Beurs gesloten -
BOERSE MUENCHEN
21:43:46 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
107,4
EUR
|
-0,48%
|
|
-2,38%
|
+8,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.471
|
34.280
|
45.070
|
24.371
|
24.066
|
25.749
|
-
|
-
|
Bedrijfswaarde
1 |
26.689
|
32.128
|
43.546
|
22.615
|
21.999
|
23.122
|
23.730
|
22.153
|
K/w-verhouding
|
14
x
|
15,2
x
|
15
x
|
16,3
x
|
13,9
x
|
12,3
x
|
12,6
x
|
12,9
x
|
Dividendrendement
|
2,5%
|
2,38%
|
2,2%
|
4,4%
|
4,53%
|
4,28%
|
4,38%
|
4,48%
|
Marktkapitalisatie/omzet
|
5,07
x
|
5,52
x
|
5,87
x
|
3,76
x
|
3,73
x
|
3,61
x
|
3,52
x
|
3,42
x
|
Bedrijfswaarde/omzet
|
4,75
x
|
5,18
x
|
5,68
x
|
3,49
x
|
3,41
x
|
3,24
x
|
3,24
x
|
2,94
x
|
Bedrijfswaarde/EBITDA
|
10,4
x
|
10,9
x
|
11,1
x
|
8,3
x
|
8,74
x
|
8,16
x
|
8,3
x
|
7,34
x
|
Bedrijfswaarde/FCF
|
20,2
x
|
-
|
13,6
x
|
-
|
-
|
8,88
x
|
9,83
x
|
9,89
x
|
FCF Yield
|
4,94%
|
-
|
7,38%
|
-
|
-
|
11,3%
|
10,2%
|
10,1%
|
Price to Book
|
4,03
x
|
4,48
x
|
5
x
|
2,77
x
|
2,54
x
|
2,59
x
|
2,45
x
|
2,16
x
|
Aantal aandelen (in duizenden)
|
233.677
|
226.433
|
229.198
|
223.465
|
223.470
|
223.300
|
-
|
-
|
Referentieprijs
2 |
121,8
|
151,4
|
196,6
|
109,1
|
107,7
|
115,3
|
115,3
|
115,3
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.618
|
6.207
|
7.672
|
6.488
|
6.460
|
7.134
|
7.321
|
7.531
|
EBITDA
1 |
2.578
|
2.935
|
3.915
|
2.726
|
2.518
|
2.835
|
2.860
|
3.020
|
Bedrijfsresultaat (EBIT)
1 |
2.387
|
2.746
|
3.710
|
2.500
|
2.263
|
2.584
|
2.587
|
2.744
|
Operationele Marge
|
42,49%
|
44,24%
|
48,36%
|
38,54%
|
35,03%
|
36,22%
|
35,34%
|
36,43%
|
Resultaat voor belastingen (EBT)
1 |
2.927
|
3.242
|
3.995
|
1.948
|
2.490
|
3.167
|
2.951
|
2.857
|
Nettowinst (verlies)
1 |
2.076
|
2.307
|
3.002
|
1.522
|
1.744
|
2.093
|
2.051
|
1.963
|
Nettomarge
|
36,95%
|
37,18%
|
39,14%
|
23,45%
|
27%
|
29,34%
|
28,01%
|
26,07%
|
WPA
2 |
8,700
|
9,980
|
13,12
|
6,700
|
7,760
|
9,380
|
9,157
|
8,930
|
Free Cash Flow
1 |
1.318
|
-
|
3.213
|
-
|
-
|
2.604
|
2.413
|
2.239
|
FCF-marge
|
23,46%
|
-
|
41,88%
|
-
|
-
|
36,5%
|
32,96%
|
29,73%
|
Kasstroomconversie (ebitda)
|
51,13%
|
-
|
82,07%
|
-
|
-
|
91,85%
|
84,38%
|
74,14%
|
Kasstroomconversie (nettowinst)
|
63,49%
|
-
|
107,01%
|
-
|
-
|
124,44%
|
117,66%
|
114,06%
|
Dividend per aandeel
2 |
3,040
|
3,600
|
4,320
|
4,800
|
4,880
|
4,931
|
5,046
|
5,160
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
08-02-24
|
-
|
-
|
-
|
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 |
1.962
|
1.863
|
1.513
|
1.588
|
1.524
|
1.538
|
1.610
|
1.671
|
1.642
|
1.750
|
1.780
