Geschatte realtime
Cboe BZX
19:09:12 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,56
USD
|
+2,01%
|
|
+6,83%
|
+0,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.103.183
|
6.426.013
|
6.454.280
|
6.397.746
|
8.103.183
|
8.404.697
|
-
|
-
|
Bedrijfswaarde
1 |
8.103.183
|
6.426.013
|
6.454.280
|
6.397.746
|
8.103.183
|
8.404.697
|
8.404.697
|
8.404.697
|
K/w-verhouding
|
14,7
x
|
12,4
x
|
8,33
x
|
7,91
x
|
16,3
x
|
10,7
x
|
9,07
x
|
8,37
x
|
Dividendrendement
|
4,37%
|
5,16%
|
4,82%
|
7,28%
|
-
|
4,15%
|
5,58%
|
6,65%
|
Marktkapitalisatie/omzet
|
4,19
x
|
3,17
x
|
2,8
x
|
2,88
x
|
4,15
x
|
3,15
x
|
2,92
x
|
2,66
x
|
Bedrijfswaarde/omzet
|
4,19
x
|
3,17
x
|
2,8
x
|
2,88
x
|
4,15
x
|
3,15
x
|
2,92
x
|
2,66
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,39
x
|
1,8
x
|
1,9
x
|
1,55
x
|
-
|
1,7
x
|
1,59
x
|
1,44
x
|
Aantal aandelen (in duizenden)
|
188.446.127
|
188.446.127
|
188.446.127
|
188.446.127
|
188.446.127
|
188.446.127
|
-
|
-
|
Referentieprijs
2 |
43,00
|
34,10
|
34,25
|
33,95
|
43,00
|
44,60
|
44,60
|
44,60
|
Datum van publicatie
|
29/01/20
|
4/02/21
|
3/02/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.935.554
|
2.024.363
|
2.302.755
|
2.223.266
|
1.950.444
|
2.665.522
|
2.878.911
|
3.159.393
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.121.946
|
1.163.371
|
1.385.837
|
1.284.014
|
1.040.748
|
1.438.576
|
1.700.376
|
1.813.934
|
Operationele Marge
|
57,97%
|
57,47%
|
60,18%
|
57,75%
|
53,36%
|
53,97%
|
59,06%
|
57,41%
|
Resultaat voor belastingen (EBT)
1 |
702.645
|
653.686
|
979.599
|
913.287
|
567.155
|
989.453
|
1.244.565
|
1.375.131
|
Nettowinst (verlies)
1 |
552.093
|
517.447
|
774.959
|
808.651
|
496.404
|
788.783
|
923.273
|
1.003.165
|
Nettomarge
|
28,52%
|
25,56%
|
33,65%
|
36,37%
|
25,45%
|
29,59%
|
32,07%
|
31,75%
|
WPA
2 |
2,930
|
2,750
|
4,110
|
4,290
|
2,630
|
4,165
|
4,917
|
5,325
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,880
|
1,760
|
1,650
|
2,470
|
-
|
1,852
|
2,489
|
2,964
|
Datum van publicatie
|
29/01/20
|
4/02/21
|
3/02/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
634.447
|
581.471
|
667.306
|
532.321
|
442.168
|
489.203
|
478.500
|
426.252
|
556.489
|
547.558
|
618.364
|
645.020
|
660.352
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
277.031
|
290.816
|
324.525
|
200.399
|
97.548
|
157.627
|
139.520
|
74.893
|
195.115
|
158.549
|
256.105
|
269.438
|
284.167
|
Nettowinst (verlies)
1 |
231.761
|
235.743
|
285.514
|
185.592
|
101.802
|
135.683
|
127.187
|
56.616
|
176.918
|
120.251
|
197.891
|
208.703
|
219.968
|
Nettomarge
|
36,53%
|
40,54%
|
42,79%
|
34,86%
|
23,02%
|
27,74%
|
26,58%
|
13,28%
|
31,79%
|
21,96%
|
32%
|
32,36%
|
33,31%
|
WPA
2 |
1,230
|
1,250
|
1,520
|
0,9800
|
0,5400
|
0,7200
|
0,6700
|
0,3100
|
0,9300
|
0,6400
|
0,7993
|
1,230
|
1,317
|
Dividend per aandeel
2 |
-
|
-
|
2,470
|
-
|
-
|
-
|
2,570
|
-
|
-
|
-
|
1,717
|
-
|
-
|
Datum van publicatie
|
3/02/22
|
29/04/22
|
29/07/22
|
28/10/22
|
3/02/23
|
28/04/23
|
31/07/23
|
3/11/23
|
2/02/24
|
30/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
16,7%
|
14,5%
|
22,7%
|
21,6%
|
-
|
16,7%
|
18,9%
|
18,3%
|
ROA (netto-inkomsten/totale activa)
|
1,23%
|
0,9%
|
1,3%
|
1,2%
|
-
|
1,11%
|
1,34%
|
1,37%
|
Totale activa
1 |
44.889.259
|
57.494.111
|
59.612.231
|
67.387.583
|
-
|
71.061.526
|
68.986.963
|
73.099.424
|
Nettoactief per aandeel
2 |
18,00
|
18,90
|
18,00
|
21,90
|
-
|
26,30
|
28,10
|
30,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/01/20
|
4/02/21
|
3/02/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
44,6
CLP Gemiddelde koersdoel
49,39
CLP Spread / Gemiddelde doel +10,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,73% | 571 mld. | | +15,10% | 299 mld. | | +17,02% | 252 mld. | | +25,50% | 214 mld. | | +19,57% | 183 mld. | | +23,83% | 170 mld. | | +11,16% | 163 mld. | | +6,13% | 148 mld. | | -14,53% | 132 mld. |
Banken - Andere
|