Geschatte realtime
Tradegate
09:05:46 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,07
EUR
|
-0,31%
|
|
+0,79%
|
+66,85%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.651
|
1.543
|
1.046
|
894,1
|
2.424
|
6.417
|
6.417
|
-
|
Bedrijfswaarde
1 |
1.651
|
1.543
|
1.046
|
894,1
|
2.424
|
3.837
|
6.417
|
6.417
|
K/w-verhouding
|
5,93
x
|
-1,49
x
|
-0,67
x
|
2,84
x
|
-1,97
x
|
1,87
x
|
4,2
x
|
5,22
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,78%
|
10,1%
|
9,4%
|
Marktkapitalisatie/omzet
|
0,5
x
|
0,48
x
|
0,36
x
|
0,3
x
|
0,78
x
|
1,01
x
|
1,68
x
|
1,73
x
|
Bedrijfswaarde/omzet
|
0,5
x
|
0,48
x
|
0,36
x
|
0,3
x
|
0,78
x
|
1,01
x
|
1,68
x
|
1,73
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,18
x
|
0,19
x
|
0,17
x
|
0,14
x
|
-
|
0,7
x
|
0,61
x
|
0,56
x
|
Aantal aandelen (in duizenden)
|
11.040
|
11.040
|
10.024
|
10.024
|
1.259.690
|
1.259.690
|
1.259.690
|
-
|
Referentieprijs
2 |
149,6
|
139,8
|
104,3
|
89,20
|
1,925
|
5,094
|
5,094
|
5,094
|
Datum van publicatie
|
7/02/19
|
7/02/20
|
10/02/21
|
7/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
3.288
|
3.223
|
2.917
|
2.980
|
3.088
|
3.797
|
3.816
|
3.712
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
936,8
|
934
|
713,5
|
873,8
|
989,3
|
1.954
|
1.780
|
1.772
|
Operationele Marge
|
28,5%
|
28,98%
|
24,46%
|
29,32%
|
32,03%
|
51,47%
|
46,65%
|
47,72%
|
Resultaat voor belastingen (EBT)
1 |
-109,2
|
53
|
-1.344
|
263,4
|
-627,4
|
1.706
|
1.274
|
1.185
|
Nettowinst (verlies)
1 |
278,6
|
-1.033
|
-1.689
|
309,5
|
-204,7
|
2.052
|
1.683
|
1.257
|
Nettomarge
|
8,47%
|
-32,05%
|
-57,9%
|
10,39%
|
-6,63%
|
54,04%
|
44,1%
|
33,87%
|
WPA
2 |
25,20
|
-93,60
|
-154,6
|
31,40
|
-0,9750
|
1,629
|
1,212
|
0,9767
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0399
|
0,5159
|
0,4786
|
Datum van publicatie
|
7/02/19
|
7/02/20
|
10/02/21
|
7/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
1.549
|
1.452
|
1.564
|
720,3
|
783
|
739
|
1.522
|
726
|
840
|
878,9
|
972
|
1.851
|
953
|
992,5
|
1.013
|
969,8
|
935,9
|
940,6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
402,8
|
367,1
|
490,6
|
201,1
|
248
|
205,8
|
454
|
202
|
333,1
|
414,3
|
523
|
937
|
509,1
|
507,6
|
551
|
-
|
-
|
-
|
Operationele Marge
|
26%
|
25,27%
|
31,37%
|
27,92%
|
31,67%
|
27,85%
|
29,83%
|
27,82%
|
39,65%
|
47,14%
|
53,81%
|
50,62%
|
53,42%
|
51,14%
|
54,39%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-653
|
145,1
|
-92,3
|
5
|
15,5
|
20
|
-794
|
146,5
|
220,3
|
395
|
-
|
306,9
|
784,3
|
336
|
367,1
|
343,8
|
261
|
Nettowinst (verlies)
1 |
93,1
|
-1.089
|
202,1
|
-78,6
|
10
|
17,5
|
27
|
-388
|
155,8
|
235,7
|
383
|
619
|
309,6
|
1.123
|
333
|
394,2
|
371,3
|
642,8
|
Nettomarge
|
6,01%
|
-74,95%
|
12,92%
|
-10,91%
|
1,28%
|
2,37%
|
1,77%
|
-53,44%
|
18,55%
|
26,82%
|
39,4%
|
33,44%
|
32,49%
|
113,16%
|
32,87%
|
40,65%
|
39,68%
|
68,34%
|
WPA
2 |
-
|
-
|
-
|
-8,200
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3040
|
-
|
0,2460
|
0,8920
|
0,2640
|
0,3130
|
0,2948
|
0,5103
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/08/19
|
6/08/20
|
5/08/21
|
7/02/22
|
6/05/22
|
5/08/22
|
5/08/22
|
11/11/22
|
8/02/23
|
9/05/23
|
4/08/23
|
4/08/23
|
8/11/23
|
7/02/24
|
7/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
2,87%
|
-12%
|
-24%
|
5,2%
|
-2,9%
|
23%
|
10,1%
|
9,32%
|
ROA (netto-inkomsten/totale activa)
|
0,21%
|
-0,79%
|
-1,2%
|
0,2%
|
-0,2%
|
1,7%
|
0,89%
|
0,85%
|
Totale activa
1 |
134.850
|
131.336
|
141.221
|
154.750
|
102.350
|
120.694
|
189.101
|
148.802
|
Nettoactief per aandeel
2 |
814,0
|
726,0
|
599,0
|
616,0
|
-
|
7,280
|
8,310
|
9,080
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/02/19
|
7/02/20
|
10/02/21
|
7/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,094
EUR Gemiddelde koersdoel
5,335
EUR Spread / Gemiddelde doel +4,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,58% | 569 mld. | | +9,02% | 163 mld. | | +18,09% | 311 mld. | | +23,30% | 258 mld. | | +23,79% | 212 mld. | | +25,38% | 191 mld. | | +31,21% | 174 mld. | | +8,22% | 150 mld. | | +7,99% | 135 mld. |
Banken - Andere
|