|
1.792
|
1.807
|
1.795
|
1.844
|
EBITDA
1 |
916,2
|
931,9
|
634,4
|
683,1
|
568,8
|
586,8
|
655,7
|
699,6
|
575,9
|
755
|
702,9
|
705,7
|
664,1
|
675,1
|
761,8
|
Bedrijfsresultaat (EBIT)
1 |
862,5
|
838
|
579,7
|
573,7
|
509,1
|
528
|
596,6
|
635,9
|
502,7
|
692,4
|
645,5
|
655
|
609,2
|
626,3
|
692,9
|
Operationele Marge
|
43,97%
|
44,98%
|
38,31%
|
36,12%
|
33,4%
|
34,34%
|
37,05%
|
38,06%
|
30,62%
|
39,56%
|
36,27%
|
36,54%
|
33,71%
|
34,89%
|
37,57%
|
Resultaat voor belastingen (EBT)
1 |
912,6
|
678,9
|
388,7
|
491,8
|
388,8
|
619,6
|
639,7
|
584,1
|
646,9
|
775,5
|
744,6
|
752,3
|
729,4
|
711,4
|
738,4
|
Nettowinst (verlies)
1 |
721,7
|
554,9
|
332,2
|
375,2
|
259,5
|
411
|
464,8
|
442,6
|
425,9
|
558
|
518,9
|
525,4
|
491
|
492,1
|
527,6
|
Nettomarge
|
36,79%
|
29,79%
|
21,96%
|
23,62%
|
17,03%
|
26,73%
|
28,87%
|
26,49%
|
25,94%
|
31,88%
|
29,16%
|
29,31%
|
27,17%
|
27,41%
|
28,61%
|
WPA
2 |
3,180
|
2,410
|
1,460
|
1,660
|
1,160
|
1,830
|
2,060
|
1,970
|
1,900
|
2,490
|
2,205
|
2,260
|
2,105
|
2,170
|
2,400
|
Dividend per aandeel
2 |
1,080
|
1,200
|
1,200
|
1,200
|
1,200
|
1,220
|
1,220
|
1,200
|
1,220
|
1,220
|
1,232
|
1,232
|
1,232
|
1,264
|
1,271
|
Datum van publicatie
|
27-01-22
|
28-04-22
|
28-07-22
|
27-10-22
|
26-01-23
|
02-05-23
|
28-07-23
|
27-10-23
|
08-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.782
|
2.152
|
1.523
|
1.756
|
2.067
|
2.627
|
2.019
|
3.595
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.318
|
-
|
3.213
|
-
|
-
|
2.604
|
2.413
|
2.239
|
ROE (netto-inkomsten/eigen vermogen)
|
31,4%
|
31,2%
|
35,9%
|
17%
|
19%
|
20,1%
|
19,6%
|
18,9%
|
ROA (netto-inkomsten/totale activa)
|
24,4%
|
23,1%
|
25,9%
|
12,6%
|
14,6%
|
15,7%
|
14,5%
|
13,9%
|
Totale activa
1 |
8.510
|
9.995
|
11.588
|
12.076
|
11.961
|
13.320
|
14.132
|
14.122
|
Nettoactief per aandeel
2 |
30,20
|
33,80
|
39,40
|
39,40
|
42,50
|
44,60
|
47,10
|
53,40
|
Cashflow per aandeel
2 |
6,380
|
8,300
|
15,20
|
10,40
|
5,420
|
13,00
|
12,10
|
11,40
|
Capex
1 |
205
|
215
|
239
|
238
|
-
|
293
|
275
|
273
|
Capex/omzet
|
3,64%
|
3,46%
|
3,12%
|
3,66%
|
-
|
4,11%
|
3,76%
|
3,63%
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
115,3
USD Gemiddelde koersdoel
116,3
USD Spread / Gemiddelde doel +0,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,34% | 94,38 mld. | | +26,70% | 67,18 mld. | | +7,06% | 64,45 mld. | | +15,06% | 44,79 mld. | | +12,47% | 42,43 mld. | | +26,64% | 37,37 mld. | | -4,47% | 22,29 mld. | | -0,28% | 18,39 mld. | | -0,47% | 17,18 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|