Real Time
BOERSE MUENCHEN
11:13:28 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21
EUR
|
+0,96%
|
|
+1,96%
|
+23,08%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
1.637.499
|
2.273.907
|
2.853.231
|
2.496.074
|
3.798.268
|
4.167.662
|
-
|
-
|
Bedrijfswaarde
1 |
5.271.019
|
6.046.767
|
6.765.089
|
6.982.733
|
8.813.432
|
9.133.198
|
9.319.879
|
4.167.662
|
K/w-verhouding
|
5,48
x
|
12
x
|
9,44
x
|
9,41
x
|
11,1
x
|
10,6
x
|
9,63
x
|
8,97
x
|
Dividendrendement
|
5,84%
|
4,18%
|
3,5%
|
3,93%
|
2,99%
|
3,63%
|
4,01%
|
4,37%
|
Marktkapitalisatie/omzet
|
0,72
x
|
0,99
x
|
1,13
x
|
0,94
x
|
1,35
x
|
1,41
x
|
1,33
x
|
1,28
x
|
Bedrijfswaarde/omzet
|
2,31
x
|
2,64
x
|
2,68
x
|
2,62
x
|
3,13
x
|
3,08
x
|
2,98
x
|
1,28
x
|
Bedrijfswaarde/EBITDA
|
-
|
23,4
x
|
10,7
x
|
10,5
x
|
12,2
x
|
22,2
x
|
20,7
x
|
-
|
Bedrijfswaarde/FCF
|
10.524.966
x
|
-
|
10.803.831
x
|
-
|
16.200.863
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,54
x
|
0,75
x
|
0,9
x
|
0,76
x
|
0,96
x
|
1
x
|
0,95
x
|
0,88
x
|
Aantal aandelen (in duizenden)
|
1.259.130
|
1.217.295
|
1.165.774
|
1.146.829
|
1.151.339
|
1.150.017
|
-
|
-
|
Referentieprijs
2 |
1.300
|
1.868
|
2.448
|
2.176
|
3.299
|
3.624
|
3.624
|
3.624
|
Datum van publicatie
|
21-05-20
|
13-05-21
|
11-05-22
|
10-05-23
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
2.280.329
|
2.292.708
|
2.520.365
|
2.666.373
|
2.814.361
|
2.962.561
|
3.128.942
|
3.249.311
|
EBITDA
1 |
-
|
258.814
|
632.434
|
667.422
|
724.955
|
412.014
|
449.668
|
-
|
Bedrijfsresultaat (EBIT)
1 |
269.681
|
258.814
|
302.083
|
313.988
|
360.713
|
438.625
|
512.295
|
532.450
|
Operationele Marge
|
11,83%
|
11,29%
|
11,99%
|
11,78%
|
12,82%
|
14,81%
|
16,37%
|
16,39%
|
Resultaat voor belastingen (EBT)
1 |
412.561
|
287.561
|
504.876
|
367.168
|
469.975
|
558.115
|
611.026
|
673.781
|
Nettowinst (verlies)
1 |
302.700
|
192.384
|
312.135
|
273.075
|
346.132
|
393.553
|
428.471
|
458.244
|
Nettomarge
|
13,27%
|
8,39%
|
12,38%
|
10,24%
|
12,3%
|
13,28%
|
13,69%
|
14,1%
|
WPA
2 |
237,4
|
155,5
|
259,4
|
231,4
|
298,6
|
342,2
|
376,5
|
404,0
|
Free Cash Flow
|
500.811
|
-
|
626.175
|
-
|
544.010
|
-
|
-
|
-
|
FCF-marge
|
21,96%
|
-
|
24,84%
|
-
|
19,33%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
99,01%
|
-
|
75,04%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
165,45%
|
-
|
200,61%
|
-
|
157,17%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
76,00
|
78,00
|
85,60
|
85,60
|
98,60
|
131,6
|
145,3
|
158,4
|
Datum van publicatie
|
21-05-20
|
13-05-21
|
11-05-22
|
10-05-23
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
-
|
1.084.738
|
-
|
1.241.534
|
626.579
|
652.252
|
657.813
|
707.003
|
1.364.816
|
630.028
|
671.529
|
676.974
|
682.761
|
1.359.735
|
678.125
|
-
|
755.300
|
769.900
|
754.100
|
851.200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
119.839
