Beurs gesloten -
Deutsche Boerse AG
19:32:18 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,4
EUR
|
+1,00%
|
|
+9,03%
|
+56,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.034.130
|
40.472.779
|
44.172.223
|
31.970.854
|
43.773.850
|
64.740.298
|
-
|
-
|
Bedrijfswaarde
2 |
82.750
|
102.658
|
118.591
|
97.718
|
124.246
|
163.308
|
161.270
|
158.802
|
K/w-verhouding
|
10,7
x
|
35,2
x
|
11
x
|
5,29
x
|
4,45
x
|
5,76
x
|
5,75
x
|
5,54
x
|
Dividendrendement
|
3,32%
|
1,56%
|
1,46%
|
3,97%
|
5,6%
|
4,18%
|
4,22%
|
4,47%
|
Marktkapitalisatie/omzet
|
0,25
x
|
0,39
x
|
0,38
x
|
0,22
x
|
0,27
x
|
0,38
x
|
0,37
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
0,78
x
|
0,99
x
|
1,01
x
|
0,69
x
|
0,76
x
|
0,96
x
|
0,92
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
14,1
x
|
10,6
x
|
6,57
x
|
6,19
x
|
8,1
x
|
7,9
x
|
7,56
x
|
Bedrijfswaarde/FCF
|
-26,1
x
|
-20,1
x
|
-37,9
x
|
14,8
x
|
-13
x
|
14,8
x
|
13,9
x
|
14,1
x
|
FCF Yield
|
-3,83%
|
-4,97%
|
-2,64%
|
6,77%
|
-7,72%
|
6,74%
|
7,17%
|
7,11%
|
Price to Book
|
0,35
x
|
0,55
x
|
0,56
x
|
0,37
x
|
0,45
x
|
0,78
x
|
0,72
x
|
0,66
x
|
Aantal aandelen (in duizenden)
|
225.128
|
222.747
|
223.072
|
222.908
|
224.802
|
227.872
|
-
|
-
|
Referentieprijs
3 |
120.500
|
192.000
|
209.000
|
151.000
|
203.500
|
295.000
|
295.000
|
295.000
|
Datum van publicatie
|
04-03-20
|
26-01-21
|
25-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
1KRW in Miljoen2KRW in Miljard3KRW Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
105.790
|
103.998
|
117.611
|
142.528
|
162.664
|
169.982
|
175.615
|
182.611
|
EBITDA
1 |
7.437
|
7.259
|
11.235
|
14.867
|
20.073
|
20.151
|
20.426
|
21.001
|
Bedrijfsresultaat (EBIT)
1 |
3.606
|
2.781
|
6.679
|
9.820
|
15.127
|
15.028
|
15.003
|
15.414
|
Operationele Marge
|
3,41%
|
2,67%
|
5,68%
|
6,89%
|
9,3%
|
8,84%
|
8,54%
|
8,44%
|
Resultaat voor belastingen (EBT)
1 |
4.164
|
2.480
|
7.960
|
10.948
|
17.619
|
17.921
|
17.912
|
18.601
|
Nettowinst (verlies)
1 |
2.980
|
1.618
|
4.942
|
7.364
|
11.962
|
12.411
|
12.480
|
12.927
|
Nettomarge
|
2,82%
|
1,56%
|
4,2%
|
5,17%
|
7,35%
|
7,3%
|
7,11%
|
7,08%
|
WPA
2 |
11.310
|
5.454
|
18.979
|
28.521
|
45.703
|
51.231
|
51.327
|
53.268
|
Free Cash Flow
3 |
-3.166.932
|
-5.097.649
|
-3.127.918
|
6.612.342
|
-9.589.518
|
10.999.140
|
11.563.680
|
11.284.333
|
FCF-marge
|
-2.993,59%
|
-4.901,7%
|
-2.659,55%
|
4.639,34%
|
-5.895,31%
|
6.470,78%
|
6.584,66%
|
6.179,45%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
44.475,47%
|
-
|
54.582,71%
|
56.612,27%
|
53.731,41%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
89.788,36%
|
-
|
88.625,76%
|
92.657,4%
|
87.292,28%
|
Dividend per aandeel
2 |
4.000
|
3.000
|
3.050
|
6.000
|
11.400
|
12.338
|
12.461
|
13.199
|
Datum van publicatie
|
04-03-20
|
26-01-21
|
25-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
1KRW in Miljard2KRW3KRW in Miljoen 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 |
