Beurs gesloten -
OTC Markets
21:55:13 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,78
USD
|
+2,80%
|
|
+8,45%
|
+1,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.697
|
4.829
|
6.863
|
7.124
|
7.301
|
7.604
|
-
|
-
|
Bedrijfswaarde
1 |
3.425
|
4.929
|
6.799
|
6.957
|
8.056
|
8.352
|
7.253
|
6.566
|
K/w-verhouding
|
-12,1
x
|
28,9
x
|
23,7
x
|
-77,9
x
|
-244
x
|
14,8
x
|
8,18
x
|
7,52
x
|
Dividendrendement
|
-
|
1,55%
|
2,96%
|
3,23%
|
3,7%
|
3,82%
|
3,93%
|
4,19%
|
Marktkapitalisatie/omzet
|
2,27
x
|
2,72
x
|
1,94
x
|
2,06
x
|
2,54
x
|
2,05
x
|
1,75
x
|
1,91
x
|
Bedrijfswaarde/omzet
|
2,88
x
|
2,77
x
|
1,92
x
|
2,01
x
|
2,81
x
|
2,26
x
|
1,66
x
|
1,65
x
|
Bedrijfswaarde/EBITDA
|
7,16
x
|
5,64
x
|
3,54
x
|
3,93
x
|
5,67
x
|
4,23
x
|
3
x
|
3,19
x
|
Bedrijfswaarde/FCF
|
36,8
x
|
7,73
x
|
8,36
x
|
10,1
x
|
-37,4
x
|
13,7
x
|
5,15
x
|
5,47
x
|
FCF Yield
|
2,72%
|
12,9%
|
12%
|
9,86%
|
-2,68%
|
7,3%
|
19,4%
|
18,3%
|
Price to Book
|
2,76
x
|
1,58
x
|
1,39
x
|
1,42
x
|
1,67
x
|
1,69
x
|
1,49
x
|
1,32
x
|
Aantal aandelen (in duizenden)
|
109.927
|
163.036
|
247.478
|
245.814
|
245.257
|
244.741
|
-
|
-
|
Referentieprijs
2 |
24,53
|
29,62
|
27,73
|
28,98
|
29,77
|
31,07
|
31,07
|
31,07
|
Datum van publicatie
|
9/03/20
|
18/03/21
|
17/03/22
|
9/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.190
|
1.778
|
3.540
|
3.454
|
2.870
|
3.703
|
4.357
|
3.973
|
EBITDA
1 |
478,2
|
874,2
|
1.919
|
1.768
|
1.421
|
1.974
|
2.414
|
2.057
|
Bedrijfsresultaat (EBIT)
1 |
215,7
|
550,2
|
1.324
|
919,9
|
812,9
|
1.350
|
1.811
|
1.409
|
Operationele Marge
|
18,13%
|
30,95%
|
37,39%
|
26,63%
|
28,32%
|
36,44%
|
41,56%
|
35,45%
|
Resultaat voor belastingen (EBT)
1 |
-112,8
|
273,5
|
540,2
|
199,7
|
344,7
|
1.139
|
1.624
|
1.541
|
Nettowinst (verlies)
1 |
-222,5
|
139,8
|
281,6
|
-90,89
|
-31,21
|
585,4
|
981,3
|
964,3
|
Nettomarge
|
-18,69%
|
7,87%
|
7,96%
|
-2,63%
|
-1,09%
|
15,81%
|
22,52%
|
24,27%
|
WPA
2 |
-2,025
|
1,024
|
1,172
|
-0,3718
|
-0,1221
|
2,100
|
3,798
|
4,130
|
Free Cash Flow
1 |
93
|
637,9
|
813,6
|
685,9
|
-215,7
|
610
|
1.408
|
1.201
|
FCF-marge
|
7,82%
|
35,88%
|
22,99%
|
19,86%
|
-7,51%
|
16,47%
|
32,32%
|
30,23%
|
Kasstroomconversie (ebitda)
|
19,45%
|
72,97%
|
42,4%
|
38,79%
|
-
|
30,91%
|
58,33%
|
58,39%
|
Kasstroomconversie (nettowinst)
|
-
|
456,22%
|
288,93%
|
-
|
-
|
104,21%
|
143,5%
|
124,55%
|
Dividend per aandeel
2 |
-
|
0,4600
|
0,8217
|
0,9352
|
1,101
|
1,186
|
1,220
|
1,301
|
Datum van publicatie
|
9/03/20
|
18/03/21
|
17/03/22
|
9/03/23
|
27/03/24
|
-
|
-
|
-
|
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 |
888,1
|
880,1
|
809,3
|
763,8
|
849,7
|
802,7
|
696,6
|
729,5
