Geschatte realtime
Tradegate
19:55:53 16-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,293
EUR
|
+36,17%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.056
|
6.538
|
8.826
|
9.141
|
8.212
|
10.901
|
-
|
-
|
Bedrijfswaarde
1 |
7.443
|
-1.834
|
13.792
|
12.080
|
8.212
|
22.573
|
12.852
|
12.852
|
K/w-verhouding
|
5,28
x
|
162
x
|
5,49
x
|
-3,79
x
|
-43,7
x
|
8,55
x
|
7,45
x
|
7
x
|
Dividendrendement
|
7,62%
|
3,71%
|
3,87%
|
4,85%
|
-
|
5,73%
|
6,42%
|
6,9%
|
Marktkapitalisatie/omzet
|
0,44
x
|
0,41
x
|
0,57
x
|
0,62
x
|
-
|
0,84
x
|
0,77
x
|
0,76
x
|
Bedrijfswaarde/omzet
|
0,41
x
|
-0,11
x
|
0,89
x
|
0,82
x
|
-
|
1,74
x
|
0,91
x
|
0,89
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
1,03
x
|
-3,8
x
|
18,9
x
|
15,5
x
|
-
|
27,1
x
|
13,9
x
|
10,2
x
|
FCF Yield
|
96,7%
|
-26,3%
|
5,29%
|
6,46%
|
-
|
3,69%
|
7,2%
|
9,83%
|
Price to Book
|
0,36
x
|
0,29
x
|
0,37
x
|
0,83
x
|
-
|
1,13
x
|
1,06
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
1.980.832
|
2.021.164
|
2.009.073
|
1.929.320
|
1.564.872
|
1.751.952
|
-
|
-
|
Referentieprijs
2 |
4,067
|
3,235
|
4,393
|
4,738
|
5,248
|
6,222
|
6,222
|
6,222
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
9/02/22
|
9/02/23
|
1/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.138
|
16.099
|
15.444
|
14.761
|
-
|
12.937
|
14.148
|
14.369
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.973
|
1.729
|
1.906
|
1.918
|
1.498
|
1.636
|
1.676
|
1.755
|
Operationele Marge
|
10,88%
|
10,74%
|
12,34%
|
12,99%
|
-
|
12,65%
|
11,84%
|
12,22%
|
Resultaat voor belastingen (EBT)
1 |
1.872
|
-84
|
2.056
|
-2.319
|
-317
|
1.588
|
1.746
|
1.977
|
Nettowinst (verlies)
1 |
1.528
|
55
|
1.651
|
-2.533
|
-247
|
1.223
|
1.324
|
1.333
|
Nettomarge
|
8,42%
|
0,34%
|
10,69%
|
-17,16%
|
-
|
9,46%
|
9,36%
|
9,28%
|
WPA
2 |
0,7700
|
0,0200
|
0,8000
|
-1,250
|
-0,1200
|
0,7277
|
0,8352
|
0,8885
|
Free Cash Flow
1 |
7.200
|
482
|
729
|
780
|
-
|
833,2
|
925,3
|
1.263
|
FCF-marge
|
39,7%
|
2,99%
|
4,72%
|
5,28%
|
-
|
6,44%
|
6,54%
|
8,79%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
471,2%
|
876,36%
|
44,16%
|
-
|
-
|
68,11%
|
69,88%
|
94,73%
|
Dividend per aandeel
2 |
0,3100
|
0,1200
|
0,1700
|
0,2300
|
-
|
0,3564
|
0,3995
|
0,4295
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
9/02/22
|
9/02/23
|
1/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 S1
|
2024 S1
|
2024 S2
|
---|
Omzet
|
-
|
-
|
-
|
-
|
3.662
|
3.915
|
-
|
6.188
|
3.651
|
3.577
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
710
|
-
|
-
|
443
|
470
|
463
|
538
|
429
|
488
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
12,1%
|
12,01%
|
-
|
8,69%
|
11,75%
|
13,64%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.105
|
111
|
-195
|
-
|
-107
|
627
|
394
|
-454
|
-300
|
-1.978
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
910
|
202
|
-
|
-
|
-60
|
504
|
385
|
-365
|
-200
|
-2.352
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-1,64%
|
12,87%
|
-
|
-5,9%
|
-5,48%
|
-65,75%
|
-
|
-
|
-
|
-
|
WPA
|
0,4500
|
0,0800
|
-
|
-
|
-0,0400
|
0,2500
|
0,1900
|
-0,1900
|
-0,1000
|
-1,180
|
-
|
-
|
0,2500
|
0,2600
|
Dividend per aandeel
1 |
0,1600
|
0,0600
|
0,0600
|
0,0800
|
-
|
0,0900
|
-
|
0,1100
|
-
|
0,1200
|
0,1400
|
0,1400
|
0,1600
|
0,2100
|
Datum van publicatie
|
13/02/20
|
13/08/20
|
11/02/21
|
12/08/21
|
11/11/21
|
9/02/22
|
12/05/22
|
11/08/22
|
10/11/22
|
9/02/23
|
1/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
4.966
|
2.939
|
-
|
11.672
|
1.951
|
1.951
|
Nettokaspositie
1 |
613
|
8.372
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.200
|
482
|
729
|
780
|
-
|
833
|
925
|
1.263
|
ROE (netto-inkomsten/eigen vermogen)
|
9,6%
|
8,5%
|
6,35%
|
-14,2%
|
-
|
11,3%
|
12,2%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
0,37%
|
0,32%
|
0,34%
|
0,34%
|
-
|
0,31%
|
0,32%
|
0,38%
|
Totale activa
1 |
417.065
|
17.405
|
492.395
|
-736.337
|
-
|
391.486
|
413.784
|
350.857
|
Nettoactief per aandeel
2 |
11,20
|
11,10
|
11,90
|
5,740
|
-
|
5,480
|
5,890
|
6,380
|
Cashflow per aandeel
|
3,580
|
-1,390
|
-0,8700
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
80
|
-
|
-
|
-
|
180
|
177
|
175
|
Capex/omzet
|
-
|
0,5%
|
-
|
-
|
-
|
1,39%
|
1,25%
|
1,22%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
9/02/22
|
9/02/23
|
1/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,222
EUR Gemiddelde koersdoel
5,964
EUR Spread / Gemiddelde doel -4,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,33% | 52 mld. | | +5,99% | 49,71 mld. | | +22,81% | 46,93 mld. | | +15,85% | 42,95 mld. | | +30,02% | 41,5 mld. | | +1,72% | 29,55 mld. | | -3,10% | 29,07 mld. | | -6,74% | 27,91 mld. | | +23,28% | 25,84 mld. |
Levens- en ziektekostenverzekering - Andere
|