Beurs gesloten -
Nyse
22:00:02 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,53
USD
|
+2,35%
|
|
+7,93%
|
-6,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
336.390
|
290.441
|
195.666
|
229.601
|
307.568
|
301.251
|
-
|
-
|
Bedrijfswaarde
1 |
336.390
|
290.441
|
195.666
|
229.601
|
307.568
|
301.251
|
301.251
|
301.251
|
K/w-verhouding
|
13,4
x
|
16,4
x
|
7,7
x
|
8,31
x
|
10,1
x
|
8,11
x
|
7,38
x
|
6,84
x
|
Dividendrendement
|
5,42%
|
1,46%
|
3,04%
|
3,4%
|
6,45%
|
7,81%
|
7,57%
|
8,72%
|
Marktkapitalisatie/omzet
|
2,87
x
|
2,53
x
|
1,58
x
|
1,61
x
|
1,96
x
|
1,82
x
|
1,72
x
|
1,62
x
|
Bedrijfswaarde/omzet
|
2,87
x
|
2,53
x
|
1,58
x
|
1,61
x
|
1,96
x
|
1,82
x
|
1,72
x
|
1,62
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,74
x
|
2,26
x
|
1,42
x
|
1,46
x
|
-
|
1,66
x
|
1,54
x
|
1,46
x
|
Aantal aandelen (in duizenden)
|
9.744.709
|
9.762.457
|
9.779.887
|
9.800.867
|
9.802.880
|
9.776.699
|
-
|
-
|
Referentieprijs
2 |
37,10
|
31,63
|
20,95
|
25,00
|
33,97
|
33,07
|
33,07
|
33,07
|
Datum van publicatie
|
10/02/20
|
1/02/21
|
10/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
117.079
|
114.785
|
123.979
|
142.721
|
156.800
|
165.084
|
174.893
|
186.358
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
60.706
|
56.428
|
65.087
|
77.804
|
98.700
|
94.811
|
89.125
|
101.856
|
Operationele Marge
|
51,85%
|
49,16%
|
52,5%
|
54,51%
|
62,95%
|
57,43%
|
50,96%
|
54,66%
|
Resultaat voor belastingen (EBT)
1 |
31.243
|
5.230
|
42.231
|
37.533
|
41.324
|
59.182
|
65.652
|
71.489
|
Nettowinst (verlies)
1 |
26.583
|
18.896
|
26.760
|
29.702
|
33.368
|
39.976
|
44.064
|
47.416
|
Nettomarge
|
22,71%
|
16,46%
|
21,58%
|
20,81%
|
21,28%
|
24,22%
|
25,2%
|
25,44%
|
WPA
2 |
2,770
|
1,930
|
2,720
|
3,010
|
3,380
|
4,080
|
4,478
|
4,835
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,011
|
0,4614
|
0,6372
|
0,8500
|
2,191
|
2,583
|
2,505
|
2,882
|
Datum van publicatie
|
10/02/20
|
1/02/21
|
10/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
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 |
31.508
|
33.104
|
34.963
|
35.249
|
36.567
|
37.869
|
36.051
|
40.122
|
40.402
|
36.900
|
40.400
|
40.936
|
41.796
|
42.903
|
42.885
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
11.052
|
-
|
14.964
|
11.812
|
12.024
|
20.584
|
-
|
24.549
|
-
|
26.772
|
26.000
|
14.432
|
15.171
|
15.671
|
-
|
Operationele Marge
|
35,08%
|
-
|
42,8%
|
33,51%
|
32,88%
|
54,36%
|
-
|
61,19%
|
-
|
72,55%
|
64,36%
|
35,25%
|
36,3%
|
36,53%
|
-
|
Resultaat voor belastingen (EBT)
1 |
8.915
|
10.272
|
9.133
|
10.157
|
9.827
|
8.416
|
8.237
|
10.907
|
10.473
|
11.707
|
12.207
|
14.400
|
15.461
|
15.457
|
-
|
Nettowinst (verlies)
1 |
5.780
|
6.596
|
6.651
|
7.456
|
8.092
|
7.503
|
7.355
|
8.619
|
8.358
|
9.036
|
9.811
|
9.858
|
10.518
|
10.516
|
-
|
Nettomarge
|
18,34%
|
19,93%
|
19,02%
|
21,15%
|
22,13%
|
19,81%
|
20,4%
|
21,48%
|
20,69%
|
24,49%
|
24,28%
|
24,08%
|
25,17%
|
24,51%
|
-
|
WPA
2 |
0,5900
|
0,6700
|
0,6800
|
0,7600
|
0,8200
|
0,7600
|
0,7500
|
0,8700
|
0,8500
|
0,9100
|
1,000
|
1,000
|
1,050
|
1,065
|
-
|
Dividend per aandeel
|
0,2657
|
0,2815
|
0,0500
|
0,3100
|
0,1959
|
0,3060
|
0,2700
|
0,2700
|
0,2720
|
1,610
|
-
|
0,8600
|
0,8758
|
0,9061
|
0,8520
|
Datum van publicatie
|
3/11/21
|
10/02/22
|
9/05/22
|
8/08/22
|
10/11/22
|
7/02/23
|
8/05/23
|
7/08/23
|
6/11/23
|
5/02/24
|
6/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
23,7%
|
14,5%
|
18,2%
|
19,2%
|
19,9%
|
21,4%
|
20,9%
|
20,8%
|
ROA (netto-inkomsten/totale activa)
|
1,7%
|
1%
|
1,31%
|
1,4%
|
1,46%
|
1,36%
|
1,48%
|
1,51%
|
Totale activa
1 |
1.563.706
|
1.889.600
|
2.035.136
|
2.118.545
|
2.285.479
|
2.939.435
|
2.973.312
|
3.133.206
|
Nettoactief per aandeel
2 |
13,50
|
14,00
|
14,80
|
17,10
|
-
|
19,90
|
21,50
|
22,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
1/02/21
|
10/02/22
|
7/02/23
|
5/02/24
|
-
|
-
|
-
|
Laatste slotkoers
33,07
BRL Gemiddelde koersdoel
39,02
BRL Spread / Gemiddelde doel +17,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,73% | 551 mld. | | +12,38% | 295 mld. | | +12,83% | 249 mld. | | +22,43% | 210 mld. | | +12,69% | 170 mld. | | +20,13% | 169 mld. | | +12,13% | 165 mld. | | +3,47% | 144 mld. | | -12,77% | 139 mld. |
Banken - Andere
|