Beurs gesloten -
Nyse
22:00:02 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,8
USD
|
+0,30%
|
|
+5,66%
|
+16,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
79.441
|
121.520
|
154.587
|
157.016
|
248.208
|
277.529
|
-
|
-
|
Bedrijfswaarde
1 |
99.150
|
137.156
|
169.075
|
169.872
|
267.838
|
285.868
|
262.152
|
239.787
|
K/w-verhouding
|
32,4
x
|
11,6
x
|
13,1
x
|
12,1
x
|
18,6
x
|
11,2
x
|
7,66
x
|
8,04
x
|
Dividendrendement
|
1,04%
|
3,49%
|
2,7%
|
4,23%
|
2,68%
|
3,36%
|
4,51%
|
4,47%
|
Marktkapitalisatie/omzet
|
1,81
x
|
2,13
x
|
2,45
x
|
2,01
x
|
2,88
x
|
2,75
x
|
2,4
x
|
2,44
x
|
Bedrijfswaarde/omzet
|
2,26
x
|
2,4
x
|
2,68
x
|
2,17
x
|
3,1
x
|
2,83
x
|
2,26
x
|
2,11
x
|
Bedrijfswaarde/EBITDA
|
5,19
x
|
4,89
x
|
4,69
x
|
3,81
x
|
5,75
x
|
5,26
x
|
3,82
x
|
3,72
x
|
Bedrijfswaarde/FCF
|
23,9
x
|
13,9
x
|
21
x
|
14,4
x
|
26,9
x
|
16,3
x
|
7,82
x
|
6,66
x
|
FCF Yield
|
4,18%
|
7,18%
|
4,77%
|
6,93%
|
3,72%
|
6,13%
|
12,8%
|
15%
|
Price to Book
|
1,93
x
|
2,27
x
|
2,6
x
|
2,04
x
|
2,89
x
|
2,76
x
|
2,27
x
|
1,96
x
|
Aantal aandelen (in duizenden)
|
828.633
|
883.334
|
887.717
|
891.379
|
893.541
|
895.024
|
-
|
-
|
Referentieprijs
2 |
95,87
|
137,6
|
174,1
|
176,2
|
277,8
|
310,1
|
310,1
|
310,1
|
Datum van publicatie
|
12/02/20
|
18/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
43.937
|
57.118
|
63.188
|
78.265
|
86.260
|
100.991
|
115.790
|
113.854
|
EBITDA
1 |
19.102
|
28.030
|
36.052
|
44.591
|
46.541
|
54.343
|
68.597
|
64.393
|
Bedrijfsresultaat (EBIT)
1 |
10.069
|
18.325
|
25.310
|
29.176
|
32.151
|
44.270
|
63.076
|
61.982
|
Operationele Marge
|
22,92%
|
32,08%
|
40,06%
|
37,28%
|
37,27%
|
43,84%
|
54,47%
|
54,44%
|
Resultaat voor belastingen (EBT)
1 |
5.187
|
17.286
|
18.894
|
21.248
|
23.197
|
39.243
|
50.885
|
50.138
|
Nettowinst (verlies)
1 |
2.393
|
10.610
|
11.884
|
12.936
|
13.292
|
24.148
|
34.766
|
32.427
|
Nettomarge
|
5,45%
|
18,58%
|
18,81%
|
16,53%
|
15,41%
|
23,91%
|
30,03%
|
28,48%
|
WPA
2 |
2,962
|
11,89
|
13,31
|
14,56
|
14,93
|
27,76
|
40,51
|
38,59
|
Free Cash Flow
1 |
4.149
|
9.844
|
8.062
|
11.769
|
9.970
|
17.510
|
33.520
|
35.995
|
FCF-marge
|
9,44%
|
17,23%
|
12,76%
|
15,04%
|
11,56%
|
17,34%
|
28,95%
|
31,61%
|
Kasstroomconversie (ebitda)
|
21,72%
|
35,12%
|
22,36%
|
26,39%
|
21,42%
|
32,22%
|
48,86%
|
55,9%
|
Kasstroomconversie (nettowinst)
|
173,39%
|
92,77%
|
67,84%
|
90,98%
|
75,01%
|
72,51%
|
96,41%
|
111%
|
Dividend per aandeel
2 |
1,000
|
