Beurs gesloten -
BOERSE MUENCHEN
21:59:08 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,4337
EUR
|
-0,96%
|
|
-4,68%
|
+27,56%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.026.297
|
856.431
|
834.399
|
874.723
|
1.068.559
|
1.222.330
|
-
|
-
|
Bedrijfswaarde
1 |
1.026.297
|
856.431
|
834.399
|
874.723
|
1.068.559
|
1.222.330
|
1.222.330
|
1.222.330
|
K/w-verhouding
|
4,88
x
|
3,66
x
|
3,27
x
|
3,44
x
|
3,66
x
|
4,6
x
|
4,43
x
|
4,24
x
|
Dividendrendement
|
6,42%
|
8,83%
|
9,65%
|
9,25%
|
8,73%
|
6,91%
|
7,1%
|
7,38%
|
Marktkapitalisatie/omzet
|
1,87
x
|
1,51
x
|
1,38
x
|
1,41
x
|
1,71
x
|
1,96
x
|
1,84
x
|
1,77
x
|
Bedrijfswaarde/omzet
|
1,87
x
|
1,51
x
|
1,38
x
|
1,41
x
|
1,71
x
|
1,96
x
|
1,84
x
|
1,77
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,53
x
|
0,37
x
|
0,35
x
|
0,36
x
|
0,36
x
|
0,41
x
|
0,38
x
|
0,36
x
|
Aantal aandelen (in duizenden)
|
294.368.301
|
294.385.451
|
294.384.261
|
294.387.791
|
294.387.791
|
294.387.791
|
-
|
-
|
Referentieprijs
2 |
2,976
|
2,230
|
2,290
|
2,508
|
2,709
|
3,426
|
3,426
|
3,426
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
29-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
549.182
|
567.647
|
605.717
|
619.139
|
624.138
|
624.550
|
665.422
|
690.680
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
249.537
|
365.236
|
379.362
|
387.943
|
401.205
|
391.467
|
411.947
|
446.640
|
Operationele Marge
|
45,44%
|
64,34%
|
62,63%
|
62,66%
|
64,28%
|
62,68%
|
61,91%
|
64,67%
|
Resultaat voor belastingen (EBT)
1 |
250.645
|
246.378
|
276.620
|
284.595
|
295.608
|
294.910
|
306.687
|
320.562
|
Nettowinst (verlies)
1 |
187.405
|
192.870
|
216.559
|
227.439
|
231.904
|
224.237
|
232.269
|
241.242
|
Nettomarge
|
34,12%
|
33,98%
|
35,75%
|
36,73%
|
37,16%
|
35,9%
|
34,91%
|
34,93%
|
WPA
2 |
0,6100
|
0,6100
|
0,7000
|
0,7300
|
0,7400
|
0,7448
|
0,7729
|
0,8080
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1910
|
0,1970
|
0,2210
|
0,2320
|
0,2364
|
0,2366
|
0,2432
|
0,2528
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
29-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
273.322
|
286.983
|
302.855
|
152.460
|
313.611
|
153.490
|
-
|
151.225
|
153.206
|
-
|
161.038
|
144.528
|
-
|
142.605
|
144.884
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
166.183
|
196.037
|
-
|
101.020
|
204.699
|
-
|
-
|
98.702
|
-
|
-
|
106.745
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
60,8%
|
68,31%
|
-
|
66,26%
|
65,27%
|
-
|
-
|
65,27%
|
-
|
-
|
66,29%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
98.087
|
129.616
|
-
|
-
|
-
|
-
|
-
|
68.695
|
-
|
-
|
71.897
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
73.357
|
100.917
|
112.813
|
-
|
-
|
-
|
-
|
54.763
|
-
|
-
|
55.989
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
26,84%
|
35,16%
|
37,25%
|
-
|
-
|
-
|
-
|
36,21%
|
-
|
-
|
34,77%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3700
|
-
|
-
|
0,3700
|
0,1800
|
-
|
0,4000
|
-
|
-
|
0,3800
|
0,4100
|
0,4000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
30-08-20
|
30-08-21
|
30-08-22
|
30-08-22
|
30-08-23
|
30-08-23
|
30-10-23
|
28-03-24
|
28-03-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
10,6%
|
11,3%
|
10,8%
|
10,1%
|
9,13%
|
9,03%
|
8,67%
|
ROA (netto-inkomsten/totale activa)
|
0,85%
|
0,87%
|
0,89%
|
0,85%
|
0,8%
|
0,69%
|
0,66%
|
0,62%
|
Totale activa
1 |
22.021.739
|
22.168.966
|
24.332.472
|
26.757.529
|
28.988.000
|
32.386.459
|
35.424.171
|
39.173.511
|
Nettoactief per aandeel
2 |
5,610
|
5,980
|
6,470
|
6,990
|
7,580
|
8,360
|
8,950
|
9,590
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
29-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
3,426
CNY Gemiddelde koersdoel
3,605
CNY Spread / Gemiddelde doel +5,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,12% | 582 mld. | | +18,87% | 313 mld. | | +15,71% | 251 mld. | | +21,74% | 209 mld. | | +19,14% | 180 mld. | | +9,58% | 164 mld. | | +11,18% | 154 mld. | | -10,40% | 140 mld. | | +6,92% | 133 mld. |
Banken - Andere
|