Geschatte realtime
Tradegate
16:58:22 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,71
EUR
|
+0,40%
|
|
-2,69%
|
+34,79%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.263
|
27.152
|
39.110
|
33.329
|
38.079
|
63.945
|
-
|
-
|
Bedrijfswaarde
1 |
28.631
|
28.355
|
40.344
|
35.105
|
40.012
|
65.758
|
65.272
|
64.664
|
K/w-verhouding
|
17,2
x
|
18,6
x
|
17,3
x
|
9,98
x
|
24,7
x
|
44,7
x
|
25,1
x
|
22,8
x
|
Dividendrendement
|
2%
|
2,02%
|
1,42%
|
1,68%
|
1,49%
|
0,88%
|
0,91%
|
0,95%
|
Marktkapitalisatie/omzet
|
15,9
x
|
18
x
|
19,7
x
|
16,3
x
|
16,5
x
|
24
x
|
21,6
x
|
19,2
x
|
Bedrijfswaarde/omzet
|
16,7
x
|
18,8
x
|
20,3
x
|
17,2
x
|
17,3
x
|
24,7
x
|
22
x
|
19,4
x
|
Bedrijfswaarde/EBITDA
|
26,3
x
|
22,8
x
|
30,6
x
|
20,5
x
|
20,4
x
|
29,1
x
|
25,9
x
|
21,9
x
|
Bedrijfswaarde/FCF
|
34,7
x
|
24,6
x
|
36,4
x
|
42
x
|
31,5
x
|
70
x
|
52,7
x
|
45,4
x
|
FCF Yield
|
2,88%
|
4,07%
|
2,75%
|
2,38%
|
3,18%
|
1,43%
|
1,9%
|
2,2%
|
Price to Book
|
2,59
x
|
2,36
x
|
2,97
x
|
2,03
x
|
2,1
x
|
3,55
x
|
3,16
x
|
2,83
x
|
Aantal aandelen (in duizenden)
|
1.813.882
|
1.828.413
|
1.847.429
|
1.868.223
|
1.897.302
|
1.899.182
|
-
|
-
|
Referentieprijs
2 |
15,03
|
14,85
|
21,17
|
17,84
|
20,07
|
34,17
|
34,17
|
34,17
|
Datum van publicatie
|
22/08/19
|
12/08/20
|
11/08/21
|
15/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.719
|
1.511
|
1.988
|
2.044
|
2.313
|
2.662
|
2.964
|
3.331
|
EBITDA
1 |
1.090
|
1.242
|
1.318
|
1.712
|
1.957
|
2.261
|
2.518
|
2.950
|
Bedrijfsresultaat (EBIT)
1 |
1.083
|
1.220
|
1.294
|
1.694
|
1.941
|
2.261
|
2.528
|
2.937
|
Operationele Marge
|
63,03%
|
80,73%
|
65,11%
|
82,91%
|
83,9%
|
84,95%
|
85,31%
|
88,16%
|
Resultaat voor belastingen (EBT)
1 |
1.745
|
1.617
|
2.420
|
3.738
|
1.742
|
2.225
|
2.482
|
3.051
|
Nettowinst (verlies)
1 |
1.628
|
1.504
|
2.312
|
3.414
|
1.560
|
1.473
|
2.633
|
2.921
|
Nettomarge
|
94,72%
|
99,55%
|
116,28%
|
167,05%
|
67,43%
|
55,32%
|
88,84%
|
87,69%
|
WPA
2 |
0,8730
|
0,8000
|
1,221
|
1,788
|
0,8130
|
0,7642
|
1,362
|
1,497
|
Free Cash Flow
1 |
825,8
|
1.154
|
1.108
|
835,1
|
1.271
|
939,5
|
1.239
|
1.424
|
FCF-marge
|
48,05%
|
76,4%
|
55,71%
|
40,86%
|
54,95%
|
35,29%
|
41,79%
|
42,75%
|
Kasstroomconversie (ebitda)
|
75,77%
|
92,92%
|
84,08%
|
48,79%
|
64,94%
|
41,56%
|
49,2%
|
48,29%
|
Kasstroomconversie (nettowinst)
|
50,73%
|
76,75%
|
47,91%
|
24,46%
|
81,49%
|
63,8%
|
47,04%
|
48,75%
|
Dividend per aandeel
2 |
