Beurs gesloten -
London S.E.
17:35:22 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
663,6
GBX
|
+0,26%
|
|
+2,69%
|
+4,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
159.002
|
104.963
|
122.091
|
123.096
|
153.588
|
153.497
|
-
|
-
|
Bedrijfswaarde
1 |
159.002
|
104.963
|
122.091
|
123.096
|
153.588
|
153.497
|
153.497
|
153.497
|
K/w-verhouding
|
26,2
x
|
27,3
x
|
9,79
x
|
8,43
x
|
7,1
x
|
6,26
x
|
7,05
x
|
6,67
x
|
Dividendrendement
|
6,5%
|
2,9%
|
4,12%
|
5,13%
|
7,54%
|
9,61%
|
7,57%
|
7,8%
|
Marktkapitalisatie/omzet
|
2,87
x
|
2,08
x
|
2,46
x
|
2,38
x
|
2,33
x
|
2,37
x
|
2,41
x
|
2,39
x
|
Bedrijfswaarde/omzet
|
2,87
x
|
2,08
x
|
2,46
x
|
2,38
x
|
2,33
x
|
2,37
x
|
2,41
x
|
2,39
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,89
x
|
0,6
x
|
0,69
x
|
0,73
x
|
0,85
x
|
0,87
x
|
0,81
x
|
0,75
x
|
Aantal aandelen (in duizenden)
|
20.258.598
|
20.261.513
|
20.114.611
|
19.735.210
|
18.986.604
|
18.570.439
|
-
|
-
|
Referentieprijs
2 |
7,849
|
5,180
|
6,070
|
6,237
|
8,089
|
8,266
|
8,266
|
8,266
|
Datum van publicatie
|
18/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
55.409
|
50.366
|
49.552
|
51.727
|
66.058
|
64.796
|
63.683
|
64.205
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
22.614
|
18.907
|
14.932
|
18.397
|
33.988
|
32.850
|
30.725
|
29.794
|
Operationele Marge
|
40,81%
|
37,54%
|
30,13%
|
35,57%
|
51,45%
|
50,7%
|
48,25%
|
46,4%
|
Resultaat voor belastingen (EBT)
1 |
13.347
|
8.777
|
18.906
|
17.528
|
30.348
|
33.016
|
29.224
|
28.615
|
Nettowinst (verlies)
1 |
5.969
|
3.898
|
12.607
|
14.822
|
22.432
|
24.995
|
20.948
|
20.888
|
Nettomarge
|
10,77%
|
7,74%
|
25,44%
|
28,65%
|
33,96%
|
38,57%
|
32,89%
|
32,53%
|
WPA
2 |
0,3000
|
0,1900
|
0,6200
|
0,7400
|
1,140
|
1,320
|
1,173
|
1,239
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5100
|
0,1500
|
0,2500
|
0,3200
|
0,6100
|
0,7940
|
0,6254
|
0,6450
|
Datum van publicatie
|
18/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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
|
---|
Omzet
1 |
26.477
|
12.012
|
11.989
|
12.464
|
12.772
|
11.616
|
14.875
|
20.171
|
16.705
|
16.161
|
13.021
|
16.701
|
15.516
|
15.363
|
15.275
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
11.535
|
4.212
|
2.445
|
4.152
|
4.665
|
3.641
|
5.939
|
12.585
|
8.845
|
8.193
|
4.376
|
-
|
-
|
-
|
-
|
Operationele Marge
|
43,57%
|
35,06%
|
20,39%
|
33,31%
|
36,53%
|
31,34%
|
39,93%
|
62,39%
|
52,95%
|
50,7%
|
33,61%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
4.318
|
5.403
|
2.664
|
4.166
|
5.010
|
3.147
|
5.205
|
12.886
|
8.771
|
7.714
|
977
|
12.040
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.977
|
3.543
|
1.788
|
2.803
|
5.486
|
1.913
|
4.620
|
10.327
|
6.639
|
5.619
|
-153
|
-
|
-
|
-
|
-
|
Nettomarge
|
7,47%
|
29,5%
|
14,91%
|
22,49%
|
42,95%
|
16,47%
|
31,06%
|
51,2%
|
39,74%
|
34,77%
|
-1,18%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,1000
|
0,1700
|
0,0900
|
0,1400
|
0,2800
|
0,1000
|
0,2200
|
0,5200
|
0,3400
|
0,2900
|
-0,0100
|
0,5171
|
0,2996
|
0,2673
|
0,2389
|
Dividend per aandeel
2 |
-
|
-
|
0,1800
|
-
|
0,0900
|
-
|
0,2300
|
0,1000
|
0,1000
|
0,1000
|
0,3100
|
0,3100
|
-
|
-
|
-
|
Datum van publicatie
|
3/08/20
|
25/10/21
|
22/02/22
|
26/04/22
|
1/08/22
|
25/10/22
|
21/02/23
|
2/05/23
|
1/08/23
|
30/10/23
|
21/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,35%
|
2,05%
|
7,1%
|
8,7%
|
13,6%
|
13,8%
|
12,1%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
0,45%
|
0,14%
|
0,5%
|
0,5%
|
0,75%
|
0,82%
|
0,71%
|
0,69%
|
Totale activa
1 |
1.339.242
|
2.849.624
|
2.505.864
|
2.964.400
|
2.994.127
|
3.053.975
|
2.958.811
|
3.029.403
|
Nettoactief per aandeel
2 |
8,770
|
8,620
|
8,760
|
8,500
|
9,510
|
9,550
|
10,30
|
11,00
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8,266
USD Gemiddelde koersdoel
9,85
USD Spread / Gemiddelde doel +19,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,42% | 153 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | -11,67% | 138 mld. | | +0,10% | 139 mld. | | +1,06% | 123 mld. |
Banken - Andere
|