Beurs gesloten -
BOERSE MUENCHEN
21:43:05 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,8
EUR
|
+0,87%
|
|
+4,50%
|
+1,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
270.861
|
326.988
|
332.382
|
204.141
|
210.346
|
219.421
|
-
|
-
|
Bedrijfswaarde
1 |
236.365
|
306.716
|
297.231
|
189.986
|
212.445
|
215.548
|
202.495
|
186.721
|
K/w-verhouding
|
122
x
|
18,6
x
|
14,7
x
|
10,8
x
|
-7,95
x
|
16,4
x
|
12,3
x
|
11
x
|
Dividendrendement
|
1,84%
|
2,05%
|
2,51%
|
4,11%
|
4,28%
|
4,11%
|
4,45%
|
4,68%
|
Marktkapitalisatie/omzet
|
1,19
x
|
1,41
x
|
1,43
x
|
0,75
x
|
0,8
x
|
0,88
x
|
0,84
x
|
0,82
x
|
Bedrijfswaarde/omzet
|
1,04
x
|
1,32
x
|
1,28
x
|
0,7
x
|
0,81
x
|
0,86
x
|
0,78
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
7,58
x
|
8,12
x
|
7,2
x
|
5
x
|
7,06
x
|
6,84
x
|
5,56
x
|
4,78
x
|
Bedrijfswaarde/FCF
|
31
x
|
20,3
x
|
8,37
x
|
7,13
x
|
54,8
x
|
10,2
x
|
7,93
x
|
6,48
x
|
FCF Yield
|
3,23%
|
4,92%
|
11,9%
|
14%
|
1,83%
|
9,77%
|
12,6%
|
15,4%
|
Price to Book
|
3,27
x
|
3,75
x
|
3,06
x
|
1,51
x
|
2,16
x
|
2,08
x
|
1,89
x
|
1,72
x
|
Aantal aandelen (in duizenden)
|
3.308.683
|
3.328.108
|
3.329.738
|
3.330.142
|
3.330.142
|
3.332.672
|
-
|
-
|
Referentieprijs
2 |
81,56
|
97,64
|
99,79
|
60,90
|
63,11
|
65,80
|
65,80
|
65,80
|
Datum van publicatie
|
24-01-20
|
29-01-21
|
25-01-22
|
20-01-23
|
23-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
227.216
|
232.390
|
232.314
|
271.546
|
263.351
|
250.526
|
261.010
|
268.237
|
EBITDA
1 |
31.189
|
37.788
|
41.298
|
37.962
|
30.084
|
31.503
|
36.443
|
39.028
|
Bedrijfsresultaat (EBIT)
1 |
22.100
|
29.100
|
32.300
|
27.419
|
18.093
|
22.710
|
27.003
|
29.454
|
Operationele Marge
|
9,73%
|
12,52%
|
13,9%
|
10,1%
|
6,87%
|
9,07%
|
10,35%
|
10,98%
|
Resultaat voor belastingen (EBT)
1 |
8.762
|
27.212
|
29.250
|
24.609
|
-23.319
|
18.304
|
23.635
|
27.605
|
Nettowinst (verlies)
1 |
2.223
|
17.483
|
23.000
|
18.724
|
-26.446
|
14.505
|
17.760
|
19.974
|
Nettomarge
|
0,98%
|
7,52%
|
9,9%
|
6,9%
|
-10,04%
|
5,79%
|
6,8%
|
7,45%
|
WPA
2 |
0,6700
|
5,260
|
6,810
|
5,620
|
-7,940
|
4,020
|
5,334
|
5,989
|
Free Cash Flow
1 |
7.633
|
15.096
|
35.517
|
26.635
|
3.880
|
21.055
|
25.539
|
28.835
|
FCF-marge
|
3,36%
|
6,5%
|
15,29%
|
9,81%
|
1,47%
|
8,4%
|
9,78%
|
10,75%
|
Kasstroomconversie (ebitda)
|
24,47%
|
39,95%
|
86%
|
70,16%
|
12,9%
|
66,84%
|
70,08%
|
73,88%
|
Kasstroomconversie (nettowinst)
|
343,36%
|
86,35%
|
154,42%
|
142,25%
|
-
|
145,16%
|
143,8%
|
144,36%
|
Dividend per aandeel
2 |
1,500
|
2,000
|
2,500
|
2,500
|
2,700
|
2,701
|
2,926
|
3,083
|
Datum van publicatie
|
24-01-20
|
29-01-21
|
25-01-22
|
20-01-23
|
23-01-24
|
-
|
-
|
-
|
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 |
71.332
|
55.061
|
62.465
|
68.040
|
85.980
|
62.553
|
64.444
|
