Beurs gesloten -
OTC Markets
17:08:43 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
90,25
USD
|
+0,83%
|
|
+0,28%
|
+2,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
192,2
|
165,3
|
182,4
|
188,4
|
177,1
|
181,9
|
-
|
Bedrijfswaarde
1 |
192,2
|
165,3
|
182,4
|
188,4
|
177,1
|
181,9
|
181,9
|
K/w-verhouding
|
14,8
x
|
11,3
x
|
9,92
x
|
10,5
x
|
33,7
x
|
9,74
x
|
9,33
x
|
Dividendrendement
|
2,24%
|
2,82%
|
2,83%
|
2,94%
|
-
|
3,39%
|
3,48%
|
Marktkapitalisatie/omzet
|
3,98
x
|
2,73
x
|
2,81
x
|
2,76
x
|
2,41
x
|
2,47
x
|
2,29
x
|
Bedrijfswaarde/omzet
|
3,98
x
|
2,73
x
|
2,81
x
|
2,76
x
|
2,41
x
|
2,47
x
|
2,29
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,5
x
|
1,17
x
|
1,19
x
|
1,31
x
|
1,09
x
|
1,04
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
2.019
|
1.992
|
2.004
|
2.009
|
2.015
|
2.015
|
-
|
Referentieprijs
2 |
95,15
|
82,99
|
91,00
|
93,80
|
87,89
|
90,25
|
90,25
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
24/01/22
|
23/01/23
|
23/01/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
48,23
|
60,45
|
64,8
|
68,37
|
73,47
|
73,59
|
79,56
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
24,38
|
25,08
|
24,15
|
-
|
24,92
|
28,26
|
Operationele Marge
|
-
|
40,33%
|
38,7%
|
35,32%
|
-
|
33,86%
|
35,52%
|
Resultaat voor belastingen (EBT)
1 |
16,11
|
18,03
|
23,16
|
22,23
|
23,82
|
22,96
|
23,95
|
Nettowinst (verlies)
1 |
13,2
|
14,77
|
18,59
|
18,07
|
19,52
|
18,77
|
19,58
|
Nettomarge
|
27,36%
|
24,43%
|
28,69%
|
26,43%
|
26,56%
|
25,51%
|
24,61%
|
WPA
2 |
6,450
|
7,330
|
9,170
|
8,900
|
2,610
|
9,270
|
9,670
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,130
|
2,337
|
2,571
|
2,760
|
-
|
3,060
|
3,140
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
24/01/22
|
23/01/23
|
23/01/24
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q1
|
---|
Omzet
1 |
16,42
|
17,21
|
16,06
|
16,17
|
17,82
|
18,32
|
17,94
|
18,43
|
18,5
|
18,6
|
17,98
|
18,05
|
18,58
|
18,97
|
18,88
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6,504
|
6,802
|
5,471
|
5,349
|
6,771
|
6,556
|
6,192
|
6,734
|
-
|
-
|
6,206
|
5,995
|
6,196
|
6,519
|
6,414
|
Operationele Marge
|
39,61%
|
39,53%
|
34,07%
|
33,07%
|
37,99%
|
35,79%
|
34,51%
|
36,54%
|
-
|
-
|
34,51%
|
33,22%
|
33,34%
|
34,36%
|
33,97%
|
Resultaat voor belastingen (EBT)
1 |
6,024
|
6,322
|
4,991
|
4,869
|
6,291
|
6,076
|
5,442
|
5,934
|
6,023
|
6,423
|
6,206
|
5,618
|
5,48
|
5,65
|
5,286
|
Nettowinst (verlies)
1 |
4,759
|
5,023
|
4,039
|
3,936
|
5,068
|
5,028
|
4,45
|
4,846
|
4,932
|
5,288
|
5,082
|
4,593
|
4,48
|
4,62
|
4,322
|
Nettomarge
|
28,98%
|
29,19%
|
25,15%
|
24,34%
|
28,44%
|
27,45%
|
24,8%
|
26,3%
|
26,66%
|
28,42%
|
28,26%
|
25,45%
|
24,11%
|
24,35%
|
22,89%
|
WPA
2 |
2,340
|
2,480
|
1,990
|
1,940
|
2,500
|
2,480
|
2,190
|
2,390
|
2,430
|
2,610
|
2,510
|
2,270
|
2,210
|
2,280
|
2,135
|
Dividend per aandeel
2 |
0,6270
|
0,6900
|
0,6900
|
0,6900
|
0,6900
|
0,6900
|
0,7600
|
0,7600
|
0,7600
|
0,7600
|
0,7600
|
0,7600
|
0,7600
|
0,7800
|
0,7800
|
Datum van publicatie
|
25/10/21
|
24/01/22
|
19/04/22
|
19/07/22
|
25/10/22
|
23/01/23
|
24/04/23
|
24/07/23
|
24/10/23
|
23/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
11,1%
|
12,7%
|
12,4%
|
12,7%
|
11,2%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
1,21%
|
1,08%
|
1,23%
|
1,2%
|
1,1%
|
0,97%
|
0,95%
|
Totale activa
1 |
1.091
|
1.367
|
1.512
|
1.506
|
1.773
|
1.936
|
2.061
|
Nettoactief per aandeel
2 |
63,60
|
70,70
|
76,40
|
71,60
|
80,70
|
86,50
|
94,10
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
24/01/22
|
23/01/23
|
23/01/24
|
-
|
-
|
Laatste slotkoers
90,25
USD Gemiddelde koersdoel
101,5
USD Spread / Gemiddelde doel +12,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,69% | 182 mln. | | +18,82% | 333 mld. | | +15,56% | 304 mld. | | +23,30% | 251 mld. | | +26,66% | 217 mld. | | +26,88% | 180 mld. | | +29,87% | 169 mld. | | +12,15% | 165 mld. | | +7,10% | 149 mld. | | -14,57% | 131 mld. |
Banken - Andere
|