Beurs gesloten -
OTC Markets
18:54:41 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,73
USD
|
+0,05%
|
|
-6,35%
|
+2,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
318.300
|
537.449
|
576.163
|
426.739
|
339.135
|
346.485
|
-
|
-
|
Bedrijfswaarde
1 |
188.503
|
379.876
|
395.228
|
244.010
|
329.296
|
330.003
|
328.969
|
327.920
|
K/w-verhouding
|
33,9
x
|
46,8
x
|
46
x
|
42,4
x
|
28,6
x
|
28
x
|
26,8
x
|
25
x
|
Dividendrendement
|
2,65%
|
1,92%
|
1,95%
|
2,12%
|
3,14%
|
3,2%
|
3,33%
|
3,57%
|
Marktkapitalisatie/omzet
|
19,5
x
|
28
x
|
27,5
x
|
23,1
x
|
16,5
x
|
16,2
x
|
15,4
x
|
14,5
x
|
Bedrijfswaarde/omzet
|
11,6
x
|
19,8
x
|
18,9
x
|
13,2
x
|
16,1
x
|
15,4
x
|
14,6
x
|
13,7
x
|
Bedrijfswaarde/EBITDA
|
15,4
x
|
25,9
x
|
24,3
x
|
18,5
x
|
22,2
x
|
21
x
|
20
x
|
18,5
x
|
Bedrijfswaarde/FCF
|
21
x
|
28,3
x
|
35,1
x
|
17,7
x
|
32,5
x
|
29,3
x
|
27,1
x
|
22,5
x
|
FCF Yield
|
4,76%
|
3,53%
|
2,85%
|
5,64%
|
3,07%
|
3,42%
|
3,69%
|
4,44%
|
Price to Book
|
7,18
x
|
11
x
|
11,6
x
|
8,58
x
|
6,61
x
|
6,5
x
|
6,33
x
|
6,03
x
|
Aantal aandelen (in duizenden)
|
1.258.104
|
1.264.586
|
1.265.179
|
1.265.538
|
1.265.431
|
1.264.545
|
-
|
-
|
Referentieprijs
2 |
253,0
|
425,0
|
455,4
|
337,2
|
268,0
|
274,0
|
274,0
|
274,0
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.311
|
19.190
|
20.950
|
18.456
|
20.516
|
21.391
|
22.516
|
23.893
|
EBITDA
1 |
12.263
|
14.641
|
16.269
|
13.185
|
14.828
|
15.704
|
16.428
|
17.723
|
Bedrijfsresultaat (EBIT)
1 |
11.219
|
13.444
|
14.915
|
11.726
|
13.385
|
14.214
|
14.893
|
16.011
|
Operationele Marge
|
68,78%
|
70,06%
|
71,19%
|
63,53%
|
65,24%
|
66,45%
|
66,15%
|
67,01%
|
Resultaat voor belastingen (EBT)
1 |
10.951
|
13.332
|
14.841
|
11.659
|
13.332
|
13.937
|
14.777
|
15.729
|
Nettowinst (verlies)
1 |
9.391
|
11.505
|
12.535
|
10.078
|
11.862
|
12.405
|
13.017
|
13.981
|
Nettomarge
|
57,57%
|
59,95%
|
59,83%
|
54,61%
|
57,82%
|
57,99%
|
57,81%
|
58,51%
|
WPA
2 |
7,470
|
9,090
|
9,890
|
7,950
|
9,360
|
9,773
|
10,23
|
10,94
|
Free Cash Flow
1 |
8.971
|
13.418
|
11.270
|
13.772
|
10.119
|
11.274
|
12.138
|
14.576
|
FCF-marge
|
55%
|
69,92%
|
53,79%
|
74,62%
|
49,32%
|
52,7%
|
53,91%
|
61%
|
Kasstroomconversie (ebitda)
|
73,16%
|
91,65%
|
69,27%
|
104,45%
|
68,24%
|
71,79%
|
73,89%
|
82,24%
|
Kasstroomconversie (nettowinst)
|
95,53%
|
116,63%
|
89,91%
|
136,65%
|
85,31%
|
90,88%
|
93,25%
|
104,26%
|
Dividend per aandeel
2 |
6,710
|
8,170
|
8,870
|
7,140
|
8,410
|
8,773
|
9,121
|
9,793
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
-
|
10.408
|
-
|
5.309
|
4.732
|
4.690
|
4.247
|
8.937
|
4.318
|
5.201
|
5.558
|
5.017
|
5.084
|
4.857
|
5.201
|
5.450
|
5.540
|
5.309
|
5.325
|
EBITDA
1 |
-
|
7.935
|
-
|
4.164
|
3.498
|
3.473
|
2.921
