Beurs gesloten -
OTC Markets
21:51:37 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,63
USD
|
+2,47%
|
|
-0,87%
|
+25,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.249
|
3.538
|
5.359
|
9.505
|
8.675
|
10.886
|
-
|
-
|
Bedrijfswaarde
1 |
5.249
|
3.538
|
5.359
|
9.505
|
8.675
|
10.886
|
10.886
|
10.886
|
K/w-verhouding
|
13,6
x
|
-4,56
x
|
5,47
x
|
11,6
x
|
5,87
x
|
7,28
x
|
7,25
x
|
6,78
x
|
Dividendrendement
|
-
|
-
|
1%
|
2,36%
|
-
|
6,19%
|
6,61%
|
7,02%
|
Marktkapitalisatie/omzet
|
1,85
x
|
1,36
x
|
1,82
x
|
2,94
x
|
1,96
x
|
2,51
x
|
2,56
x
|
2,55
x
|
Bedrijfswaarde/omzet
|
1,85
x
|
1,36
x
|
1,82
x
|
2,94
x
|
1,96
x
|
2,51
x
|
2,56
x
|
2,55
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,54
x
|
0,37
x
|
0,48
x
|
0,8
x
|
-
|
0,88
x
|
0,82
x
|
0,77
x
|
Aantal aandelen (in duizenden)
|
1.075.129
|
1.072.000
|
1.074.823
|
1.068.000
|
1.055.636
|
1.035.264
|
-
|
-
|
Referentieprijs
2 |
4,882
|
3,300
|
4,986
|
8,900
|
8,218
|
10,52
|
10,52
|
10,52
|
Datum van publicatie
|
24/02/20
|
1/03/21
|
28/02/22
|
7/03/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.836
|
2.603
|
2.944
|
3.234
|
4.428
|
4.335
|
4.258
|
4.274
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
934
|
747
|
1.167
|
1.345
|
2.401
|
2.163
|
2.072
|
2.040
|
Operationele Marge
|
32,93%
|
28,7%
|
39,64%
|
41,59%
|
54,22%
|
49,9%
|
48,66%
|
47,73%
|
Resultaat voor belastingen (EBT)
1 |
645
|
-776
|
1.221
|
1.056
|
1.938
|
1.901
|
1.792
|
1.767
|
Nettowinst (verlies)
1 |
386
|
-721
|
1.048
|
889
|
1.486
|
1.488
|
1.389
|
1.334
|
Nettomarge
|
13,61%
|
-27,7%
|
35,6%
|
27,49%
|
33,56%
|
34,33%
|
32,62%
|
31,21%
|
WPA
2 |
0,3590
|
-0,7240
|
0,9120
|
0,7660
|
1,401
|
1,444
|
1,449
|
1,550
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,0500
|
0,2100
|
-
|
0,6504
|
0,6954
|
0,7377
|
Datum van publicatie
|
24/02/20
|
1/03/21
|
28/02/22
|
7/03/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
1.378
|
1.253
|
1.350
|
1.418
|
1.526
|
1.384
|
1.850
|
2.215
|
2.213
|
2.221
|
2.116
|
2.177
|
2.131
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
499
|
271
|
476
|
466
|
-
|
445
|
-
|
1.184
|
1.217
|
1.015
|
-
|
-
|
-
|
Operationele Marge
|
36,21%
|
21,63%
|
35,26%
|
32,86%
|
-
|
32,15%
|
-
|
53,45%
|
54,99%
|
45,7%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-822
|
46
|
406
|
-
|
335
|
-
|
1.000
|
913
|
933
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
191
|
-757
|
36
|
337
|
-
|
275
|
-
|
791
|
695
|
750
|
-
|
-
|
-
|
Nettomarge
|
13,86%
|
-60,42%
|
2,67%
|
23,77%
|
-
|
19,87%
|
-
|
35,71%
|
31,41%
|
33,77%
|
-
|
-
|
-
|
WPA
|
-
|
-0,7050
|
-0,0190
|
0,2820
|
-
|
0,2260
|
-
|
0,7410
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/20
|
5/08/20
|
1/03/21
|
3/08/21
|
28/02/22
|
3/08/22
|
7/03/23
|
31/07/23
|
26/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,93%
|
-7,52%
|
10,1%
|
7,69%
|
-
|
12,8%
|
11,5%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
0,44%
|
-0,54%
|
0,68%
|
0,59%
|
-
|
1%
|
0,9%
|
0,87%
|
Totale activa
1 |
87.767
|
132.818
|
154.118
|
150.678
|
-
|
149.134
|
154.803
|
153.234
|
Nettoactief per aandeel
2 |
8,960
|
8,890
|
10,50
|
11,10
|
-
|
11,90
|
12,80
|
13,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/20
|
1/03/21
|
28/02/22
|
7/03/23
|
26/02/24
|
-
|
-
|
-
|
Laatste slotkoers
10,52
EUR Gemiddelde koersdoel
11,85
EUR Spread / Gemiddelde doel +12,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,12% | 582 mld. | | +18,77% | 313 mld. | | +15,71% | 251 mld. | | +21,74% | 209 mld. | | +19,14% | 180 mld. | | +24,16% | 169 mld. | | +9,58% | 164 mld. | | +11,18% | 154 mld. | | -10,40% | 140 mld. |
Banken - Andere
|