Beurs gesloten -
BOERSE MUENCHEN
21:44:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,12
EUR
|
+1,48%
|
|
-6,79%
|
-13,08%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
199.873
|
163.889
|
194.116
|
208.704
|
217.446
|
196.109
|
-
|
-
|
Bedrijfswaarde
1 |
199.873
|
163.889
|
194.116
|
208.704
|
217.446
|
196.109
|
196.109
|
196.109
|
K/w-verhouding
|
11,8
x
|
10,5
x
|
9,92
x
|
9,7
x
|
7,45
x
|
8,01
x
|
8,97
x
|
9,23
x
|
Dividendrendement
|
5,45%
|
4,96%
|
5,11%
|
5,23%
|
5,94%
|
10,7%
|
9,56%
|
8,9%
|
Marktkapitalisatie/omzet
|
4,49
x
|
3,7
x
|
4,09
x
|
4,15
x
|
3,49
x
|
3,31
x
|
3,42
x
|
3,44
x
|
Bedrijfswaarde/omzet
|
4,49
x
|
3,7
x
|
4,09
x
|
4,15
x
|
3,49
x
|
3,31
x
|
3,42
x
|
3,44
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,25
x
|
0,95
x
|
1,07
x
|
1,06
x
|
1,06
x
|
0,94
x
|
0,94
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
1.980.028
|
1.980.028
|
1.980.028
|
1.980.028
|
1.980.028
|
1.980.028
|
-
|
-
|
Referentieprijs
2 |
100,9
|
82,60
|
97,86
|
105,1
|
109,4
|
98,64
|
98,64
|
98,64
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.564
|
44.248
|
47.405
|
50.249
|
62.249
|
59.241
|
57.262
|
57.066
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
22.821
|
20.914
|
24.647
|
28.953
|
39.067
|
34.462
|
31.668
|
31.198
|
Operationele Marge
|
51,21%
|
47,27%
|
51,99%
|
57,62%
|
62,76%
|
58,17%
|
55,3%
|
54,67%
|
Resultaat voor belastingen (EBT)
1 |
21.796
|
20.135
|
24.680
|
26.619
|
36.322
|
30.953
|
27.978
|
27.335
|
Nettowinst (verlies)
1 |
16.922
|
15.585
|
19.543
|
21.468
|
29.107
|
24.663
|
22.075
|
21.476
|
Nettomarge
|
37,97%
|
35,22%
|
41,23%
|
42,72%
|
46,76%
|
41,63%
|
38,55%
|
37,63%
|
WPA
2 |
8,580
|
7,870
|
9,860
|
10,84
|
14,70
|
12,31
|
11,00
|
10,68
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,500
|
4,100
|
5,000
|
5,500
|
6,500
|
10,57
|
9,431
|
8,775
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
09-02-22
|
08-02-23
|
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 |
12.696
|
12.305
|
11.040
|
12.897
|
14.007
|
14.985
|
15.166
|
16.244
|
15.854
|
15.318
|
14.874
|
14.748
|
14.545
|
14.117
|
14.102
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.492
|
6.166
|
5.892
|
7.776
|
8.147
|
9.210
|
9.531
|
10.558
|
9.768
|
8.848
|
8.702
|
8.866
|
8.352
|
7.818
|
7.998
|
Operationele Marge
|
51,13%
|
50,11%
|
53,37%
|
60,29%
|
58,16%
|
61,46%
|
62,84%
|
65%
|
61,61%
|
57,76%
|
58,5%
|
60,12%
|
57,42%
|
55,38%
|
56,72%
|
Resultaat voor belastingen (EBT)
1 |
6.526
|
6.586
|
5.246
|
7.277
|
7.510
|
8.516
|
8.841
|
9.908
|
9.057
|
8.267
|
7.603
|
7.564
|
6.942
|
6.722
|
6.721
|
Nettowinst (verlies)
1 |
5.236
|
5.650
|
4.176
|
5.723
|
5.920
|
6.814
|
7.104
|
7.952
|
7.240
|
6.603
|
6.108
|
6.074
|
5.556
|
5.385
|
5.383
|
Nettomarge
|
41,24%
|
45,92%
|
37,83%
|
44,37%
|
42,26%
|
45,47%
|
46,84%
|
48,95%
|
45,67%
|
43,11%
|
41,07%
|
41,18%
|
38,2%
|
38,15%
|
38,17%
|
WPA
2 |
2,640
|
2,850
|
2,110
|
2,890
|
2,990
|
3,440
|
3,590
|
4,020
|
3,660
|
3,330
|
3,092
|
3,075
|
2,801
|
2,719
|
2,719
|
Dividend per aandeel
2 |
5,000
|
-
|
-
|
-
|
5,500
|
-
|
-
|
-
|
6,500
|
-
|
-
|
-
|
10,04
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
27-04-22
|
15-07-22
|
19-10-22
|
08-02-23
|
26-04-23
|
19-07-23
|
18-10-23
|
07-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
10%
|
11,8%
|
12,5%
|
15,9%
|
11,7%
|
10,8%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
0,56%
|
0,5%
|
0,6%
|
0,63%
|
0,83%
|
0,69%
|
0,59%
|
0,57%
|
Totale activa
1 |
3.023.946
|
3.102.727
|
3.243.651
|
3.400.063
|
3.495.916
|
3.571.296
|
3.767.131
|
3.758.509
|
Nettoactief per aandeel
2 |
80,70
|
86,60
|
91,80
|
99,00
|
104,0
|
105,0
|
104,0
|
106,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
98,64
SEK Gemiddelde koersdoel
107,3
SEK Spread / Gemiddelde doel +8,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,12% | 582 mld. | | +18,87% | 313 mld. | | +15,71% | 251 mld. | | +21,74% | 209 mld. | | +19,14% | 180 mld. | | +24,16% | 169 mld. | | +9,58% | 164 mld. | | +11,18% | 154 mld. | | -10,40% | 140 mld. |
Banken - Andere
|