Real Time
BOERSE MUENCHEN
14:43:28 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
481,3
EUR
|
-0,10%
|
|
-1,66%
|
+29,52%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.016
|
15.108
|
20.534
|
12.604
|
14.379
|
17.973
|
-
|
-
|
Bedrijfswaarde
1 |
15.940
|
19.058
|
25.456
|
17.566
|
19.255
|
22.741
|
22.681
|
22.690
|
K/w-verhouding
|
30,7
x
|
30,9
x
|
41,7
x
|
27,6
x
|
28,1
x
|
32,5
x
|
28,6
x
|
25,5
x
|
Dividendrendement
|
0,89%
|
0,81%
|
0,67%
|
-
|
1,17%
|
1,17%
|
1,31%
|
1,47%
|
Marktkapitalisatie/omzet
|
3,32
x
|
3,67
x
|
4,71
x
|
2,78
x
|
3,21
x
|
3,73
x
|
3,48
x
|
3,25
x
|
Bedrijfswaarde/omzet
|
4,4
x
|
4,63
x
|
5,84
x
|
3,87
x
|
4,3
x
|
4,71
x
|
4,4
x
|
4,1
x
|
Bedrijfswaarde/EBITDA
|
23,1
x
|
24,7
x
|
29,8
x
|
20,7
x
|
21,4
x
|
23,1
x
|
21,3
x
|
19,6
x
|
Bedrijfswaarde/FCF
|
38,7
x
|
37,8
x
|
45,5
x
|
45,3
x
|
39,7
x
|
39,4
x
|
34,3
x
|
27,5
x
|
FCF Yield
|
2,58%
|
2,64%
|
2,2%
|
2,21%
|
2,52%
|
2,54%
|
2,92%
|
3,64%
|
Price to Book
|
-3,61
x
|
-4,52
x
|
-4,84
x
|
-
|
-3,52
x
|
-4,52
x
|
-4,5
x
|
-4,52
x
|
Aantal aandelen (in duizenden)
|
40.900
|
39.400
|
36.387
|
36.387
|
34.881
|
34.832
|
-
|
-
|
Referentieprijs
2 |
293,8
|
383,5
|
564,3
|
346,4
|
412,2
|
516,0
|
516,0
|
516,0
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
01-03-22
|
23-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.619
|
4.117
|
4.357
|
4.537
|
4.479
|
4.824
|
5.160
|
5.528
|
EBITDA
1 |
689,8
|
771,5
|
853,8
|
848,2
|
900,2
|
985,3
|
1.067
|
1.155
|
Bedrijfsresultaat (EBIT)
1 |
629,9
|
706,5
|
780,9
|
767,9
|
819,5
|
894,9
|
971,1
|
1.053
|
Operationele Marge
|
17,41%
|
17,16%
|
17,92%
|
16,93%
|
18,3%
|
18,55%
|
18,82%
|
19,05%
|
Resultaat voor belastingen (EBT)
1 |
482,6
|
555,1
|
625,7
|
572,8
|
652,4
|
692,1
|
783,1
|
861,5
|
Nettowinst (verlies)
1 |
400,7
|
491,3
|
510,5
|
452,3
|
519,1
|
553,8
|
619,5
|
680,8
|
Nettomarge
|
11,07%
|
11,93%
|
11,72%
|
9,97%
|
11,59%
|
11,48%
|
12,01%
|
12,31%
|
WPA
2 |
9,560
|
12,39
|
13,54
|
12,53
|
14,66
|
15,90
|
18,07
|
20,23
|
Free Cash Flow
1 |
411,4
|
504
|
560
|
388,1
|
485,5
|
576,8
|
661,2
|
825,5
|
FCF-marge
|
11,37%
|
12,24%
|
12,85%
|
8,55%
|
10,84%
|
11,96%
|
12,81%
|
14,93%
|
Kasstroomconversie (ebitda)
|
59,63%
|
65,33%
|
65,59%
|
45,76%
|
53,93%
|
58,54%
|
61,96%
|
71,48%
|
Kasstroomconversie (nettowinst)
|
102,66%
|
102,59%
|
109,71%
|
85,81%
|
93,52%
|
104,15%
|
106,72%
|
121,26%
|
Dividend per aandeel
2 |
2,600
|
3,120
|
3,760
|
-
|
4,840
|
6,051
|
6,737
|
7,586
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
01-03-22
|
23-02-23
|
26-02-24
|
-
|
-
|
-
|
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 |
1.343
|
1.011
|
1.065
|
1.069
|
1.392
|
1.024
|
1.025
|
1.027
|
1.403
