Beurs gesloten -
OTC Markets
21:45:36 28-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,08
USD
|
+1,10%
|
|
+0,02%
|
+10,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
86.224
|
97.191
|
97.825
|
72.476
|
91.712
|
106.351
|
-
|
-
|
Bedrijfswaarde
1 |
108.400
|
115.651
|
115.185
|
91.510
|
107.903
|
117.737
|
114.633
|
111.499
|
K/w-verhouding
|
15,5
x
|
22,6
x
|
13,3
x
|
16,2
x
|
14,3
x
|
14,6
x
|
12,6
x
|
11,3
x
|
Dividendrendement
|
3,3%
|
3,05%
|
3,26%
|
4,4%
|
3,48%
|
3,4%
|
3,75%
|
4,09%
|
Marktkapitalisatie/omzet
|
1
x
|
1,3
x
|
1,2
x
|
0,75
x
|
0,88
x
|
1,05
x
|
1,01
x
|
0,97
x
|
Bedrijfswaarde/omzet
|
1,26
x
|
1,55
x
|
1,41
x
|
0,94
x
|
1,04
x
|
1,17
x
|
1,09
x
|
1,02
x
|
Bedrijfswaarde/EBITDA
|
8,41
x
|
11
x
|
8,14
x
|
6,54
x
|
6,25
x
|
7,09
x
|
6,42
x
|
5,92
x
|
Bedrijfswaarde/FCF
|
21,7
x
|
23,7
x
|
54,9
x
|
310
x
|
13,6
x
|
16,4
x
|
15,5
x
|
13,1
x
|
FCF Yield
|
4,61%
|
4,22%
|
1,82%
|
0,32%
|
7,34%
|
6,09%
|
6,47%
|
7,66%
|
Price to Book
|
2,43
x
|
2,83
x
|
2,24
x
|
1,4
x
|
1,74
x
|
1,84
x
|
1,69
x
|
1,55
x
|
Aantal aandelen (in duizenden)
|
455.351
|
455.351
|
455.351
|
455.351
|
455.351
|
455.351
|
-
|
-
|
Referentieprijs
2 |
189,4
|
213,4
|
214,5
|
159,2
|
201,3
|
233,7
|
233,7
|
233,7
|
Datum van publicatie
|
4/02/20
|
2/02/21
|
3/02/22
|
2/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
86.013
|
74.852
|
81.732
|
96.933
|
103.881
|
100.836
|
105.419
|
109.146
|
EBITDA
1 |
12.892
|
10.470
|
14.149
|
13.988
|
17.274
|
16.607
|
17.866
|
18.823
|
Bedrijfsresultaat (EBIT)
1 |
10.136
|
9.194
|
10.839
|
10.204
|
12.977
|
12.563
|
13.665
|
14.452
|
Operationele Marge
|
11,78%
|
12,28%
|
13,26%
|
10,53%
|
12,49%
|
12,46%
|
12,96%
|
13,24%
|
Resultaat voor belastingen (EBT)
1 |
8.469
|
6.300
|
10.063
|
7.293
|
9.181
|
10.806
|
12.338
|
13.227
|
Nettowinst (verlies)
1 |
5.557
|
4.298
|
7.331
|
4.469
|
6.395
|
7.381
|
8.568
|
9.430
|
Nettomarge
|
6,46%
|
5,74%
|
8,97%
|
4,61%
|
6,16%
|
7,32%
|
8,13%
|
8,64%
|
WPA
2 |
12,20
|
9,440
|
16,09
|
9,810
|
14,04
|
16,04
|
18,48
|
20,74
|
Free Cash Flow
1 |
4.992
|
4.885
|
2.100
|
295
|
7.916
|
7.165
|
7.413
|
8.538
|
FCF-marge
|
5,8%
|
6,53%
|
2,57%
|
0,3%
|
7,62%
|
7,11%
|
7,03%
|
7,82%
|
Kasstroomconversie (ebitda)
|
38,72%
|
46,66%
|
14,84%
|
2,11%
|
45,83%
|
43,14%
|
41,49%
|
45,36%
|
Kasstroomconversie (nettowinst)
|
89,83%
|
113,66%
|
28,65%
|
6,6%
|
123,78%
|
97,07%
|
86,52%
|
90,54%
|
Dividend per aandeel
2 |
6,250
|
6,500
|
7,000
|
7,000
|
7,000
|
7,947
|
8,761
|
9,549
|
Datum van publicatie
|
4/02/20
|
2/02/21
|
3/02/22
|
2/02/23
|
31/01/24
|
-
|
-
|
-
|
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 |
20.986
|
22.942
|
23.655
|
24.975
|
25.361
|
26.549
|
27.123
|
25.771
|
24.438
|
24.699
|