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3009
|
0,3106
|
0,3257
|
Datum van publicatie
|
22/08/19
|
12/08/20
|
11/08/21
|
15/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
1.392
|
720,1
|
1.312
|
676,8
|
-
|
988,7
|
1.127
|
1.186
|
1.444
|
1.225
|
1.538
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.010
|
1.232
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
627,1
|
673,6
|
620,9
|
-
|
835,5
|
947,6
|
993,1
|
1.232
|
999,7
|
-
|
-
|
Operationele Marge
|
-
|
87,09%
|
51,36%
|
91,74%
|
-
|
84,5%
|
84,07%
|
83,74%
|
85,36%
|
81,61%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
810,6
|
-
|
1.042
|
-
|
2.003
|
-
|
1.097
|
-
|
-220,1
|
-
|
1.211
|
-
|
Nettomarge
|
58,25%
|
-
|
79,41%
|
-
|
-
|
-
|
97,32%
|
-
|
-15,25%
|
-
|
78,74%
|
-
|
WPA
|
0,4402
|
-
|
0,5510
|
-
|
1,052
|
-
|
0,5740
|
-
|
-0,1160
|
-
|
0,6320
|
0,5760
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1700
|
-
|
Datum van publicatie
|
12/02/20
|
12/08/20
|
18/02/21
|
11/08/21
|
16/02/22
|
15/08/22
|
15/02/23
|
16/08/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.368
|
1.203
|
1.234
|
1.776
|
1.933
|
1.812
|
1.326
|
718
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,255
x
|
0,9687
x
|
0,9365
x
|
1,038
x
|
0,9874
x
|
0,8016
x
|
0,5268
x
|
0,2435
x
|
Free Cash Flow
1 |
826
|
1.154
|
1.108
|
835
|
1.271
|
940
|
1.239
|
1.424
|
ROE (netto-inkomsten/eigen vermogen)
|
9,57%
|
9,62%
|
18,7%
|
10,3%
|
10,4%
|
11,2%
|
11,6%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
6,64%
|
6,83%
|
14%
|
7,98%
|
7,84%
|
8,75%
|
9,3%
|
10,2%
|
Totale activa
1 |
24.508
|
22.026
|
16.503
|
42.787
|
19.886
|
16.837
|
28.313
|
28.762
|
Nettoactief per aandeel
2 |
5,800
|
6,300
|
7,120
|
8,790
|
9,570
|
9,620
|
10,80
|
12,10
|
Cashflow per aandeel
2 |
0,4400
|
0,6200
|
0,5900
|
0,4400
|
0,6700
|
0,6600
|
1,320
|
1,610
|
Capex
1 |
94,5
|
2,5
|
7
|
5,9
|
13
|
1.252
|
1.268
|
1.514
|
Capex/omzet
|
5,5%
|
0,17%
|
0,35%
|
0,29%
|
0,56%
|
47,05%
|
42,78%
|
45,43%
|
Datum van publicatie
|
22/08/19
|
12/08/20
|
11/08/21
|
15/08/22
|
16/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
34,17
AUD Gemiddelde koersdoel
31,45
AUD Spread / Gemiddelde doel -7,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -21,03% | 97,81 mld. | | -21,52% | 9,58 mld. | | -12,04% | 7,73 mld. | | -16,39% | 7,17 mld. | | -10,37% | 6,4 mld. | | -12,06% | 6,12 mld. | | -9,57% | 5,47 mld. | | -17,10% | 5,33 mld. | | +5,17% | 5,21 mld. |
industrie vastgoed
|