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
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 |
22.060
|
23.228
|
22.688
|
24.502
|
24.532
|
26.258
|
25.197
|
25.167
|
21.959
|
25.818
|
25.322
|
25.428
|
25.130
|
26.254
|
26.099
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.329
|
7.909
|
7.415
|
9.199
|
8.989
|
10.020
|
9.159
|
9.329
|
4.228
|
8.581
|
9.185
|
9.468
|
9.252
|
9.913
|
9.864
|
Operationele Marge
|
33,22%
|
34,05%
|
32,68%
|
37,54%
|
36,64%
|
38,16%
|
36,35%
|
37,07%
|
19,25%
|
33,24%
|
36,27%
|
37,24%
|
36,82%
|
37,76%
|
37,8%
|
Resultaat voor belastingen (EBT)
1 |
7.818
|
7.879
|
6.892
|
8.301
|
7.897
|
9.089
|
8.034
|
8.095
|
3.124
|
7.262
|
7.502
|
7.658
|
7.359
|
7.853
|
7.835
|
Nettowinst (verlies)
1 |
6.773
|
6.600
|
5.932
|
6.579
|
6.904
|
7.656
|
7.102
|
7.270
|
2.838
|
6.142
|
6.486
|
6.431
|
6.378
|
6.668
|
6.820
|
Nettomarge
|
30,7%
|
28,41%
|
26,15%
|
26,85%
|
28,14%
|
29,16%
|
28,19%
|
28,89%
|
12,92%
|
23,79%
|
25,62%
|
25,29%
|
25,38%
|
25,4%
|
26,13%
|
WPA
2 |
0,8200
|
0,8000
|
0,7300
|
0,8100
|
0,8500
|
0,9400
|
0,8800
|
0,9000
|
0,3500
|
0,7600
|
0,8098
|
0,8051
|
0,8137
|
0,8556
|
0,8861
|
Dividend per aandeel
2 |
0,2100
|
0,2100
|
0,2100
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2591
|
0,2611
|
0,2567
|
0,2600
|
Datum van publicatie
|
19-01-22
|
18-04-22
|
18-07-22
|
17-10-22
|
13-01-23
|
18-04-23
|
18-07-23
|
17-10-23
|
12-01-24
|
16-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
6,76%
|
12,2%
|
10,8%
|
9,75%
|
9,46%
|
9,76%
|
10,5%
|
ROA (netto-inkomsten/totale activa)
|
1,14%
|
0,67%
|
1,05%
|
0,88%
|
0,84%
|
0,83%
|
0,85%
|
0,88%
|
Totale activa
1 |
2.280.526
|
2.458.657
|
2.910.190
|
2.956.250
|
2.960.238
|
3.052.264
|
3.162.640
|
3.255.633
|
Nettoactief per aandeel
2 |
27,30
|
28,70
|
30,40
|
30,60
|
33,30
|
35,40
|
37,40
|
39,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-01-20
|
19-01-21
|
19-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
39,26
USD Gemiddelde koersdoel
40,77
USD Spread / Gemiddelde doel +3,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,85% | 556 mld. | | +13,61% | 250 mld. | | +18,28% | 179 mld. | | +25,50% | 169 mld. | | +6,34% | 158 mld. | | +7,02% | 147 mld. | | -6,57% | 144 mld. | | +12,08% | 139 mld. | | +30,29% | 119 mld. |
Banken - Andere
|