Real Time
BOERSE MUENCHEN
14:43:59 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
94
EUR
|
-1,05%
|
|
+3,26%
|
+36,69%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
1.756.810
|
3.251.236
|
4.404.742
|
4.674.266
|
6.714.432
|
7.576.549
|
-
|
-
|
Bedrijfswaarde
1 |
1.756.810
|
3.251.236
|
4.404.742
|
4.674.266
|
6.714.432
|
7.576.549
|
7.576.549
|
7.576.549
|
K/w-verhouding
|
12,1
x
|
15,9
x
|
13,9
x
|
9,3
x
|
11
x
|
11,2
x
|
10,3
x
|
9,46
x
|
Dividendrendement
|
-
|
1,1%
|
1,44%
|
2,16%
|
1,82%
|
1,78%
|
1,91%
|
2,12%
|
Marktkapitalisatie/omzet
|
1,28
x
|
2,13
x
|
2,73
x
|
2,58
x
|
3,17
x
|
3,32
x
|
2,98
x
|
2,67
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
2,13
x
|
2,73
x
|
2,58
x
|
3,17
x
|
3,32
x
|
2,98
x
|
2,67
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,76
x
|
1,28
x
|
1,57
x
|
1,43
x
|
1,78
x
|
1,82
x
|
1,59
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
8.924.612
|
8.924.612
|
8.924.612
|
8.924.612
|
8.924.612
|
8.924.612
|
-
|
-
|
Referentieprijs
2 |
196,8
|
364,3
|
493,6
|
523,8
|
752,4
|
849,0
|
849,0
|
849,0
|
Datum van publicatie
|
05-06-20
|
21-05-21
|
13-05-22
|
18-05-23
|
09-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
1.370.907
|
1.526.666
|
1.612.715
|
1.814.561
|
2.115.580
|
2.282.064
|
2.546.690
|
2.838.416
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
619.170
|
700.144
|
752.924
|
837.130
|
937.972
|
1.070.258
|
1.215.639
|
1.397.691
|
Operationele Marge
|
45,16%
|
45,86%
|
46,69%
|
46,13%
|
44,34%
|
46,9%
|
47,73%
|
49,24%
|
Resultaat voor belastingen (EBT)
1 |
250.628
|
275.411
|
434.218
|
672.056
|
817.830
|
905.213
|
996.768
|
1.071.028
|
Nettowinst (verlies)
1 |
144.881
|
204.105
|
316.760
|
502.324
|
610.766
|
675.710
|
740.637
|
804.037
|
Nettomarge
|
10,57%
|
13,37%
|
19,64%
|
27,68%
|
28,87%
|
29,61%
|
29,08%
|
28,33%
|
WPA
2 |
16,23
|
22,87
|
35,49
|
56,29
|
68,44
|
75,51
|
82,57
|
89,79
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
4,000
|
7,100
|
11,30
|
13,70
|
15,08
|
16,22
|
18,00
|
Datum van publicatie
|
05-06-20
|
21-05-21
|
13-05-22
|
18-05-23
|
09-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
393.608
|
430.780
|
335.081
|
440.577
|
495.364
|
543.539
|
509.683
|
502.906
|
512.746
|
590.245
|
519.658
|
538.315
|
549.682
|
597.108
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
185.216
|
197.168
|
127.526
|
211.200
|
252.193
|
246.211
|
252.969
|
194.166
|
203.361
|
287.476
|
253.025
|
260.603
|
274.611
|
293.422
|
Operationele Marge
|
47,06%
|
45,77%
|
38,06%
|
47,94%
|
50,91%
|
45,3%
|
49,63%
|
38,61%
|
39,66%
|
48,7%
|
48,69%
|
48,41%
|
49,96%
|
49,14%
|
Resultaat voor belastingen (EBT)
1 |
115.477
|
124.799
|
83.602
|
180.814
|
194.587
|
213.054
|
227.956
|
193.013
|
125.482
|
271.378
|
202.345
|
189.479
|
186.635
|
167.068
|
Nettowinst (verlies)
1 |
84.319
|
91.135
|
60.681
|
132.645
|
142.053
|
166.945
|
168.843
|
143.300
|
91.640
|
206.984
|
155.843
|
153.469
|
157.216
|
155.965
|
Nettomarge
|
21,42%
|
21,16%
|
18,11%
|
30,11%
|
28,68%
|
30,71%
|
33,13%
|
28,49%
|
17,87%
|
35,07%
|
29,99%
|
28,51%
|
28,6%
|
26,12%
|
WPA
2 |
9,450
|
10,21
|
6,800
|
14,86
|
15,92
|
18,71
|
18,92
|
16,06
|
10,27
|
23,19
|
16,90
|
16,12
|
15,53
|
16,82
|
Dividend per aandeel
2 |
-
|
7,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,500
|
3,500
|
3,500
|
3,500
|
Datum van publicatie
|
05-02-22
|
13-05-22
|
06-08-22
|
05-11-22
|
03-02-23
|
18-05-23
|
04-08-23
|
04-11-23
|
03-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,4%
|
9,94%
|
13,9%
|
19,4%
|
17,3%
|
17,1%
|
16,4%
|
15,4%
|
ROA (netto-inkomsten/totale activa)
|
0,38%
|
0,48%
|
0,67%
|
0,96%
|
1,04%
|
1,04%
|
1,03%
|
0,98%
|
Totale activa
1 |
38.156.729
|
42.521.813
|
47.277.582
|
52.325.469
|
58.727.519
|
64.843.720
|
72.005.789
|
81.784.200
|
Nettoactief per aandeel
2 |
260,0
|
284,0
|
314,0
|
367,0
|
423,0
|
467,0
|
534,0
|
611,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-06-20
|
21-05-21
|
13-05-22
|
18-05-23
|
09-05-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,91% | 581 mld. | | +18,12% | 311 mld. | | +21,47% | 263 mld. | | +24,09% | 187 mld. | | +29,19% | 175 mld. | | +8,74% | 158 mld. | | -0,24% | 154 mld. | | +8,69% | 150 mld. | | +12,88% | 142 mld. |
Banken - Andere
|