Geschatte realtime
Tradegate
14:39:32 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,36
EUR
|
+0,52%
|
|
-1,00%
|
+21,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
316.808
|
262.205
|
364.110
|
265.703
|
266.455
|
312.893
|
-
|
-
|
Bedrijfswaarde
1 |
316.808
|
262.205
|
364.110
|
265.703
|
266.455
|
312.893
|
312.893
|
312.893
|
K/w-verhouding
|
12,8
x
|
16,2
x
|
12,5
x
|
10,4
x
|
10,9
x
|
12,5
x
|
11,4
x
|
10,3
x
|
Dividendrendement
|
1,87%
|
2,38%
|
1,75%
|
2,6%
|
2,73%
|
2,48%
|
2,68%
|
3,19%
|
Marktkapitalisatie/omzet
|
3,45
x
|
3,05
x
|
4,09
x
|
2,8
x
|
2,7
x
|
3,08
x
|
2,99
x
|
2,88
x
|
Bedrijfswaarde/omzet
|
3,45
x
|
3,05
x
|
4,09
x
|
2,8
x
|
2,7
x
|
3,08
x
|
2,99
x
|
2,88
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,29
x
|
1,06
x
|
1,46
x
|
1,08
x
|
1,01
x
|
1,13
x
|
1,07
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
8.995.107
|
8.650.790
|
8.184.084
|
8.022.432
|
7.913.732
|
7.820.370
|
-
|
-
|
Referentieprijs
2 |
35,22
|
30,31
|
44,49
|
33,12
|
33,67
|
40,01
|
40,01
|
40,01
|
Datum van publicatie
|
15/01/20
|
19/01/21
|
19/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
91.839
|
86.027
|
89.113
|
94.950
|
98.581
|
101.706
|
104.546
|
108.647
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
36.344
|
30.315
|
29.382
|
33.512
|
32.736
|
35.683
|
37.265
|
39.554
|
Operationele Marge
|
39,57%
|
35,24%
|
32,97%
|
35,29%
|
33,21%
|
35,08%
|
35,64%
|
36,41%
|
Resultaat voor belastingen (EBT)
1 |
32.754
|
18.995
|
33.976
|
30.969
|
28.342
|
29.733
|
31.379
|
33.834
|
Nettowinst (verlies)
1 |
25.998
|
16.473
|
30.557
|
26.015
|
24.866
|
25.501
|
26.924
|
28.631
|
Nettomarge
|
28,31%
|
19,15%
|
34,29%
|
27,4%
|
25,22%
|
25,07%
|
25,75%
|
26,35%
|
WPA
2 |
2,750
|
1,870
|
3,570
|
3,190
|
3,080
|
3,206
|
3,520
|
3,882
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6600
|
0,7200
|
0,7800
|
0,8600
|
0,9200
|
0,9941
|
1,074
|
1,276
|
Datum van publicatie
|
15/01/20
|
19/01/21
|
19/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
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 |
22.060
|
23.228
|
22.688
|
24.502
|
24.532
|
26.258
|
25.197
|
25.167
|
21.959
|
25.818
|
25.290
|
25.414
|
25.138
|
26.254
|
26.099
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.329
|
7.909
|
7.415
|
9.199
|
8.989
|
10.020
|
9.159
|
9.329
|
4.228
|
8.581
|
9.167
|
9.477
|
9.259
|
9.913
|
9.864
|
Operationele Marge
|
33,22%
|
34,05%
|
32,68%
|
37,54%
|
36,64%
|
38,16%
|
36,35%
|
37,07%
|
19,25%
|
33,24%
|
36,25%
|
37,29%
|
36,83%
|
37,76%
|
37,8%
|
Resultaat voor belastingen (EBT)
1 |
7.818
|
7.879
|
6.892
|
8.301
|
7.897
|
9.089
|
8.034
|
8.095
|
3.124
|
7.262
|
7.471
|
7.654
|
7.396
|
7.853
|
7.835
|
Nettowinst (verlies)
1 |
6.773
|
6.600
|
5.932
|
6.579
|
6.904
|
7.656
|
7.102
|
7.270
|
2.838
|
6.142
|
6.462
|
6.426
|
6.403
|
6.668
|
6.820
|
Nettomarge
|
30,7%
|
28,41%
|
26,15%
|
26,85%
|
28,14%
|
29,16%
|
28,19%
|
28,89%
|
12,92%
|
23,79%
|
25,55%
|
25,28%
|
25,47%
|
25,4%
|
26,13%
|
WPA
2 |
0,8200
|
0,8000
|
0,7300
|
0,8100
|
0,8500
|
0,9400
|
0,8800
|
0,9000
|
0,3500
|
0,7600
|
0,8076
|
0,8053
|
0,8169
|
0,8568
|
0,8861
|
Dividend per aandeel
2 |
0,2100
|
0,2100
|
0,2100
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2591
|
0,2611
|
0,2567
|
0,2600
|
Datum van publicatie
|
19/01/22
|
18/04/22
|
18/07/22
|
17/10/22
|
13/01/23
|
18/04/23
|
18/07/23
|
17/10/23
|
12/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
6,76%
|
12,2%
|
10,8%
|
9,75%
|
9,46%
|
9,67%
|
10,5%
|
ROA (netto-inkomsten/totale activa)
|
1,14%
|
0,67%
|
1,05%
|
0,88%
|
0,84%
|
0,83%
|
0,85%
|
0,88%
|
Totale activa
1 |
2.280.526
|
2.458.657
|
2.910.190
|
2.956.250
|
2.960.238
|
3.066.277
|
3.170.623
|
3.260.943
|
Nettoactief per aandeel
2 |
27,30
|
28,70
|
30,40
|
30,60
|
33,30
|
35,40
|
37,40
|
39,80
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/01/20
|
19/01/21
|
19/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,01
USD Gemiddelde koersdoel
40,86
USD Spread / Gemiddelde doel +2,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,78% | 590 mld. | | +24,35% | 267 mld. | | +26,02% | 188 mld. | | +29,53% | 177 mld. | | +8,26% | 160 mld. | | +1,25% | 155 mld. | | +8,69% | 150 mld. | | +12,40% | 140 mld. | | +49,48% | 126 mld. |
Banken - Andere
|