|
1.085
|
1.102
|
1.110
|
1.523
|
1.164
|
1.176
|
EBITDA
1 |
245,4
|
183,5
|
196,2
|
195,4
|
273
|
195,7
|
214
|
207,7
|
282,8
|
230,3
|
224,7
|
225
|
306,6
|
242,3
|
246,4
|
Bedrijfsresultaat (EBIT)
1 |
222,7
|
164,5
|
178,1
|
176,5
|
248,8
|
177,5
|
195,4
|
189,4
|
257,2
|
210,4
|
203,2
|
203,2
|
277,6
|
222,4
|
224,7
|
Operationele Marge
|
16,58%
|
16,27%
|
16,72%
|
16,51%
|
17,87%
|
17,33%
|
19,07%
|
18,44%
|
18,33%
|
19,4%
|
18,45%
|
18,31%
|
18,22%
|
19,11%
|
19,1%
|
Resultaat voor belastingen (EBT)
1 |
196,2
|
117,7
|
133,5
|
131,8
|
189,8
|
133,3
|
138
|
175,6
|
205,5
|
149,6
|
159,7
|
159,6
|
221,8
|
176,9
|
180,7
|
Nettowinst (verlies)
1 |
155,7
|
90,96
|
102,5
|
100,5
|
158,3
|
104,8
|
109,4
|
147,7
|
157,3
|
125,8
|
126,5
|
126,6
|
175,5
|
140
|
142,1
|
Nettomarge
|
11,59%
|
9%
|
9,62%
|
9,41%
|
11,37%
|
10,23%
|
10,68%
|
14,37%
|
11,21%
|
11,6%
|
11,48%
|
11,41%
|
11,52%
|
12,03%
|
12,08%
|
WPA
2 |
4,250
|
2,500
|
2,820
|
2,790
|
4,430
|
2,930
|
3,080
|
4,180
|
4,480
|
3,580
|
3,622
|
3,631
|
5,047
|
4,100
|
4,129
|
Dividend per aandeel
2 |
0,9400
|
1,100
|
1,100
|
1,100
|
-
|
1,210
|
1,210
|
1,210
|
1,210
|
1,510
|
1,510
|
1,510
|
1,523
|
1,651
|
1,662
|
Datum van publicatie
|
01-03-22
|
28-04-22
|
21-07-22
|
13-10-22
|
23-02-23
|
27-04-23
|
24-07-23
|
12-10-23
|
26-02-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.924
|
3.950
|
4.922
|
4.962
|
4.876
|
4.768
|
4.708
|
4.717
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,688
x
|
5,12
x
|
5,765
x
|
5,85
x
|
5,417
x
|
4,839
x
|
4,412
x
|
4,085
x
|
Free Cash Flow
1 |
411
|
504
|
560
|
388
|
485
|
577
|
661
|
826
|
ROE (netto-inkomsten/eigen vermogen)
|
-12,4%
|
-14,6%
|
-
|
-
|
-
|
32,2%
|
34%
|
-
|
ROA (netto-inkomsten/totale activa)
|
35%
|
33,3%
|
31,5%
|
27,6%
|
31,7%
|
31,4%
|
34,8%
|
37%
|
Totale activa
1 |
1.145
|
1.475
|
1.619
|
1.637
|
1.639
|
1.764
|
1.782
|
1.840
|
Nettoactief per aandeel
2 |
-81,50
|
-84,90
|
-116,0
|
-
|
-117,0
|
-114,0
|
-115,0
|
-114,0
|
Cashflow per aandeel
2 |
11,90
|
15,00
|
17,40
|
13,20
|
16,70
|
22,50
|
22,40
|
24,50
|
Capex
1 |
85,6
|
88,8
|
94,2
|
87,2
|
105
|
109
|
113
|
114
|
Capex/omzet
|
2,36%
|
2,16%
|
2,16%
|
1,92%
|
2,35%
|
2,26%
|
2,19%
|
2,07%
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
01-03-22
|
23-02-23
|
26-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
516
USD Gemiddelde koersdoel
545,2
USD Spread / Gemiddelde doel +5,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,93% | 186 mld. | | +36,45% | 85,71 mld. | | +1,49% | 37,35 mld. | | -11,07% | 21,98 mld. | | -9,66% | 21,59 mld. | | +66,12% | 12,52 mld. | | -26,18% | 12,12 mld. | | +1,92% | 7,22 mld. | | +3,76% | 5,34 mld. |
Snelle service restaurants
|