Beurs gesloten -
BOERSE MUENCHEN
21:58:53 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
422,8
EUR
|
-0,14%
|
|
+1,51%
|
+24,53%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.026.511
|
1.543.306
|
2.040.304
|
1.920.840
|
2.532.081
|
3.360.591
|
-
|
-
|
Bedrijfswaarde
1 |
964.870
|
1.470.106
|
1.968.116
|
1.865.864
|
2.468.056
|
3.331.575
|
3.278.957
|
3.222.161
|
K/w-verhouding
|
26,5
x
|
35,3
x
|
33,7
x
|
26,6
x
|
35,2
x
|
38,3
x
|
34
x
|
29
x
|
Dividendrendement
|
1,37%
|
1%
|
0,83%
|
0,97%
|
0,8%
|
0,65%
|
0,71%
|
0,79%
|
Marktkapitalisatie/omzet
|
8,16
x
|
10,8
x
|
12,1
x
|
9,69
x
|
11,9
x
|
13,7
x
|
12
x
|
10,4
x
|
Bedrijfswaarde/omzet
|
7,67
x
|
10,3
x
|
11,7
x
|
9,41
x
|
11,6
x
|
13,6
x
|
11,7
x
|
9,99
x
|
Bedrijfswaarde/EBITDA
|
17,7
x
|
22,4
x
|
24,1
x
|
19,1
x
|
23,8
x
|
25,7
x
|
22,1
x
|
18,7
x
|
Bedrijfswaarde/FCF
|
25,2
x
|
32,5
x
|
35,1
x
|
28,6
x
|
41,5
x
|
48,5
x
|
42,2
x
|
34,8
x
|
FCF Yield
|
3,97%
|
3,08%
|
2,85%
|
3,49%
|
2,41%
|
2,06%
|
2,37%
|
2,88%
|
Price to Book
|
10
x
|
13
x
|
14,3
x
|
11,5
x
|
12,3
x
|
12,3
x
|
9,33
x
|
7,35
x
|
Aantal aandelen (in duizenden)
|
7.662.818
|
7.583.440
|
7.531.575
|
7.479.033
|
7.435.488
|
7.432.306
|
-
|
-
|
Referentieprijs
2 |
134,0
|
203,5
|
270,9
|
256,8
|
340,5
|
452,2
|
452,2
|
452,2
|
Datum van publicatie
|
18-07-19
|
22-07-20
|
27-07-21
|
26-07-22
|
25-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
125.843
|
143.015
|
168.088
|
198.270
|
211.915
|
244.932
|
280.242
|
322.501
|
EBITDA
1 |
54.641
|
65.755
|
81.602
|
97.843
|
103.555
|
129.600
|
148.232
|
172.172
|
Bedrijfsresultaat (EBIT)
1 |
42.959
|
52.959
|
69.916
|
83.383
|
89.694
|
108.644
|
122.600
|
142.874
|
Operationele Marge
|
34,14%
|
37,03%
|
41,59%
|
42,06%
|
42,33%
|
44,36%
|
43,75%
|
44,3%
|
Resultaat voor belastingen (EBT)
1 |
43.688
|
53.036
|
71.102
|
83.716
|
89.311
|
107.215
|
121.176
|
141.530
|
Nettowinst (verlies)
1 |
39.240
|
44.281
|
61.271
|
72.738
|
72.361
|
88.039
|
99.221
|
115.782
|
Nettomarge
|
31,18%
|
30,96%
|
36,45%
|
36,69%
|
34,15%
|
35,94%
|
35,41%
|
35,9%
|
WPA
2 |
5,060
|
5,760
|
8,050
|
9,650
|
9,680
|
11,81
|
13,31
|
15,58
|
Free Cash Flow
1 |
38.260
|
45.234
|
56.118
|
65.149
|
59.475
|
68.672
|
77.670
|
92.693
|
FCF-marge
|
30,4%
|
31,63%
|
33,39%
|
32,86%
|
28,07%
|
28,04%
|
27,72%
|
28,74%
|
Kasstroomconversie (ebitda)
|
70,02%
|
68,79%
|
68,77%
|
66,59%
|
57,43%
|
52,99%
|
52,4%
|
53,84%
|
Kasstroomconversie (nettowinst)
|
97,5%
|
102,15%
|
91,59%
|
89,57%
|
82,19%
|
78%
|
78,28%
|
80,06%
|
Dividend per aandeel
2 |
1,840
|
2,040
|
2,240
|
2,480
|
2,720
|
2,938
|
3,200
|
3,578
|
Datum van publicatie
|
18-07-19
|
22-07-20
|
27-07-21
|
26-07-22
|
25-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
51.728
|
49.360
|
51.865
|
50.122
|
52.747
|
52.857
|
56.189
|
56.517
|
