Geschatte realtime
Tradegate
22:01:27 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,74
EUR
|
+2,83%
|
|
0,00%
|
+0,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.988
|
40.484
|
33.844
|
30.097
|
31.701
|
29.132
|
-
|
-
|
Bedrijfswaarde
1 |
35.210
|
40.451
|
33.714
|
30.439
|
32.279
|
29.643
|
29.220
|
29.167
|
K/w-verhouding
|
8,21
x
|
17,4
x
|
16,7
x
|
71,3
x
|
25,1
x
|
15,1
x
|
11,9
x
|
10,9
x
|
Dividendrendement
|
1,08%
|
1,45%
|
1,95%
|
3,8%
|
2,22%
|
2,47%
|
2,93%
|
3,48%
|
Marktkapitalisatie/omzet
|
3,39
x
|
3,21
x
|
2,82
x
|
2,73
x
|
2,78
x
|
2,25
x
|
2
x
|
1,97
x
|
Bedrijfswaarde/omzet
|
3,62
x
|
3,21
x
|
2,81
x
|
2,76
x
|
2,83
x
|
2,29
x
|
2
x
|
1,97
x
|
Bedrijfswaarde/EBITDA
|
7,29
x
|
5,4
x
|
4,65
x
|
5,42
x
|
5,9
x
|
4,81
x
|
3,89
x
|
3,94
x
|
Bedrijfswaarde/FCF
|
31,1
x
|
12
x
|
17,4
x
|
70,5
x
|
50
x
|
24,3
x
|
13,8
x
|
12,4
x
|
FCF Yield
|
3,22%
|
8,31%
|
5,76%
|
1,42%
|
2%
|
4,11%
|
7,22%
|
8,06%
|
Price to Book
|
1,52
x
|
1,73
x
|
1,42
x
|
1,32
x
|
1,36
x
|
1,18
x
|
1,09
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
1.777.782
|
1.778.126
|
1.779.286
|
1.758.285
|
1.755.523
|
1.755.636
|
-
|
-
|
Referentieprijs
2 |
18,56
|
22,77
|
19,02
|
17,12
|
18,06
|
16,59
|
16,59
|
16,59
|
Datum van publicatie
|
12/02/20
|
18/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.717
|
12.595
|
11.985
|
11.013
|
11.397
|
12.932
|
14.575
|
14.775
|
EBITDA
1 |
4.833
|
7.492
|
7.258
|
5.613
|
5.474
|
6.166
|
7.514
|
7.403
|
Bedrijfsresultaat (EBIT)
1 |
2.801
|
5.284
|
5.156
|
3.616
|
3.431
|
4.234
|
5.546
|
5.201
|
Operationele Marge
|
28,83%
|
41,95%
|
43,02%
|
32,83%
|
30,1%
|
32,74%
|
38,05%
|
35,2%
|
Resultaat voor belastingen (EBT)
1 |
6.357
|
4.946
|
4.632
|
1.681
|
2.814
|
4.241
|
5.443
|
5.491
|
Nettowinst (verlies)
1 |
3.969
|
2.324
|
2.022
|
432
|
1.272
|
1.992
|
2.630
|
2.677
|
Nettomarge
|
40,85%
|
18,45%
|
16,87%
|
3,92%
|
11,16%
|
15,41%
|
18,04%
|
18,11%
|
WPA
2 |
2,260
|
1,310
|
1,140
|
0,2400
|
0,7200
|
1,100
|
1,392
|
1,524
|
Free Cash Flow
1 |
1.132
|
3.363
|
1.943
|
432
|
646
|
1.219
|
2.110
|
2.350
|
FCF-marge
|
11,65%
|
26,7%
|
16,21%
|
3,92%
|
5,67%
|
9,43%
|
14,48%
|
15,91%
|
Kasstroomconversie (ebitda)
|
23,42%
|
44,89%
|
26,77%
|
7,7%
|
11,8%
|
19,77%
|
28,09%
|
31,74%
|
Kasstroomconversie (nettowinst)
|
28,52%
|
144,71%
|
96,09%
|
100%
|
50,79%
|
61,2%
|
80,25%
|
87,8%
|
Dividend per aandeel
2 |
0,2000
|
0,3300
|
0,3700
|
0,6500
|
0,4000
|
0,4102
|
0,4857
|
0,5771
|
Datum van publicatie
|
12/02/20
|
18/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
3.310
|
2.853
|
2.859
|
2.527
|
2.774
|
2.643
|
2.833
|
2.862
|
3.059
|
2.747
|
