Beurs gesloten -
BOERSE MUENCHEN
21:44:20 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,14
EUR
|
0,00%
|
|
-6,55%
|
-0,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
127.012
|
274.410
|
221.568
|
81.193
|
66.209
|
63.427
|
-
|
-
|
Bedrijfswaarde
1 |
116.251
|
261.327
|
220.117
|
83.834
|
66.804
|
59.822
|
58.589
|
58.711
|
K/w-verhouding
|
52,3
x
|
66,2
x
|
53,6
x
|
34,1
x
|
16
x
|
16,4
x
|
13,9
x
|
12,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,15
x
|
12,8
x
|
8,73
x
|
2,95
x
|
2,22
x
|
1,98
x
|
1,83
x
|
1,69
x
|
Bedrijfswaarde/omzet
|
6,54
x
|
12,2
x
|
8,68
x
|
3,05
x
|
2,24
x
|
1,87
x
|
1,69
x
|
1,57
x
|
Bedrijfswaarde/EBITDA
|
24,1
x
|
42,7
x
|
30,9
x
|
12,5
x
|
8,88
x
|
9,72
x
|
8,88
x
|
8,05
x
|
Bedrijfswaarde/FCF
|
30,1
x
|
52,4
x
|
40,5
x
|
16,4
x
|
15,8
x
|
10,6
x
|
10,3
x
|
9,38
x
|
FCF Yield
|
3,32%
|
1,91%
|
2,47%
|
6,09%
|
6,32%
|
9,43%
|
9,68%
|
10,7%
|
Price to Book
|
7,61
x
|
13,7
x
|
10,1
x
|
3,99
x
|
3,22
x
|
2,91
x
|
2,53
x
|
2,13
x
|
Aantal aandelen (in duizenden)
|
1.174.192
|
1.171.692
|
1.174.930
|
1.140.028
|
1.078.140
|
1.046.046
|
-
|
-
|
Referentieprijs
2 |
108,2
|
234,2
|
188,6
|
71,22
|
61,41
|
60,64
|
60,64
|
60,64
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
01-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.772
|
21.454
|
25.371
|
27.518
|
29.771
|
32.007
|
34.654
|
37.465
|
EBITDA
1 |
4.832
|
6.127
|
7.128
|
6.716
|
7.524
|
6.152
|
6.596
|
7.293
|
Bedrijfsresultaat (EBIT)
1 |
4.131
|
5.388
|
6.304
|
5.870
|
6.679
|
5.296
|
5.638
|
5.998
|
Operationele Marge
|
23,24%
|
25,11%
|
24,85%
|
21,33%
|
22,43%
|
16,54%
|
16,27%
|
16,01%
|
Resultaat voor belastingen (EBT)
1 |
2.998
|
5.065
|
4.099
|
3.366
|
5.411
|
4.929
|
5.632
|
6.062
|
Nettowinst (verlies)
1 |
2.459
|
4.202
|
4.169
|
2.419
|
4.246
|
3.851
|
4.409
|
4.679
|
Nettomarge
|
13,84%
|
19,59%
|
16,43%
|
8,79%
|
14,26%
|
12,03%
|
12,72%
|
12,49%
|
WPA
2 |
2,070
|
3,540
|
3,520
|
2,090
|
3,840
|
3,704
|
4,358
|
4,835
|
Free Cash Flow
1 |
3.857
|
4.988
|
5.432
|
5.107
|
4.220
|
5.640
|
5.670
|
6.256
|
FCF-marge
|
21,7%
|
23,25%
|
21,41%
|
18,56%
|
14,17%
|
17,62%
|
16,36%
|
16,7%
|
Kasstroomconversie (ebitda)
|
79,82%
|
81,41%
|
76,21%
|
76,04%
|
56,09%
|
91,68%
|
85,96%
|
85,79%
|
Kasstroomconversie (nettowinst)
|
156,85%
|
118,71%
|
130,3%
|
211,12%
|
99,39%
|
146,47%
|
128,59%
|
133,72%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
01-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
6.918
|
6.483
|
6.806
|
6.846
|
7.383
|
7.040
|
7.287
|
7.418
|
8.026
|
7.699
|
7.788
|
7.949
|
8.564
|
8.267
|
8.437