|
6.394
|
2.984
|
3.807
|
4.209
|
3.650
|
3.706
|
3.263
|
3.705
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
7.283
|
-
|
3.820
|
3.150
|
3.119
|
2.558
|
5.677
|
2.629
|
3.420
|
3.844
|
1.833
|
3.344
|
2.901
|
3.360
|
3.858
|
3.785
|
3.291
|
-
|
Operationele Marge
|
-
|
69,98%
|
-
|
71,95%
|
66,57%
|
66,5%
|
60,23%
|
63,52%
|
60,88%
|
65,76%
|
69,16%
|
36,54%
|
65,77%
|
59,73%
|
64,6%
|
70,79%
|
68,32%
|
61,99%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
7.228
|
-
|
3.801
|
3.134
|
3.108
|
2.538
|
5.646
|
2.611
|
3.402
|
3.829
|
3.280
|
3.336
|
2.887
|
3.356
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
5.233
|
6.272
|
-
|
3.251
|
2.674
|
2.668
|
2.168
|
4.836
|
2.263
|
2.979
|
3.436
|
2.876
|
2.953
|
2.597
|
2.970
|
2.879
|
3.033
|
2.931
|
2.973
|
Nettomarge
|
-
|
60,26%
|
-
|
61,24%
|
56,51%
|
56,89%
|
51,05%
|
54,11%
|
52,41%
|
57,28%
|
61,82%
|
57,33%
|
58,08%
|
53,47%
|
57,1%
|
52,82%
|
54,75%
|
55,2%
|
55,82%
|
WPA
2 |
4,150
|
-
|
-
|
2,560
|
2,110
|
2,110
|
1,710
|
3,820
|
1,790
|
2,340
|
2,690
|
2,290
|
2,330
|
2,050
|
2,340
|
2,279
|
2,392
|
2,312
|
2,351
|
Dividend per aandeel
2 |
-
|
-
|
4,690
|
-
|
4,180
|
-
|
3,450
|
-
|
-
|
3,690
|
-
|
4,500
|
-
|
3,910
|
-
|
4,166
|
-
|
4,234
|
-
|
Datum van publicatie
|
19/08/20
|
24/02/21
|
11/08/21
|
27/10/21
|
24/02/22
|
27/04/22
|
17/08/22
|
17/08/22
|
19/10/22
|
23/02/23
|
26/04/23
|
16/08/23
|
20/10/23
|
29/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
129.797
|
157.573
|
180.935
|
182.729
|
9.839
|
16.482
|
17.516
|
18.565
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.971
|
13.418
|
11.270
|
13.772
|
10.119
|
11.274
|
12.138
|
14.576
|
ROE (netto-inkomsten/eigen vermogen)
|
22,1%
|
24,7%
|
25,4%
|
20,3%
|
23,5%
|
23,5%
|
23,9%
|
24,6%
|
ROA (netto-inkomsten/totale activa)
|
3,51%
|
3,39%
|
3,14%
|
2,5%
|
3,17%
|
3,6%
|
3,63%
|
3,95%
|
Totale activa
1 |
267.500
|
339.080
|
399.204
|
402.685
|
373.615
|
344.415
|
358.877
|
354.297
|
Nettoactief per aandeel
2 |
35,20
|
38,70
|
39,20
|
39,30
|
40,60
|
42,20
|
43,30
|
45,40
|
Cashflow per aandeel
2 |
8,010
|
11,70
|
9,740
|
11,80
|
9,070
|
12,10
|
11,00
|
12,60
|
Capex
1 |
1.091
|
1.351
|
1.070
|
1.184
|
1.381
|
1.557
|
1.470
|
1.641
|
Capex/omzet
|
6,69%
|
7,04%
|
5,11%
|
6,42%
|
6,73%
|
7,28%
|
6,53%
|
6,87%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
274
HKD Gemiddelde koersdoel
296,4
HKD Spread / Gemiddelde doel +8,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,16% | 78,2 mld. | | +0,54% | 63 mld. | | -1,13% | 37,05 mld. | | +7,03% | 35,88 mld. | | -23,44% | 11,84 mld. | | +15,13% | 10,19 mld. | | -25,94% | 8,22 mld. | | +15,54% | 7,51 mld. | | -4,58% | 7,43 mld. |
Financiële en goederenmarktoperatoren - Andere
|