Vertraagde tijd
OTC Markets
18:10:23 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,77
USD
|
-6,84%
|
|
0,00%
|
-3,64%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
3.115
|
4.678
|
4.916
|
3.595
|
3.665
|
3.856
|
-
|
-
|
Bedrijfswaarde
1 |
6.424
|
6.927
|
8.374
|
6.816
|
3.665
|
7.234
|
7.499
|
7.589
|
K/w-verhouding
|
-3,06
x
|
-4,54
x
|
5,15
x
|
-3,46
x
|
-3.952
x
|
9,86
x
|
7,58
x
|
6,42
x
|
Dividendrendement
|
4,75%
|
2,98%
|
4,13%
|
5,84%
|
-
|
5,46%
|
5,69%
|
5,88%
|
Marktkapitalisatie/omzet
|
5,56
x
|
9,21
x
|
10
x
|
7,29
x
|
7,7
x
|
8,07
x
|
7,32
x
|
7,21
x
|
Bedrijfswaarde/omzet
|
11,5
x
|
13,6
x
|
17,1
x
|
13,8
x
|
7,7
x
|
15,1
x
|
14,2
x
|
14,2
x
|
Bedrijfswaarde/EBITDA
|
15,4
x
|
22,8
x
|
23,7
x
|
20,5
x
|
11
x
|
19,5
x
|
18,8
x
|
18,2
x
|
Bedrijfswaarde/FCF
|
55,4
x
|
-301
x
|
-598
x
|
220
x
|
-
|
-86,1
x
|
41
x
|
-
|
FCF Yield
|
1,81%
|
-0,33%
|
-0,17%
|
0,45%
|
-
|
-1,16%
|
2,44%
|
-
|
Price to Book
|
0,44
x
|
0,79
x
|
0,74
x
|
0,66
x
|
-
|
0,7
x
|
0,67
x
|
0,62
x
|
Aantal aandelen (in duizenden)
|
926.664
|
926.708
|
926.843
|
927.061
|
927.490
|
927.864
|
-
|
-
|
Referentieprijs
2 |
3,362
|
5,048
|
5,304
|
3,878
|
3,952
|
4,156
|
4,156
|
4,156
|
Datum van publicatie
|
27/05/20
|
26/05/21
|
18/05/22
|
17/05/23
|
22/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
560
|
508
|
490
|
493
|
476
|
477,6
|
526,8
|
535,2
|
EBITDA
1 |
417
|
304
|
353
|
332
|
332
|
371,6
|
399,2
|
418,1
|
Bedrijfsresultaat (EBIT)
1 |
417
|
304
|
353
|
325
|
324
|
358,6
|
401,3
|
422,2
|
Operationele Marge
|
74,46%
|
59,84%
|
72,04%
|
65,92%
|
68,07%
|
75,09%
|
76,18%
|
78,88%
|
Resultaat voor belastingen (EBT)
1 |
-1.116
|
-1.053
|
958
|
-1.034
|
15
|
479,7
|
404,8
|
318,6
|
Nettowinst (verlies)
1 |
-1.027
|
-1.031
|
958
|
-1.038
|
-1
|
528
|
609,3
|
583,2
|
Nettomarge
|
-183,39%
|
-202,95%
|
195,51%
|
-210,55%
|
-0,21%
|
110,55%
|
115,67%
|
108,97%
|
WPA
2 |
-1,100
|
-1,112
|
1,030
|
-1,120
|
-0,001000
|
0,4215
|
0,5481
|
0,6471
|
Free Cash Flow
1 |
116
|
-23
|
-14
|
31
|
-
|
-84
|
183
|
-
|
FCF-marge
|
20,71%
|
-4,53%
|
-2,86%
|
6,29%
|
-
|
-17,59%
|
34,74%
|
-
|
Kasstroomconversie (ebitda)
|
27,82%
|
-
|
-
|
9,34%
|
-
|
-
|
45,84%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
30,03%
|
-
|
Dividend per aandeel
2 |
0,1597
|
0,1504
|
0,2192
|
0,2264
|
-
|
0,2271
|
0,2363
|
0,2446
|
Datum van publicatie
|
27/05/20
|
26/05/21
|
18/05/22
|
17/05/23
|
22/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S2
|
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
285
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
182
|
168
|
157
|
163
|
161
|
160,4
|
158,2
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-757
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-730
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-0,7870
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
0,0840
|
0,1032
|
-
|
0,1160
|
-
|
0,1216
|
-
|
-
|
-
|
Datum van publicatie
|
27/05/20
|
18/11/20
|
17/11/21
|
18/05/22
|
16/11/22
|
17/05/23
|
13/11/23
|
22/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
3.309
|
2.249
|
3.458
|
3.221
|
-
|
3.377
|
3.643
|
3.733
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,935
x
|
7,398
x
|
9,796
x
|
9,702
x
|
-
|
9,089
x
|
9,126
x
|
8,928
x
|
Free Cash Flow
1 |
116
|
-23
|
-14
|
31
|
-
|
-84
|
183
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,95%
|
2,7%
|
4,03%
|
4,29%
|
-
|
4,82%
|
5,35%
|
4,76%
|
ROA (netto-inkomsten/totale activa)
|
2,6%
|
-10,2%
|
2,72%
|
2,89%
|
-
|
2,39%
|
3,96%
|
5,49%
|
Totale activa
1 |
-39.439
|
10.060
|
35.159
|
-35.916
|
-
|
22.064
|
15.376
|
10.633
|
Nettoactief per aandeel
2 |
7,590
|
6,390
|
7,160
|
5,870
|
-
|
5,920
|
6,190
|
6,660
|
Cashflow per aandeel
2 |
0,4000
|
0,1600
|
0,2600
|
0,2600
|
-
|
0,2800
|
0,2600
|
0,2800
|
Capex
1 |
259
|
172
|
259
|
209
|
-
|
381
|
313
|
212
|
Capex/omzet
|
46,25%
|
33,86%
|
52,86%
|
42,39%
|
-
|
79,77%
|
59,4%
|
39,62%
|
Datum van publicatie
|
27/05/20
|
26/05/21
|
18/05/22
|
17/05/23
|
22/05/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4,156
GBP Gemiddelde koersdoel
4,464
GBP Spread / Gemiddelde doel +7,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,61% | 12,75 mld. | | -18,76% | 7,21 mld. | | -8,77% | 6,18 mld. | | -0,65% | 5,83 mld. | | +1,44% | 5,62 mld. | | +19,60% | 5,35 mld. | | -10,30% | 4,46 mld. | | -2,42% | 3,57 mld. | | -8,30% | 3,34 mld. |
diversen vastgoed
|