|
EBITDA
1 |
1.717
|
1.554
|
1.516
|
1.743
|
1.903
|
1.813
|
1.771
|
1.859
|
2.081
|
1.608
|
1.447
|
1.476
|
1.654
|
1.653
|
1.602
|
Bedrijfsresultaat (EBIT)
1 |
1.507
|
1.343
|
1.302
|
1.532
|
1.693
|
1.600
|
1.560
|
1.647
|
1.872
|
1.399
|
1.235
|
1.246
|
1.410
|
1.402
|
1.331
|
Operationele Marge
|
21,78%
|
20,72%
|
19,13%
|
22,38%
|
22,93%
|
22,73%
|
21,41%
|
22,2%
|
23,32%
|
18,17%
|
15,85%
|
15,68%
|
16,47%
|
16,96%
|
15,78%
|
Resultaat voor belastingen (EBT)
1 |
706
|
629
|
49
|
1.578
|
1.110
|
1.074
|
1.303
|
1.241
|
1.793
|
1.209
|
1.139
|
1.200
|
1.356
|
1.345
|
1.275
|
Nettowinst (verlies)
1 |
801
|
509
|
-341
|
1.330
|
921
|
795
|
1.029
|
1.020
|
1.402
|
888
|
893,3
|
937,1
|
1.063
|
1.070
|
1.007
|
Nettomarge
|
11,58%
|
7,85%
|
-5,01%
|
19,43%
|
12,47%
|
11,29%
|
14,12%
|
13,75%
|
17,47%
|
11,53%
|
11,47%
|
11,79%
|
12,41%
|
12,94%
|
11,93%
|
WPA
2 |
0,6800
|
0,4300
|
-0,2900
|
1,150
|
0,8100
|
0,7000
|
0,9200
|
0,9300
|
1,290
|
0,8300
|
0,8507
|
0,9042
|
1,040
|
1,044
|
1,005
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-02-22
|
27-04-22
|
02-08-22
|
03-11-22
|
09-02-23
|
08-05-23
|
02-08-23
|
01-11-23
|
07-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
2.641
|
595
|
-
|
-
|
-
|
Nettokaspositie
1 |
10.761
|
13.083
|
1.451
|
-
|
-
|
3.605
|
4.838
|
4.716
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,3932
x
|
0,0791
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.857
|
4.988
|
5.432
|
5.107
|
4.220
|
5.640
|
5.670
|
6.256
|
ROE (netto-inkomsten/eigen vermogen)
|
22,8%
|
22,8%
|
20%
|
22,8%
|
27,3%
|
20,5%
|
20,6%
|
19,8%
|
ROA (netto-inkomsten/totale activa)
|
5,2%
|
6,9%
|
5,7%
|
6,19%
|
7,02%
|
5,04%
|
5,17%
|
5,21%
|
Totale activa
1 |
47.332
|
60.856
|
73.091
|
39.082
|
60.460
|
76.380
|
85.286
|
89.852
|
Nettoactief per aandeel
2 |
14,20
|
17,10
|
18,60
|
17,80
|
19,10
|
20,80
|
24,00
|
28,40
|
Cashflow per aandeel
2 |
3,840
|
4,930
|
5,350
|
5,020
|
4,370
|
5,730
|
6,970
|
7,640
|
Capex
1 |
704
|
866
|
908
|
706
|
623
|
869
|
1.020
|
1.232
|
Capex/omzet
|
3,96%
|
4,04%
|
3,58%
|
2,57%
|
2,09%
|
2,72%
|
2,94%
|
3,29%
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
01-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
60,64
USD Gemiddelde koersdoel
77,75
USD Spread / Gemiddelde doel +28,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,12% | 87,15 mld. | | -19,65% | 38,56 mld. | | -25,85% | 24,04 mld. | | -11,66% | 17,54 mld. | | -25,12% | 10,8 mld. | | -18,36% | 9,27 mld. | | -23,60% | 7,89 mld. | | -12,89% | 7,1 mld. | | +5,19% | 4,9 mld. |
Transactie- & Betalingsdiensten
|