|
-
|
208.917
|
73.202
|
19.964
|
83.293
|
65.840
|
149.133
|
88.175
|
76.680
|
83.252
|
80.783
|
164.035
|
96.163
|
-
|
111.200
|
121.700
|
124.600
|
121.400
|
Operationele Marge
|
-
|
11,05%
|
-
|
16,83%
|
11,68%
|
3,06%
|
12,66%
|
9,31%
|
10,93%
|
14%
|
11,42%
|
12,3%
|
11,83%
|
12,06%
|
14,18%
|
-
|
14,72%
|
15,81%
|
16,52%
|
14,26%
|
Resultaat voor belastingen (EBT)
1 |
-
|
134.174
|
-
|
220.789
|
95.900
|
188.187
|
85.015
|
79.331
|
164.346
|
119.127
|
83.695
|
89.392
|
95.075
|
184.467
|
125.540
|
-
|
121.200
|
146.700
|
144.600
|
162.900
|
Nettowinst (verlies)
1 |
-
|
93.842
|
-
|
146.682
|
64.659
|
100.794
|
61.862
|
59.914
|
121.776
|
89.612
|
61.687
|
62.966
|
65.134
|
128.100
|
91.105
|
126.927
|
83.900
|
100.350
|
100.850
|
107.650
|
Nettomarge
|
-
|
8,65%
|
-
|
11,81%
|
10,32%
|
15,45%
|
9,4%
|
8,47%
|
8,92%
|
14,22%
|
9,19%
|
9,3%
|
9,54%
|
9,42%
|
13,43%
|
-
|
11,11%
|
13,03%
|
13,37%
|
12,65%
|
WPA
|
-
|
75,22
|
-
|
121,1
|
54,05
|
84,20
|
51,90
|
50,62
|
102,5
|
76,11
|
52,72
|
53,87
|
56,05
|
109,9
|
78,76
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
41,00
|
35,00
|
43,00
|
39,00
|
-
|
46,60
|
-
|
42,80
|
42,80
|
-
|
46,60
|
-
|
42,80
|
42,80
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21-05-20
|
02-11-20
|
13-05-21
|
04-11-21
|
07-02-22
|
11-05-22
|
03-08-22
|
07-11-22
|
07-11-22
|
06-02-23
|
10-05-23
|
04-08-23
|
01-11-23
|
01-11-23
|
07-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
3.633.520
|
3.772.860
|
3.911.858
|
4.486.659
|
5.015.164
|
4.965.536
|
5.152.217
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
14,58
x
|
6,185
x
|
6,722
x
|
6,918
x
|
12,05
x
|
11,46
x
|
-
|
Free Cash Flow
|
500.811
|
-
|
626.175
|
-
|
544.010
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
6,4%
|
9,9%
|
8,3%
|
9,2%
|
9,71%
|
10,2%
|
10,2%
|
ROA (netto-inkomsten/totale activa)
|
3,27%
|
2,16%
|
3,63%
|
2,49%
|
2,98%
|
2,37%
|
2,52%
|
2,66%
|
Totale activa
1 |
9.260.307
|
8.908.193
|
8.603.975
|
10.983.762
|
11.632.226
|
16.582.333
|
16.987.663
|
17.205.696
|
Nettoactief per aandeel
2 |
2.386
|
2.488
|
2.733
|
2.868
|
3.423
|
3.630
|
3.800
|
4.131
|
Cashflow per aandeel
|
476,0
|
411,0
|
534,0
|
531,0
|
613,0
|
-
|
-
|
-
|
Capex
|
541.655
|
709.999
|
917.296
|
1.080.074
|
699.392
|
-
|
-
|
-
|
Capex/omzet
|
23,75%
|
30,97%
|
36,4%
|
40,51%
|
24,85%
|
-
|
-
|
-
|
Datum van publicatie
|
21-05-20
|
13-05-21
|
11-05-22
|
10-05-23
|
08-05-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.624
JPY Gemiddelde koersdoel
3.896
JPY Spread / Gemiddelde doel +7,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,24% | 53,06 mld. | | -5,68% | 30,17 mld. | | +50,68% | 26,72 mld. | | +25,77% | 19,29 mld. | | +12,99% | 14,09 mld. | | +38,82% | 12,72 mld. | | +21,93% | 8,64 mld. | | -35,18% | 6,82 mld. | | +132,00% | 6,68 mld. |
Consumentenkrediet - Andere
|