|
785,8
|
650,9
|
744,6
|
1.104
|
1.381
|
1.191
|
1.214
|
EBITDA
1 |
472,7
|
510,5
|
422,9
|
344,5
|
396,6
|
378,9
|
336,3
|
362
|
396,3
|
293,1
|
389,7
|
601,7
|
721,5
|
644,2
|
653,5
|
Bedrijfsresultaat (EBIT)
1 |
198,8
|
315,5
|
219,8
|
122
|
158,4
|
202,4
|
203,4
|
205,1
|
215,8
|
143,1
|
236,6
|
516,2
|
744,8
|
525,8
|
543,2
|
Operationele Marge
|
22,38%
|
35,85%
|
27,16%
|
15,98%
|
18,64%
|
25,21%
|
29,2%
|
28,11%
|
27,46%
|
21,99%
|
31,78%
|
46,75%
|
53,94%
|
44,14%
|
44,76%
|
Resultaat voor belastingen (EBT)
1 |
-132,5
|
-
|
-
|
177,9
|
-
|
81,49
|
206,1
|
177,5
|
-111,3
|
33,02
|
167,7
|
467,6
|
642,5
|
494,7
|
512,1
|
Nettowinst (verlies)
1 |
-131,2
|
-73,11
|
242,9
|
77,51
|
-
|
5,433
|
103,7
|
82,58
|
-217,1
|
-27,52
|
47,79
|
264,8
|
400,4
|
292,5
|
304,6
|
Nettomarge
|
-14,78%
|
-8,31%
|
30,02%
|
10,15%
|
-
|
0,68%
|
14,89%
|
11,32%
|
-27,63%
|
-4,23%
|
6,42%
|
23,99%
|
29%
|
24,56%
|
25,1%
|
WPA
2 |
-0,5224
|
-0,2950
|
0,9769
|
0,3095
|
-1,432
|
0,0272
|
0,4254
|
0,3303
|
-0,8821
|
-0,1101
|
0,0840
|
1,105
|
0,9730
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
0,5350
|
-
|
0,5467
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/03/22
|
5/05/22
|
3/08/22
|
10/11/22
|
9/03/23
|
4/05/23
|
2/08/23
|
9/11/23
|
27/03/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
728
|
100
|
-
|
-
|
754
|
748
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
63,1
|
167
|
-
|
-
|
351
|
1.038
|
Hefboom (schuld/ebitda)
|
1,523
x
|
0,1145
x
|
-
|
-
|
0,5308
x
|
0,379
x
|
-
|
-
|
Free Cash Flow
1 |
93
|
638
|
814
|
686
|
-216
|
610
|
1.408
|
1.201
|
ROE (netto-inkomsten/eigen vermogen)
|
9,39%
|
8,07%
|
19,3%
|
10,7%
|
6,68%
|
16,9%
|
23,6%
|
18,3%
|
ROA (netto-inkomsten/totale activa)
|
-8,63%
|
3,89%
|
10,8%
|
6,14%
|
3,75%
|
11%
|
20%
|
26%
|
Totale activa
1 |
2.578
|
3.592
|
2.596
|
-1.480
|
-832,9
|
5.321
|
4.906
|
3.709
|
Nettoactief per aandeel
2 |
8,870
|
18,80
|
20,00
|
20,40
|
17,90
|
18,40
|
20,80
|
23,50
|
Cashflow per aandeel
2 |
3,640
|
5,700
|
6,090
|
6,160
|
4,100
|
6,300
|
7,750
|
6,650
|
Capex
1 |
317
|
293
|
661
|
713
|
1.094
|
788
|
450
|
382
|
Capex/omzet
|
26,65%
|
16,49%
|
18,66%
|
20,64%
|
38,12%
|
21,27%
|
10,34%
|
9,63%
|
Datum van publicatie
|
9/03/20
|
18/03/21
|
17/03/22
|
9/03/23
|
27/03/24
|
-
|
-
|
-
|
Laatste slotkoers
31,07
CAD Gemiddelde koersdoel
40,14
CAD Spread / Gemiddelde doel +29,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,94% | 23,81 mld. | | +4,32% | 14,23 mld. | | +64,26% | 10,91 mld. | | +47,42% | 6 mld. | | -8,08% | 4,88 mld. | | +20,58% | 3,14 mld. | | +11,83% | 2,14 mld. | | -23,17% | 1,93 mld. | | +46,12% | 1,69 mld. |
Goud - Andere
|