Geschatte realtime
Tradegate
11:50:22 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
78,12
EUR
|
-0,26%
|
|
-0,86%
|
+14,40%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
146.361
|
122.833
|
177.004
|
153.649
|
167.927
|
211.025
|
-
|
-
|
Bedrijfswaarde
1 |
146.361
|
122.833
|
177.004
|
153.649
|
167.927
|
211.025
|
211.025
|
211.025
|
K/w-verhouding
|
17,7
x
|
13,3
x
|
18,5
x
|
16,1
x
|
17,2
x
|
22,1
x
|
22,2
x
|
21,1
x
|
Dividendrendement
|
5,21%
|
4,29%
|
3,5%
|
4,26%
|
4,49%
|
3,61%
|
3,63%
|
3,67%
|
Marktkapitalisatie/omzet
|
6
x
|
5,17
x
|
7,25
x
|
6,3
x
|
6,17
x
|
7,79
x
|
7,69
x
|
7,43
x
|
Bedrijfswaarde/omzet
|
6
x
|
5,17
x
|
7,25
x
|
6,3
x
|
6,17
x
|
7,79
x
|
7,69
x
|
7,43
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,11
x
|
1,7
x
|
2,25
x
|
2,14
x
|
2,33
x
|
2,87
x
|
2,81
x
|
2,74
x
|
Aantal aandelen (in duizenden)
|
1.768.068
|
1.769.423
|
1.772.345
|
1.700.028
|
1.674.748
|
1.672.149
|
-
|
-
|
Referentieprijs
2 |
82,78
|
69,42
|
99,87
|
90,38
|
100,3
|
126,2
|
126,2
|
126,2
|
Datum van publicatie
|
6/08/19
|
11/08/20
|
10/08/21
|
9/08/22
|
8/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.411
|
23.761
|
24.414
|
24.380
|
27.237
|
27.098
|
27.452
|
28.384
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.142
|
12.866
|
12.929
|
13.190
|
15.379
|
14.894
|
14.882
|
15.553
|
Operationele Marge
|
53,84%
|
54,15%
|
52,96%
|
54,1%
|
56,46%
|
54,96%
|
54,21%
|
54,8%
|
Resultaat voor belastingen (EBT)
1 |
11.763
|
10.479
|
12.375
|
13.684
|
14.343
|
13.963
|
13.509
|
14.318
|
Nettowinst (verlies)
1 |
8.571
|
9.600
|
10.181
|
9.673
|
10.188
|
9.568
|
9.500
|
10.020
|
Nettomarge
|
35,11%
|
40,4%
|
41,7%
|
39,68%
|
37,41%
|
35,31%
|
34,61%
|
35,3%
|
WPA
2 |
4,686
|
5,232
|
5,397
|
5,615
|
5,838
|
5,723
|
5,680
|
5,972
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
4,310
|
2,980
|
3,500
|
3,850
|
4,500
|
4,562
|
4,575
|
4,628
|
Datum van publicatie
|
6/08/19
|
11/08/20
|
10/08/21
|
9/08/22
|
8/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
12.419
|
11.342
|
11.961
|
12.453
|
12.205
|
12.175
|
6.716
|
6.877
|
13.593
|
13.644
|
13.649
|
13.424
|
13.685
|
13.633
|
14.221
|
14.180
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
6.990
|
5.876
|
6.395
|
6.534
|
6.617
|
6.573
|
-
|
-
|
7.820
|
7.559
|
7.638
|
7.282
|
7.292
|
7.229
|
-
|
-
|
Operationele Marge
|
56,28%
|
51,81%
|
53,47%
|
52,47%
|
54,22%
|
53,99%
|
-
|
-
|
57,53%
|
55,4%
|
55,96%
|
54,25%
|
53,28%
|
53,02%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
4.092
|
5.387
|
-
|
6.646
|
7.038
|
-
|
-
|
5.216
|
9.127
|
7.065
|
6.930
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
6.161
|
3.439
|
4.877
|
5.304
|
5.870
|
3.803
|
-
|
-
|
5.145
|
5.043
|
4.759
|
4.809
|
-
|
-
|
-
|
-
|
Nettomarge
|
49,61%
|
30,32%
|
40,77%
|
42,59%
|
48,1%
|
31,24%
|
-
|
-
|
37,85%
|
36,96%
|
34,87%
|
35,82%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
1,892
|
2,594
|
-
|
3,236
|
2,379
|
-
|
-
|
2,948
|
2,907
|
2,821
|
2,850
|
2,820
|
2,820
|
-
|
-
|
Dividend per aandeel
2 |
2,000
|
0,9800
|
1,500
|
2,000
|
1,750
|
2,100
|
-
|
2,100
|
2,100
|
2,400
|
2,150
|
2,417
|
2,150
|
2,400
|
-
|
-
|
Datum van publicatie
|
11/02/20
|
11/08/20
|
9/02/21
|
10/08/21
|
8/02/22
|
9/08/22
|
14/02/23
|
14/02/23
|
14/02/23
|
8/08/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
10,3%
|
11,5%
|
12,7%
|
14%
|
13,4%
|
12,8%
|
13,2%
|
ROA (netto-inkomsten/totale activa)
|
0,88%
|
0,73%
|
0,82%
|
0,84%
|
0,82%
|
0,81%
|
0,77%
|
0,8%
|
Totale activa
1 |
975.862
|
1.308.793
|
1.241.585
|
1.153.608
|
1.237.008
|
1.184.566
|
1.228.575
|
1.255.698
|
Nettoactief per aandeel
2 |
39,30
|
40,70
|
44,40
|
42,30
|
43,00
|
43,90
|
44,90
|
46,00
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/08/19
|
11/08/20
|
10/08/21
|
9/08/22
|
8/08/23
|
-
|
-
|
-
|
Laatste slotkoers
126,2
AUD Gemiddelde koersdoel
93,33
AUD Spread / Gemiddelde doel -26,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,78% | 590 mld. | | +18,83% | 313 mld. | | +24,35% | 267 mld. | | +26,02% | 188 mld. | | +29,53% | 177 mld. | | +8,39% | 160 mld. | | +1,17% | 155 mld. | | +8,69% | 150 mld. | | +49,48% | 126 mld. |
Banken - Andere
|