3.250
|
3.587
|
4.101
|
3.813
|
4.050
|
EBITDA
1 |
2.070
|
1.645
|
1.527
|
1.155
|
1.286
|
1.183
|
1.368
|
1.464
|
1.459
|
1.266
|
1.566
|
1.845
|
2.056
|
2.162
|
2.306
|
Bedrijfsresultaat (EBIT)
1 |
1.513
|
1.185
|
1.051
|
698
|
682
|
688
|
888
|
960
|
895
|
792
|
1.143
|
1.374
|
1.791
|
1.551
|
1.866
|
Operationele Marge
|
45,71%
|
41,54%
|
36,76%
|
27,62%
|
24,59%
|
26,03%
|
31,34%
|
33,54%
|
29,26%
|
28,83%
|
35,15%
|
38,3%
|
43,66%
|
40,66%
|
46,08%
|
Resultaat voor belastingen (EBT)
1 |
1.456
|
1.007
|
996
|
625
|
-947
|
474
|
766
|
803
|
771
|
661
|
1.125
|
1.310
|
1.490
|
1.400
|
-
|
Nettowinst (verlies)
1 |
726
|
-
|
-
|
-
|
-735
|
120
|
305
|
368
|
479
|
295
|
450,7
|
595,7
|
760,3
|
735
|
783,1
|
Nettomarge
|
21,93%
|
-
|
-
|
-
|
-26,5%
|
4,54%
|
10,77%
|
12,86%
|
15,66%
|
10,74%
|
13,87%
|
16,61%
|
18,54%
|
19,27%
|
19,33%
|
WPA
2 |
0,4100
|
0,2500
|
0,2700
|
0,1400
|
-0,4200
|
0,0700
|
0,1700
|
0,2100
|
0,2700
|
0,1700
|
0,2310
|
0,3137
|
0,3758
|
0,3893
|
0,3730
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,2000
|
0,2000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
Datum van publicatie
|
16/02/22
|
4/05/22
|
8/08/22
|
3/11/22
|
15/02/23
|
3/05/23
|
8/08/23
|
2/11/23
|
14/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.222
|
-
|
-
|
342
|
578
|
510
|
88,2
|
34,5
|
Nettokaspositie
1 |
-
|
33
|
130
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4598
x
|
-
|
-
|
0,0609
x
|
0,1056
x
|
0,0828
x
|
0,0117
x
|
0,004664
x
|
Free Cash Flow
1 |
1.132
|
3.363
|
1.943
|
432
|
646
|
1.219
|
2.110
|
2.350
|
ROE (netto-inkomsten/eigen vermogen)
|
6,22%
|
9,12%
|
8,75%
|
5,69%
|
5,52%
|
8,02%
|
9,42%
|
8,72%
|
ROA (netto-inkomsten/totale activa)
|
11,8%
|
5,11%
|
4,42%
|
2,86%
|
2,77%
|
3,9%
|
5,45%
|
4,33%
|
Totale activa
1 |
33.511
|
45.449
|
45.726
|
15.126
|
45.921
|
51.085
|
48.252
|
61.766
|
Nettoactief per aandeel
2 |
12,20
|
13,10
|
13,40
|
13,00
|
13,30
|
14,10
|
15,20
|
16,30
|
Cashflow per aandeel
2 |
1,610
|
3,050
|
2,460
|
1,970
|
2,130
|
2,540
|
2,970
|
3,060
|
Capex
1 |
1.701
|
2.054
|
2.435
|
3.049
|
3.086
|
3.138
|
3.220
|
3.417
|
Capex/omzet
|
17,51%
|
16,31%
|
20,32%
|
27,69%
|
27,08%
|
24,27%
|
22,09%
|
23,13%
|
Datum van publicatie
|
12/02/20
|
18/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
16,59
USD Gemiddelde koersdoel
21,67
USD Spread / Gemiddelde doel +30,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,14% | 48,32 mld. | | +19,16% | 32,4 mld. | | +10,77% | 24,16 mld. | | -5,05% | 10,23 mld. | | +34,54% | 9,39 mld. | | -.--% | 9,06 mld. | | +3,29% | 8,1 mld. | | +21,83% | 6,22 mld. | | +35,94% | 5,84 mld. |
Goudwinning
|