64.473
|
71.881
|
53.325
|
58.345
|
62.509
|
75.606
|
56.300
|
61.549
|
EBITDA
1 |
14.876
|
6.931
|
9.581
|
9.834
|
11.616
|
7.118
|
5.634
|
6.881
|
10.451
|
6.712
|
5.475
|
8.267
|
11.818
|
6.192
|
6.641
|
Bedrijfsresultaat (EBIT)
1 |
12.300
|
4.800
|
7.400
|
7.200
|
8.081
|
4.000
|
2.821
|
3.900
|
7.368
|
4.305
|
3.021
|
5.910
|
9.924
|
4.217
|
4.818
|
Operationele Marge
|
17,24%
|
8,72%
|
11,85%
|
10,58%
|
9,4%
|
6,39%
|
4,38%
|
6,05%
|
10,25%
|
8,07%
|
5,18%
|
9,45%
|
13,13%
|
7,49%
|
7,83%
|
Resultaat voor belastingen (EBT)
1 |
10.916
|
4.101
|
6.549
|
7.115
|
7.379
|
2.129
|
-731
|
-29.627
|
4.910
|
3.629
|
1.457
|
4.654
|
8.819
|
3.810
|
3.852
|
Nettowinst (verlies)
1 |
10.100
|
2.940
|
4.504
|
5.214
|
6.066
|
1.600
|
-686
|
-30.670
|
3.394
|
2.613
|
1.210
|
3.472
|
6.457
|
2.752
|
2.836
|
Nettomarge
|
14,16%
|
5,34%
|
7,21%
|
7,66%
|
7,06%
|
2,56%
|
-1,06%
|
-47,57%
|
4,72%
|
4,9%
|
2,07%
|
5,55%
|
8,54%
|
4,89%
|
4,61%
|
WPA
2 |
3,020
|
0,8800
|
1,350
|
1,560
|
1,820
|
0,4500
|
-0,2100
|
-9,210
|
1,020
|
0,7700
|
0,3594
|
1,037
|
1,926
|
0,8133
|
0,8400
|
Dividend per aandeel
2 |
1,500
|
1,250
|
1,250
|
-
|
1,250
|
-
|
-
|
-
|
1,350
|
-
|
1,388
|
-
|
1,187
|
-
|
0,6750
|
Datum van publicatie
|
25-01-22
|
14-04-22
|
14-07-22
|
20-10-22
|
20-01-23
|
18-04-23
|
14-07-23
|
11-10-23
|
23-01-24
|
16-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
2.099
|
-
|
-
|
-
|
Nettokaspositie
1 |
34.496
|
20.272
|
35.151
|
14.155
|
-
|
3.873
|
16.926
|
32.699
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,0698
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.633
|
15.096
|
35.517
|
26.635
|
3.880
|
21.055
|
25.539
|
28.835
|
ROE (netto-inkomsten/eigen vermogen)
|
16,4%
|
20,7%
|
23,2%
|
15,4%
|
10,4%
|
14,3%
|
16,9%
|
17,1%
|
ROA (netto-inkomsten/totale activa)
|
0,82%
|
6,38%
|
7,86%
|
7,41%
|
-8,18%
|
4,23%
|
5,5%
|
6,59%
|
Totale activa
1 |
272.560
|
273.957
|
292.472
|
252.783
|
323.287
|
342.867
|
323.167
|
303.215
|
Nettoactief per aandeel
2 |
24,90
|
26,00
|
32,60
|
40,40
|
29,30
|
31,70
|
34,70
|
38,20
|
Cashflow per aandeel
2 |
5,080
|
8,700
|
11,70
|
9,260
|
2,160
|
7,660
|
8,980
|
10,10
|
Capex
1 |
5.118
|
4.239
|
3.548
|
4.228
|
3.297
|
4.452
|
4.701
|
5.477
|
Capex/omzet
|
2,25%
|
1,82%
|
1,53%
|
1,56%
|
1,25%
|
1,78%
|
1,8%
|
2,04%
|
Datum van publicatie
|
24-01-20
|
29-01-21
|
25-01-22
|
20-01-23
|
23-01-24
|
-
|
-
|
-
|
Laatste slotkoers
65,8
SEK Gemiddelde koersdoel
64,61
SEK Spread / Gemiddelde doel -1,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,96% | 191 mld. | | +48,82% | 110 mld. | | +81,22% | 74,9 mld. | | +23,30% | 64,39 mld. | | +26,75% | 31,29 mld. | | +16,60% | 21,01 mld. | | +70,96% | 20,84 mld. | | +5,63% | 17,17 mld. | | +23,68% | 11,85 mld. |
Communicatie & Netwerken - Andere
|