Real Time
BOERSE MUENCHEN
08:13:25 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,5
EUR
|
+1,68%
|
|
0,00%
|
+65,28%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.561
|
993,4
|
3.189
|
3.624
|
3.846
|
6.275
|
-
|
-
|
Bedrijfswaarde
1 |
10.113
|
9.289
|
8.132
|
7.922
|
7.859
|
10.251
|
9.490
|
8.944
|
K/w-verhouding
|
-1,95
x
|
-1,02
x
|
0,66
x
|
-20,5
x
|
9,47
x
|
13,8
x
|
10,5
x
|
9,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,38%
|
0,65%
|
0,82%
|
Marktkapitalisatie/omzet
|
0,23
x
|
0,15
x
|
0,52
x
|
0,52
x
|
0,48
x
|
0,74
x
|
0,69
x
|
0,67
x
|
Bedrijfswaarde/omzet
|
0,64
x
|
1,43
x
|
1,34
x
|
1,15
x
|
0,98
x
|
1,21
x
|
1,04
x
|
0,96
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
46,4
x
|
12,7
x
|
8,52
x
|
6,39
x
|
7,65
x
|
6,01
x
|
5,42
x
|
Bedrijfswaarde/FCF
|
-8,21
x
|
2,93
x
|
-15,6
x
|
10,8
x
|
30,6
x
|
36,6
x
|
10,9
x
|
8,81
x
|
FCF Yield
|
-12,2%
|
34,2%
|
-6,41%
|
9,28%
|
3,27%
|
2,73%
|
9,16%
|
11,3%
|
Price to Book
|
-0,46
x
|
-0,1
x
|
-1,07
x
|
-1,32
x
|
-1,63
x
|
-3,34
x
|
-4,87
x
|
-6,28
x
|
Aantal aandelen (in duizenden)
|
95.860
|
96.691
|
95.621
|
93.869
|
95.785
|
98.001
|
-
|
-
|
Referentieprijs
2 |
37,12
|
9,421
|
33,22
|
38,55
|
40,14
|
64,03
|
64,03
|
64,03
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.757
|
6.487
|
6.085
|
6.913
|
8.046
|
8.477
|
9.103
|
9.353
|
EBITDA
1 |
896
|
200
|
640
|
930
|
1.230
|
1.340
|
1.580
|
1.652
|
Bedrijfsresultaat (EBIT)
1 |
470
|
-821
|
223
|
512
|
799
|
889
|
1.083
|
1.165
|
Operationele Marge
|
2,98%
|
-12,66%
|
3,66%
|
7,41%
|
9,93%
|
10,49%
|
11,9%
|
12,45%
|
Resultaat voor belastingen (EBT)
1 |
-1.340
|
-121
|
-371
|
-246
|
401
|
515,2
|
678,4
|
779
|
Nettowinst (verlies)
1 |
-1.818
|
-868
|
5.041
|
-148
|
445
|
493,5
|
639,3
|
652,5
|
Nettomarge
|
-11,54%
|
-13,38%
|
82,84%
|
-2,14%
|
5,53%
|
5,82%
|
7,02%
|
6,98%
|
WPA
2 |
-19,00
|
-9,250
|
50,50
|
-1,880
|
4,240
|
4,641
|
6,119
|
6,670
|
Free Cash Flow
1 |
-1.232
|
3.175
|
-521
|
735
|
257
|
280,2
|
869,6
|
1.015
|
FCF-marge
|
-7,82%
|
48,94%
|
-8,56%
|
10,63%
|
3,19%
|
3,31%
|
9,55%
|
10,85%
|
Kasstroomconversie (ebitda)
|
-
|
1.587,5%
|
-
|
79,03%
|
20,89%
|
20,91%
|
55,05%
|
61,45%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
57,75%
|
56,79%
|
136,04%
|
155,54%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,2430
|
0,4138
|
0,5256
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
1.771
|
1.246
|
1.557
|
1.455
|
2.655
|
1.453
|
1.675
|
1.856
|
3.062
|