31.026
|
30.299
|
36.000
|
37.705
|
38.524
|
37.779
|
42.250
|
41.003
|
41.669
|
40.659
|
43.676
|
41.491
|
43.342
|
34.792
|
37.656
|
EBITDA
1 |
-
|
-
|
-
|
2.760
|
-
|
-
|
-
|
5.047
|
7.154
|
4.839
|
5.559
|
5.336
|
5.386
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.530
|
1.929
|
2.980
|
1.552
|
3.359
|
3.593
|
4.238
|
3.822
|
3.408
|
3.557
|
4.032
|
3.610
|
3.687
|
2.792
|
3.136
|
Operationele Marge
|
4,93%
|
6,37%
|
8,28%
|
4,12%
|
8,72%
|
9,51%
|
10,03%
|
9,32%
|
8,18%
|
8,75%
|
9,23%
|
8,7%
|
8,51%
|
8,02%
|
8,33%
|
Resultaat voor belastingen (EBT)
1 |
1.474
|
2.279
|
3.889
|
2.042
|
2.739
|
4.591
|
4.834
|
4.667
|
3.258
|
4.727
|
4.733
|
4.200
|
4.127
|
3.755
|
3.981
|
Nettowinst (verlies)
1 |
546,9
|
1.585
|
2.803
|
1.272
|
1.704
|
3.312
|
3.235
|
3.190
|
2.225
|
3.231
|
3.242
|
2.917
|
2.782
|
3.610
|
2.280
|
Nettomarge
|
1,76%
|
5,23%
|
7,79%
|
3,37%
|
4,42%
|
8,77%
|
7,66%
|
7,78%
|
5,34%
|
7,95%
|
7,42%
|
7,03%
|
6,42%
|
10,38%
|
6,05%
|
WPA
2 |
2.098
|
6.136
|
10.882
|
4.898
|
6.738
|
12.664
|
12.347
|
12.186
|
8.506
|
12.287
|
13.663
|
12.689
|
11.505
|
13.073
|
13.809
|
Dividend per aandeel
2 |
2.050
|
-
|
-
|
-
|
6.000
|
-
|
1.500
|
1.500
|
8.400
|
2.000
|
2.000
|
2.000
|
4.800
|
1.500
|
1.500
|
Datum van publicatie
|
25-01-22
|
25-04-22
|
21-07-22
|
24-10-22
|
26-01-23
|
25-04-23
|
26-07-23
|
26-10-23
|
25-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
56.716
|
62.185
|
74.419
|
65.747
|
80.472
|
98.567
|
96.530
|
94.062
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,626
x
|
8,566
x
|
6,624
x
|
4,422
x
|
4,009
x
|
4,891
x
|
4,726
x
|
4,479
x
|
Free Cash Flow
2 |
-3.166.932
|
-5.097.649
|
-3.127.918
|
6.612.342
|
-9.589.518
|
10.999.140
|
11.563.680
|
11.284.333
|
ROE (netto-inkomsten/eigen vermogen)
|
4,32%
|
2,77%
|
7,16%
|
9,36%
|
13,7%
|
12,8%
|
11,6%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
1,59%
|
0,77%
|
2,23%
|
3,01%
|
4,45%
|
4,47%
|
4,31%
|
4,29%
|
Totale activa
1 |
187.590
|
208.815
|
221.650
|
244.663
|
269.103
|
277.349
|
289.553
|
301.045
|
Nettoactief per aandeel
3 |
345.591
|
346.315
|
373.849
|
412.292
|
455.972
|
377.672
|
411.567
|
448.111
|
Cashflow per aandeel
3 |
2.071
|
-2.043
|
-5.865
|
53.207
|
-12.416
|
57.022
|
61.379
|
63.878
|
Capex
1 |
3.587
|
4.688
|
4.304
|
4.015
|
7.071
|
6.865
|
6.498
|
6.619
|
Capex/omzet
|
3,39%
|
4,51%
|
3,66%
|
2,82%
|
4,35%
|
4,04%
|
3,7%
|
3,62%
|
Datum van publicatie
|
04-03-20
|
26-01-21
|
25-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
1KRW in Miljard2KRW in Miljoen3KRW Laatste slotkoers
295.000
KRW Gemiddelde koersdoel
328.095
KRW Spread / Gemiddelde doel +11,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,00% | 274 mld. | | +3,23% | 66,79 mld. | | -12,30% | 59,3 mld. | | +29,34% | 51,98 mld. | | +17,33% | 51,39 mld. | | +2,87% | 48,83 mld. | | +26,81% | 42,69 mld. | | +65,76% | 38,55 mld. | | +18,74% | 25 mld. |
Auto- en vrachtwagenfabrikanten - Andere
|