62.020
|
61.858
|
64.369
|
65.304
|
70.016
|
69.795
|
73.082
|
EBITDA
1 |
25.743
|
24.137
|
24.513
|
24.308
|
25.218
|
25.901
|
28.128
|
30.816
|
32.991
|
33.608
|
33.324
|
35.848
|
36.770
|
37.207
|
37.732
|
Bedrijfsresultaat (EBIT)
1 |
22.247
|
20.364
|
20.534
|
21.518
|
21.570
|
22.352
|
24.254
|
26.895
|
27.032
|
27.581
|
27.573
|
29.308
|
30.219
|
30.423
|
31.578
|
Operationele Marge
|
43,01%
|
41,26%
|
39,59%
|
42,93%
|
40,89%
|
42,29%
|
43,17%
|
47,59%
|
43,59%
|
44,59%
|
42,84%
|
44,88%
|
43,16%
|
43,59%
|
43,21%
|
Resultaat voor belastingen (EBT)
1 |
22.515
|
20.190
|
20.487
|
21.572
|
20.339
|
22.673
|
24.727
|
27.284
|
26.526
|
26.727
|
26.636
|
28.509
|
29.626
|
29.832
|
31.109
|
Nettowinst (verlies)
1 |
18.765
|
16.728
|
16.740
|
17.556
|
16.425
|
18.299
|
20.081
|
22.291
|
21.870
|
21.939
|
21.843
|
23.469
|
24.314
|
24.535
|
25.518
|
Nettomarge
|
36,28%
|
33,89%
|
32,28%
|
35,03%
|
31,14%
|
34,62%
|
35,74%
|
39,44%
|
35,26%
|
35,47%
|
33,93%
|
35,94%
|
34,73%
|
35,15%
|
34,92%
|
WPA
2 |
2,480
|
2,220
|
2,230
|
2,350
|
2,200
|
2,450
|
2,690
|
2,990
|
2,930
|
2,940
|
2,928
|
3,151
|
3,275
|
3,302
|
3,427
|
Dividend per aandeel
2 |
0,6200
|
0,6200
|
0,6200
|
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,7500
|
0,7500
|
0,7500
|
0,7488
|
0,8166
|
0,8166
|
0,8250
|
0,8199
|
Datum van publicatie
|
25-01-22
|
26-04-22
|
26-07-22
|
25-10-22
|
24-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
30-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
61.641
|
73.200
|
72.188
|
54.976
|
64.025
|
29.017
|
81.634
|
138.431
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
38.260
|
45.234
|
56.118
|
65.149
|
59.475
|
68.672
|
77.670
|
92.693
|
ROE (netto-inkomsten/eigen vermogen)
|
42,4%
|
40,1%
|
47,1%
|
47,2%
|
38,8%
|
35,6%
|
31,9%
|
30,2%
|
ROA (netto-inkomsten/totale activa)
|
14,4%
|
15,1%
|
19,3%
|
20,8%
|
35,1%
|
18,7%
|
17,9%
|
18,8%
|
Totale activa
1 |
272.703
|
293.934
|
317.545
|
349.309
|
206.038
|
469.715
|
553.529
|
615.267
|
Nettoactief per aandeel
2 |
13,40
|
15,60
|
18,90
|
22,30
|
27,70
|
36,90
|
48,50
|
61,50
|
Cashflow per aandeel
2 |
6,730
|
7,900
|
10,10
|
11,80
|
11,70
|
15,70
|
19,00
|
25,00
|
Capex
1 |
13.925
|
15.441
|
20.622
|
23.886
|
28.107
|
44.735
|
52.370
|
57.338
|
Capex/omzet
|
11,07%
|
10,8%
|
12,27%
|
12,05%
|
13,26%
|
18,26%
|
18,69%
|
17,78%
|
Datum van publicatie
|
18-07-19
|
22-07-20
|
27-07-21
|
26-07-22
|
25-07-23
|
-
|
-
|
-
|
Laatste slotkoers
452,2
USD Gemiddelde koersdoel
490,1
USD Spread / Gemiddelde doel +8,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,55% | 91,7 mld. | | +13,05% | 84,81 mld. | | +46,88% | 53,67 mld. | | -20,97% | 50 mld. | | +36,49% | 47,79 mld. | | -27,27% | 44,68 mld. | | +83,98% | 43,02 mld. | | -2,47% | 27,57 mld. | | -18,59% | 23,62 mld. |
Software - Andere
|