Beurs gesloten -
OTC Markets
21:59:48 13-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,28
USD
|
-3,35%
|
|
-11,61%
|
-7,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
65.988
|
53.841
|
74.779
|
65.690
|
71.847
|
67.792
|
-
|
-
|
Bedrijfswaarde
1 |
65.988
|
53.841
|
74.779
|
65.690
|
71.847
|
67.792
|
67.792
|
67.792
|
K/w-verhouding
|
8,51
x
|
8,12
x
|
8,37
x
|
6,83
x
|
7,29
x
|
6,5
x
|
5,95
x
|
5,48
x
|
Dividendrendement
|
5,87%
|
2,58%
|
6,04%
|
7,32%
|
7,35%
|
7,78%
|
8,43%
|
9,18%
|
Marktkapitalisatie/omzet
|
1,48
x
|
1,22
x
|
1,62
x
|
1,3
x
|
1,57
x
|
1,41
x
|
1,35
x
|
1,29
x
|
Bedrijfswaarde/omzet
|
1,48
x
|
1,22
x
|
1,62
x
|
1,3
x
|
1,57
x
|
1,41
x
|
1,35
x
|
1,29
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,67
x
|
0,52
x
|
0,69
x
|
0,6
x
|
0,65
x
|
0,58
x
|
0,55
x
|
0,52
x
|
Aantal aandelen (in duizenden)
|
1.249.072
|
1.249.077
|
1.230.533
|
1.233.610
|
1.147.896
|
1.129.864
|
-
|
-
|
Referentieprijs
2 |
52,83
|
43,10
|
60,77
|
53,25
|
62,59
|
60,00
|
60,00
|
60,00
|
Datum van publicatie
|
5/02/20
|
5/02/21
|
8/02/22
|
7/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.597
|
44.275
|
46.235
|
50.419
|
45.874
|
48.050
|
50.337
|
52.372
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.260
|
14.081
|
15.124
|
16.717
|
14.918
|
18.138
|
19.481
|
20.778
|
Operationele Marge
|
29,73%
|
31,8%
|
32,71%
|
33,16%
|
32,52%
|
37,75%
|
38,7%
|
39,67%
|
Resultaat voor belastingen (EBT)
1 |
11.394
|
9.822
|
13.637
|
14.450
|
11.725
|
15.647
|
16.864
|
17.952
|
Nettowinst (verlies)
1 |
8.173
|
7.067
|
9.488
|
10.196
|
10.975
|
10.676
|
11.423
|
12.172
|
Nettomarge
|
18,33%
|
15,96%
|
20,52%
|
20,22%
|
23,92%
|
22,22%
|
22,69%
|
23,24%
|
WPA
2 |
6,210
|
5,310
|
7,260
|
7,800
|
8,580
|
9,228
|
10,08
|
10,96
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,100
|
1,110
|
3,670
|
3,900
|
4,600
|
4,666
|
5,058
|
5,509
|
Datum van publicatie
|
5/02/20
|
5/02/21
|
8/02/22
|
7/02/23
|
1/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
11.232
|
13.218
|
12.781
|
12.311
|
12.109
|
12.032
|
11.363
|
11.581
|
10.898
|
12.483
|
11.928
|
11.910
|
11.651
|
13.283
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
3.302
|
3.565
|
5.062
|
4.454
|
3.636
|
2.841
|
4.474
|
4.488
|
3.115
|
4.546
|
-
|
-
|
-
|
-
|
Operationele Marge
|
29,4%
|
26,97%
|
39,61%
|
36,18%
|
30,03%
|
23,61%
|
39,37%
|
38,75%
|
28,58%
|
36,42%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
3.170
|
3.277
|
4.502
|
3.734
|
2.937
|
2.377
|
4.058
|
3.814
|
1.476
|
4.363
|
3.665
|
3.682
|
2.613
|
-
|
Nettowinst (verlies)
1 |
2.306
|
2.108
|
3.177
|
2.761
|
2.150
|
4.435
|
2.810
|
2.661
|
1.069
|
3.103
|
2.717
|
2.601
|
2.054
|
-
|
Nettomarge
|
20,53%
|
15,95%
|
24,86%
|
22,43%
|
17,76%
|
36,86%
|
24,73%
|
22,98%
|
9,81%
|
24,86%
|
22,77%
|
21,84%
|
17,63%
|
-
|
WPA
2 |
1,770
|
1,530
|
2,510
|
2,150
|
1,610
|
3,597
|
2,043
|
1,210
|
1,730
|
2,510
|
2,380
|
2,260
|
1,674
|
-
|
Dividend per aandeel
2 |
3,670
|
-
|
-
|
-
|
3,900
|
-
|
-
|
-
|
4,600
|
-
|
-
|
-
|
4,600
|
-
|
Datum van publicatie
|
8/02/22
|
3/05/22
|
29/07/22
|
3/11/22
|
7/02/23
|
3/05/23
|
27/07/23
|
26/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,5%
|
6,42%
|
7,81%
|
8,51%
|
9,17%
|
9,31%
|
9,63%
|
9,89%
|
ROA (netto-inkomsten/totale activa)
|
0,39%
|
0,3%
|
0,18%
|
0,39%
|
0,43%
|
0,4%
|
0,41%
|
0,43%
|
Totale activa
1 |
2.102.650
|
2.326.584
|
5.393.974
|
2.648.312
|
2.567.251
|
2.685.745
|
2.781.061
|
2.848.860
|
Nettoactief per aandeel
2 |
79,00
|
82,30
|
88,00
|
89,00
|
96,00
|
103,0
|
109,0
|
116,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
5/02/21
|
8/02/22
|
7/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddelde koersdoel
81,58
EUR Spread / Gemiddelde doel +35,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,85% | 556 mld. | | +16,60% | 307 mld. | | +13,87% | 250 mld. | | +19,14% | 179 mld. | | +26,17% | 169 mld. | | +5,93% | 158 mld. | | +7,02% | 147 mld. | | -6,69% | 144 mld. | | +12,08% | 139 mld. |
Banken - Andere
|