1.281
|
1.818
|
2.023
|
3.361
|
1.611
|
1.992
|
EBITDA
1 |
232
|
167
|
201
|
210
|
352
|
212
|
275
|
285
|
458
|
205
|
287,7
|
319
|
525,9
|
264,2
|
337,8
|
Bedrijfsresultaat (EBIT)
1 |
113
|
73
|
103
|
125
|
211
|
138
|
190
|
193
|
278
|
142
|
193,7
|
213,8
|
339,7
|
184,9
|
239,8
|
Operationele Marge
|
6,38%
|
5,86%
|
6,62%
|
8,59%
|
7,95%
|
9,5%
|
11,34%
|
10,4%
|
9,08%
|
11,09%
|
10,65%
|
10,57%
|
10,11%
|
11,48%
|
12,03%
|
Resultaat voor belastingen (EBT)
1 |
112
|
-287
|
-107
|
28
|
120
|
217
|
1
|
-39
|
222
|
94
|
52
|
66,67
|
316
|
270
|
-29
|
Nettowinst (verlies)
1 |
238
|
-287
|
-129
|
27
|
241
|
302
|
-35
|
-37
|
215
|
110
|
62,97
|
81,62
|
239,6
|
148,8
|
48,66
|
Nettomarge
|
13,44%
|
-23,03%
|
-8,29%
|
1,86%
|
9,08%
|
20,78%
|
-2,09%
|
-1,99%
|
7,02%
|
8,59%
|
3,46%
|
4,03%
|
7,13%
|
9,24%
|
2,44%
|
WPA
2 |
2,250
|
-3,000
|
-1,430
|
0,2000
|
2,400
|
2,980
|
-0,4400
|
-0,4700
|
2,110
|
1,020
|
0,7759
|
0,9502
|
2,013
|
0,9433
|
1,224
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0697
|
0,0552
|
0,0622
|
0,0500
|
0,0500
|
Datum van publicatie
|
10-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
09-02-23
|
27-04-23
|
03-08-23
|
02-11-23
|
08-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.552
|
8.296
|
4.943
|
4.298
|
4.013
|
3.976
|
3.215
|
2.669
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,312
x
|
41,48
x
|
7,723
x
|
4,622
x
|
3,263
x
|
2,967
x
|
2,035
x
|
1,616
x
|
Free Cash Flow
1 |
-1.232
|
3.175
|
-521
|
735
|
257
|
280
|
870
|
1.015
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-7,2%
|
-4,71%
|
-1,97%
|
0,57%
|
1,8%
|
3,34%
|
4,24%
|
3,8%
|
Totale activa
1 |
25.257
|
18.411
|
-256.018
|
-25.785
|
24.782
|
14.761
|
15.091
|
17.171
|
Nettoactief per aandeel
2 |
-79,90
|
-96,30
|
-31,20
|
-29,20
|
-24,60
|
-19,20
|
-13,10
|
-10,20
|
Cashflow per aandeel
2 |
-7,130
|
-13,50
|
2,610
|
11,30
|
6,380
|
7,180
|
12,50
|
-
|
Capex
1 |
552
|
364
|
232
|
337
|
366
|
276
|
303
|
368
|
Capex/omzet
|
3,5%
|
5,61%
|
3,81%
|
4,87%
|
4,55%
|
3,25%
|
3,33%
|
3,93%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
64,03
USD Gemiddelde koersdoel
72,51
USD Spread / Gemiddelde doel +13,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,73% | 134 mld. | | +9,71% | 78,04 mld. | | -6,63% | 64,68 mld. | | +15,04% | 49,02 mld. | | +52,09% | 49,17 mld. | | +95,90% | 43,73 mld. | | +6,63% | 42,6 mld. | | +71,59% | 27,54 mld. | | +75,96% | 23,69 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|