25.961
|
25.560
|
25.301
|
26.480
|
26.903
|
EBITDA
1 |
3.479
|
3.814
|
3.371
|
3.108
|
3.591
|
4.476
|
4.555
|
4.035
|
4.208
|
4.375
|
4.357
|
4.212
|
4.304
|
4.649
|
4.614
|
Bedrijfsresultaat (EBIT)
1 |
2.260
|
3.058
|
2.473
|
2.131
|
2.542
|
3.478
|
3.614
|
2.956
|
2.929
|
3.303
|
3.313
|
3.055
|
3.116
|
3.601
|
3.494
|
Operationele Marge
|
10,77%
|
13,33%
|
10,45%
|
8,53%
|
10,02%
|
13,1%
|
13,32%
|
11,47%
|
11,99%
|
13,37%
|
12,76%
|
11,95%
|
12,32%
|
13,6%
|
12,99%
|
Resultaat voor belastingen (EBT)
1 |
2.328
|
2.885
|
1.097
|
1.618
|
1.693
|
2.942
|
2.830
|
2.193
|
1.216
|
2.722
|
2.928
|
2.541
|
2.603
|
3.236
|
3.327
|
Nettowinst (verlies)
1 |
1.705
|
1.984
|
493
|
1.099
|
893
|
2.073
|
2.042
|
1.657
|
623
|
1.888
|
1.960
|
1.815
|
1.860
|
2.343
|
2.411
|
Nettomarge
|
8,12%
|
8,65%
|
2,08%
|
4,4%
|
3,52%
|
7,81%
|
7,53%
|
6,43%
|
2,55%
|
7,64%
|
7,55%
|
7,1%
|
7,35%
|
8,85%
|
8,96%
|
WPA
2 |
3,740
|
4,360
|
1,080
|
2,410
|
1,960
|
4,550
|
4,480
|
3,640
|
1,370
|
4,150
|
4,287
|
3,986
|
3,989
|
4,927
|
5,184
|
Dividend per aandeel
2 |
7,000
|
-
|
-
|
-
|
7,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,186
|
8,812
|
-
|
Datum van publicatie
|
3/02/22
|
26/04/22
|
20/07/22
|
25/10/22
|
2/02/23
|
27/04/23
|
19/07/23
|
27/10/23
|
31/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.176
|
18.460
|
17.360
|
19.034
|
16.191
|
11.386
|
8.282
|
5.148
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,72
x
|
1,763
x
|
1,227
x
|
1,361
x
|
0,9373
x
|
0,6856
x
|
0,4635
x
|
0,2735
x
|
Free Cash Flow
1 |
4.992
|
4.885
|
2.100
|
295
|
7.916
|
7.165
|
7.413
|
8.538
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
12,3%
|
18,8%
|
9,35%
|
12,2%
|
14,1%
|
14,6%
|
14,6%
|
ROA (netto-inkomsten/totale activa)
|
6,69%
|
4,65%
|
7,71%
|
4,25%
|
5,74%
|
6,62%
|
7,03%
|
7,17%
|
Totale activa
1 |
83.066
|
92.333
|
95.093
|
105.274
|
111.413
|
111.539
|
121.792
|
131.497
|
Nettoactief per aandeel
2 |
78,00
|
75,30
|
95,80
|
114,0
|
116,0
|
127,0
|
138,0
|
151,0
|
Cashflow per aandeel
2 |
20,60
|
18,10
|
11,50
|
12,40
|
30,30
|
26,80
|
28,30
|
29,30
|
Capex
1 |
4.418
|
3.380
|
3.933
|
5.389
|
5.960
|
5.594
|
5.420
|
4.954
|
Capex/omzet
|
5,14%
|
4,52%
|
4,81%
|
5,56%
|
5,74%
|
5,55%
|
5,14%
|
4,54%
|
Datum van publicatie
|
4/02/20
|
2/02/21
|
3/02/22
|
2/02/23
|
31/01/24
|
-
|
-
|
-
|
Laatste slotkoers
233,7
SEK Gemiddelde koersdoel
236,7
SEK Spread / Gemiddelde doel +1,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,47% | 88,97 mld. | | +14,29% | 67,68 mld. | | +20,84% | 37,7 mld. | | +7,06% | 28,13 mld. | | +8,90% | 27,51 mld. | | +1,26% | 26,25 mld. | | +19,29% | 25,22 mld. | | +3,65% | 23,33 mld. | | +20,15% | 18,95 mld. |
Industriële machines & uitrusting - Andere
|