4,800
|
4,700
|
7,450
|
7,450
|
10,41
|
13,97
|
13,87
|
Datum van publicatie
|
12/02/20
|
18/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
---|
Omzet
|
23.524
|
30.366
|
31.373
|
29.665
|
-
|
33.311
|
-
|
37.868
|
37.454
|
43.216
|
42.825
|
-
|
42.505
|
EBITDA
|
-
|
-
|
-
|
-
|
9.213
|
18.831
|
9.978
|
-
|
21.223
|
24.589
|
21.826
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
11.618
|
-
|
-
|
-
|
12.876
|
-
|
37.477
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
38,26%
|
-
|
-
|
-
|
38,65%
|
-
|
98,97%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
2.680
|
-
|
-
|
-
|
6.049
|
-
|
-
|
3.663
|
8.648
|
-
|
-
|
-
|
Nettomarge
|
-
|
8,83%
|
-
|
-
|
-
|
18,16%
|
-
|
-
|
9,78%
|
20,01%
|
-
|
-
|
-
|
WPA
|
1,629
|
-
|
9,245
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
1,600
|
3,200
|
-
|
-
|
-
|
-
|
3,000
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
20/08/20
|
18/02/21
|
19/08/21
|
17/02/22
|
17/02/22
|
25/08/22
|
25/08/22
|
22/02/23
|
17/08/23
|
21/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19.709
|
15.636
|
14.487
|
12.855
|
19.630
|
8.339
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
15.377
|
37.742
|
Hefboom (schuld/ebitda)
|
1,032
x
|
0,5578
x
|
0,4018
x
|
0,2883
x
|
0,4218
x
|
0,1535
x
|
-
|
-
|
Free Cash Flow
1 |
4.149
|
9.844
|
8.062
|
11.769
|
9.970
|
17.510
|
33.520
|
35.995
|
ROE (netto-inkomsten/eigen vermogen)
|
6,03%
|
22,4%
|
23,3%
|
25,9%
|
19,3%
|
24,4%
|
27,8%
|
20,8%
|
ROA (netto-inkomsten/totale activa)
|
2,59%
|
10,4%
|
12%
|
14,4%
|
10,8%
|
14%
|
21,1%
|
14,7%
|
Totale activa
1 |
92.336
|
102.088
|
98.954
|
89.534
|
123.542
|
172.489
|
164.770
|
220.591
|
Nettoactief per aandeel
2 |
49,70
|
60,70
|
67,00
|
86,20
|
96,00
|
112,0
|
137,0
|
158,0
|
Cashflow per aandeel
2 |
16,00
|
20,90
|
26,90
|
35,10
|
33,70
|
41,10
|
42,70
|
47,70
|
Capex
1 |
9.070
|
8.537
|
15.850
|
19.523
|
20.214
|
21.897
|
17.043
|
15.564
|
Capex/omzet
|
20,64%
|
14,95%
|
25,08%
|
24,94%
|
23,43%
|
21,68%
|
14,72%
|
13,67%
|
Datum van publicatie
|
12/02/20
|
18/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
310,1
ZAR Gemiddelde koersdoel
280,1
ZAR Spread / Gemiddelde doel -9,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,95% | 24,19 mld. | | +44,28% | 9,56 mld. | | +43,99% | 5,69 mld. | | -1,55% | 5,22 mld. | | -2,65% | 5,04 mld. | | +28,34% | 3,29 mld. | | -10,56% | 2,27 mld. | | +8,04% | 2,13 mld. | | +14,41% | 1,68 mld. |
Goud - Andere
|