Beurs gesloten -
BME
17:39:51 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,691
EUR
|
+3,27%
|
|
+13,91%
|
+51,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.760
|
1.990
|
3.301
|
4.920
|
6.046
|
9.155
|
-
|
-
|
Bedrijfswaarde
1 |
5.760
|
1.990
|
3.301
|
4.920
|
6.046
|
9.155
|
9.155
|
9.155
|
K/w-verhouding
|
8
x
|
35,4
x
|
7,4
x
|
6,78
x
|
4,84
x
|
6,05
x
|
6,88
x
|
7,1
x
|
Dividendrendement
|
3,85%
|
-
|
5,07%
|
4,54%
|
5,39%
|
5,38%
|
5,35%
|
5,5%
|
Marktkapitalisatie/omzet
|
1,17
x
|
0,38
x
|
0,66
x
|
0,93
x
|
0,99
x
|
1,51
x
|
1,53
x
|
1,54
x
|
Bedrijfswaarde/omzet
|
1,17
x
|
0,38
x
|
0,66
x
|
0,93
x
|
0,99
x
|
1,51
x
|
1,53
x
|
1,54
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,44
x
|
0,15
x
|
0,25
x
|
0,36
x
|
0,42
x
|
0,61
x
|
0,57
x
|
0,53
x
|
Aantal aandelen (in duizenden)
|
5.538.176
|
5.620.958
|
5.578.404
|
5.586.285
|
5.432.000
|
5.414.000
|
-
|
-
|
Referentieprijs
2 |
1,040
|
0,3540
|
0,5918
|
0,8808
|
1,113
|
1,691
|
1,691
|
1,691
|
Datum van publicatie
|
30/01/20
|
1/02/21
|
27/01/22
|
26/01/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.932
|
5.302
|
5.026
|
5.289
|
6.109
|
6.073
|
5.976
|
5.963
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.719
|
1.841
|
1.719
|
2.298
|
2.880
|
3.000
|
2.896
|
2.804
|
Operationele Marge
|
34,85%
|
34,72%
|
34,2%
|
43,45%
|
47,14%
|
49,4%
|
48,46%
|
47,03%
|
Resultaat voor belastingen (EBT)
1 |
951
|
-121
|
620
|
1.243
|
1.891
|
2.203
|
1.888
|
1.738
|
Nettowinst (verlies)
1 |
768
|
2
|
530
|
859
|
1.332
|
1.513
|
1.281
|
1.187
|
Nettomarge
|
15,57%
|
0,04%
|
10,55%
|
16,24%
|
21,8%
|
24,92%
|
21,44%
|
19,91%
|
WPA
2 |
0,1300
|
0,0100
|
0,0800
|
0,1300
|
0,2300
|
0,2796
|
0,2459
|
0,2380
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0400
|
-
|
0,0300
|
0,0400
|
0,0600
|
0,0910
|
0,0904
|
0,0930
|
Datum van publicatie
|
30/01/20
|
1/02/21
|
27/01/22
|
26/01/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2.515
|
2.357
|
1.118
|
1.285
|
1.222
|
2.507
|
1.354
|
1.449
|
1.450
|
1.498
|
2.809
|
1.638
|
1.550
|
1.571
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
898
|
845
|
360
|
560
|
508
|
1.067
|
677
|
553
|
581
|
750
|
1.331
|
885
|
663
|
693
|
-
|
-
|
-
|
Operationele Marge
|
35,71%
|
35,85%
|
32,2%
|
43,58%
|
41,57%
|
42,56%
|
50%
|
38,16%
|
40,07%
|
50,07%
|
47,38%
|
54,03%
|
42,77%
|
44,11%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
86
|
298
|
93
|
320
|
253
|
572
|
447
|
223
|
342
|
507
|
849
|
654
|
387
|
484
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
146
|
220
|
161
|
213
|
179
|
393
|
317
|
149
|
205
|
359
|
564
|
464
|
304
|
308
|
554,1
|
440,2
|
349,1
|
Nettomarge
|
5,81%
|
9,33%
|
14,4%
|
16,58%
|
14,65%
|
15,68%
|
23,41%
|
10,28%
|
14,14%
|
23,97%
|
20,08%
|
28,33%
|
19,61%
|
19,61%
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
0,0300
|
0,1000
|
0,0100
|
-
|
0,0300
|
-0,0100
|
0,0366
|
0,0600
|
-
|
0,0883
|
0,0451
|
0,0569
|
0,1058
|
0,0816
|
0,0642
|
Dividend per aandeel
2 |
-
|
-
|
0,0300
|
-
|
0,0300
|
-
|
-
|
0,0200
|
0,0200
|
0,0200
|
-
|
-
|
0,0300
|
-
|
-
|
-
|
0,0747
|
Datum van publicatie
|
31/07/20
|
29/07/21
|
27/01/22
|
28/04/22
|
28/07/22
|
28/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
27/07/23
|
25/10/23
|
1/02/24
|
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)
|
5,94%
|
0,02%
|
4,05%
|
6,31%
|
9,48%
|
9,8%
|
8,08%
|
7,25%
|
ROA (netto-inkomsten/totale activa)
|
0,35%
|
-
|
0,22%
|
0,34%
|
0,54%
|
0,59%
|
0,52%
|
0,47%
|
Totale activa
1 |
219.429
|
-
|
240.909
|
252.647
|
246.667
|
255.947
|
245.480
|
251.589
|
Nettoactief per aandeel
2 |
2,380
|
2,320
|
2,390
|
2,470
|
2,660
|
2,760
|
2,980
|
3,170
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/01/20
|
1/02/21
|
27/01/22
|
26/01/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1,691
EUR Gemiddelde koersdoel
1,838
EUR Spread / Gemiddelde doel +8,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +51,93% | 9,77 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|