Beurs gesloten -
Xetra
17:38:57 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,1
EUR
|
+0,36%
|
|
+5,46%
|
+31,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.909
|
6.595
|
8.377
|
11.066
|
13.345
|
16.710
|
-
|
-
|
Bedrijfswaarde
1 |
6.909
|
6.595
|
8.377
|
11.066
|
13.345
|
16.710
|
16.710
|
16.710
|
K/w-verhouding
|
10,8
x
|
-2,3
x
|
29,1
x
|
-
|
6,6
x
|
7,28
x
|
6,26
x
|
5,49
x
|
Dividendrendement
|
2,72%
|
-
|
-
|
-
|
-
|
4,03%
|
5,38%
|
5,9%
|
Marktkapitalisatie/omzet
|
0,8
x
|
0,81
x
|
0,99
x
|
1,17
x
|
1,28
x
|
1,52
x
|
1,46
x
|
1,42
x
|
Bedrijfswaarde/omzet
|
0,8
x
|
0,81
x
|
0,99
x
|
1,17
x
|
1,28
x
|
1,52
x
|
1,46
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,24
x
|
0,27
x
|
0,33
x
|
-
|
-
|
0,56
x
|
0,52
x
|
0,48
x
|
Aantal aandelen (in duizenden)
|
1.252.358
|
1.252.358
|
1.252.358
|
1.252.358
|
1.240.223
|
1.184.669
|
-
|
-
|
Referentieprijs
2 |
5,517
|
5,266
|
6,689
|
8,836
|
10,76
|
14,10
|
14,10
|
14,10
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.643
|
8.186
|
8.459
|
9.461
|
10.461
|
10.985
|
11.445
|
11.765
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.878
|
1.515
|
1.753
|
2.975
|
4.039
|
4.419
|
4.819
|
4.975
|
Operationele Marge
|
21,73%
|
18,51%
|
20,72%
|
31,44%
|
38,61%
|
40,23%
|
42,1%
|
42,29%
|
Resultaat voor belastingen (EBT)
1 |
1.112
|
-2.597
|
105
|
2.005
|
3.421
|
3.614
|
3.944
|
4.159
|
Nettowinst (verlies)
1 |
644
|
-2.870
|
430
|
1.435
|
2.224
|
2.313
|
2.526
|
2.658
|
Nettomarge
|
7,45%
|
-35,06%
|
5,08%
|
15,17%
|
21,26%
|
21,06%
|
22,07%
|
22,59%
|
WPA
2 |
0,5100
|
-2,292
|
0,2300
|
-
|
1,630
|
1,937
|
2,253
|
2,570
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1500
|
-
|
-
|
-
|
-
|
0,5682
|
0,7585
|
0,8321
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
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
|
---|
Omzet
1 |
4.353
|
2.006
|
2.099
|
2.795
|
2.422
|
1.886
|
2.363
|
2.862
|
2.970
|
2.997
|
2.409
|
2.782
|
2.711
|
2.681
|
2.572
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
494
|
454
|
1.008
|
852
|
366
|
750
|
943
|
1.097
|
1.206
|
794
|
1.193
|
1.151
|
1.131
|
849,2
|
Operationele Marge
|
-
|
24,63%
|
21,63%
|
36,06%
|
35,18%
|
19,41%
|
31,74%
|
32,95%
|
36,94%
|
40,24%
|
32,96%
|
42,87%
|
42,45%
|
42,19%
|
33,01%
|
Resultaat voor belastingen (EBT)
1 |
-406
|
396
|
115
|
529
|
721
|
267
|
488
|
871
|
885
|
1.109
|
542
|
1.085
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
403
|
421
|
298
|
470
|
195
|
472
|
580
|
565
|
684
|
395
|
630,1
|
586,1
|
474
|
479,3
|
Nettomarge
|
-
|
20,09%
|
20,06%
|
10,66%
|
19,41%
|
10,34%
|
19,97%
|
20,27%
|
19,02%
|
22,82%
|
16,4%
|
22,65%
|
21,62%
|
17,68%
|
18,63%
|
WPA
2 |
-
|
0,3300
|
0,3300
|
0,2400
|
0,2200
|
0,1600
|
-
|
0,4600
|
0,3000
|
0,5500
|
0,3200
|
0,4712
|
0,5062
|
0,4452
|
0,3408
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/08/21
|
4/11/21
|
17/02/22
|
12/05/22
|
3/08/22
|
9/11/22
|
16/02/23
|
3/05/23
|
4/08/23
|
8/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
2,2%
|
-10,1%
|
1%
|
4,7%
|
-
|
8%
|
8,49%
|
8,61%
|
ROA (netto-inkomsten/totale activa)
|
0,14%
|
-0,59%
|
0,09%
|
0,3%
|
-
|
0,47%
|
0,48%
|
0,5%
|
Totale activa
1 |
460.000
|
485.207
|
477.778
|
472.039
|
-
|
488.877
|
527.078
|
536.683
|
Nettoactief per aandeel
2 |
22,80
|
19,90
|
20,60
|
-
|
-
|
25,40
|
27,20
|
29,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,1
EUR Gemiddelde koersdoel
14,49
EUR Spread / Gemiddelde doel +2,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,09% | 17,84 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | -11,67% | 138 mld. | | +0,10% | 139 mld. |
Banken - Andere
|