Beurs gesloten -
OTC Markets
15:56:36 29-12-2023
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,69
USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.970
|
4.943
|
5.811
|
4.218
|
4.783
|
6.298
|
-
|
-
|
Bedrijfswaarde
1 |
3.290
|
5.434
|
6.179
|
4.696
|
5.261
|
6.657
|
6.551
|
6.510
|
K/w-verhouding
|
11,9
x
|
16,4
x
|
11,6
x
|
8,06
x
|
9,12
x
|
15
x
|
15,3
x
|
14,6
x
|
Dividendrendement
|
5,49%
|
4,39%
|
5,67%
|
8,22%
|
7,13%
|
4,38%
|
4,31%
|
4,52%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,62
x
|
0,65
x
|
0,46
x
|
0,5
x
|
0,66
x
|
0,64
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
0,46
x
|
0,69
x
|
0,69
x
|
0,51
x
|
0,55
x
|
0,7
x
|
0,67
x
|
0,64
x
|
Bedrijfswaarde/EBITDA
|
7,67
x
|
7,42
x
|
6,43
x
|
4,63
x
|
5,3
x
|
7,75
x
|
7,63
x
|
7,34
x
|
Bedrijfswaarde/FCF
|
13,6
x
|
5,79
x
|
12,3
x
|
8,24
x
|
8,16
x
|
14
x
|
14,9
x
|
15,5
x
|
FCF Yield
|
7,37%
|
17,3%
|
8,11%
|
12,1%
|
12,3%
|
7,17%
|
6,7%
|
6,47%
|
Price to Book
|
2,87
x
|
4,51
x
|
4,44
x
|
3,42
x
|
3,37
x
|
4,07
x
|
3,79
x
|
3,46
x
|
Aantal aandelen (in duizenden)
|
114.883
|
114.883
|
114.883
|
109.660
|
109.334
|
109.340
|
-
|
-
|
Referentieprijs
2 |
25,85
|
43,03
|
50,58
|
38,46
|
43,75
|
57,60
|
57,60
|
57,60
|
Datum van publicatie
|
11/08/19
|
16/08/20
|
15/08/21
|
14/08/22
|
13/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.095
|
7.919
|
8.916
|
9.232
|
9.626
|
9.549
|
9.831
|
10.199
|
EBITDA
1 |
429,1
|
732,3
|
961,6
|
1.014
|
993,2
|
859,3
|
858,4
|
886,8
|
Bedrijfsresultaat (EBIT)
1 |
372,8
|
486,5
|
743,1
|
794,6
|
769
|
622,7
|
614
|
636,4
|
Operationele Marge
|
5,25%
|
6,14%
|
8,33%
|
8,61%
|
7,99%
|
6,52%
|
6,25%
|
6,24%
|
Resultaat voor belastingen (EBT)
1 |
359,3
|
448
|
720
|
775,3
|
747,1
|
595,9
|
569,6
|
585,1
|
Nettowinst (verlies)
1 |
249,8
|
302,3
|
506,1
|
544,9
|
524,6
|
422,7
|
410,8
|
421,7
|
Nettomarge
|
3,52%
|
3,82%
|
5,68%
|
5,9%
|
5,45%
|
4,43%
|
4,18%
|
4,13%
|
WPA
2 |
2,174
|
2,631
|
4,378
|
4,774
|
4,799
|
3,838
|
3,760
|
3,947
|
Free Cash Flow
1 |
242,3
|
938,2
|
501
|
569,8
|
644,7
|
477,2
|
438,9
|
421,1
|
FCF-marge
|
3,41%
|
11,85%
|
5,62%
|
6,17%
|
6,7%
|
5%
|
4,46%
|
4,13%
|
Kasstroomconversie (ebitda)
|
56,47%
|
128,12%
|
52,1%
|
56,2%
|
64,91%
|
55,53%
|
51,13%
|
47,48%
|
Kasstroomconversie (nettowinst)
|
97%
|
310,35%
|
98,99%
|
104,57%
|
122,89%
|
112,89%
|
106,83%
|
99,84%
|
Dividend per aandeel
2 |
1,420
|
1,890
|
2,870
|
3,160
|
3,120
|
2,521
|
2,484
|
2,601
|
Datum van publicatie
|
11/08/19
|
16/08/20
|
15/08/21
|
14/08/22
|
13/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Junio |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
3.995
|
3.924
|
4.941
|
3.975
|
2.431
|
2.431
|
4.862
|
2.185
|
2.185
|
4.370
|
5.278
|
4.348
|
5.162
|
4.438
|
5.248
|
4.392
|
EBITDA
|
281,9
|
360,2
|
571,9
|
389,7
|
-
|
-
|
529
|
-
|
-
|
484,9
|
592,6
|
400,6
|
505,2
|
358,5
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
263
|
223,5
|
462,8
|
280,3
|
-
|
-
|
420,5
|
-
|
-
|
374,1
|
479,2
|
289,8
|
386,7
|
234,1
|
370,9
|
217,2
|
Operationele Marge
|
6,58%
|
5,7%
|
9,37%
|
7,05%
|
-
|
-
|
8,65%
|
-
|
-
|
8,56%
|
9,08%
|
6,67%
|
7,49%
|
5,27%
|
7,07%
|
4,95%
|
Resultaat voor belastingen (EBT)
|
245,2
|
-
|
450,5
|
269,5
|
-
|
-
|
410,5
|
-
|
-
|
364,8
|
470,2
|
276,9
|
377,3
|
-
|
-
|
-
|
Nettowinst (verlies)
|
170,6
|
131,7
|
317,7
|
188,4
|
-
|
-
|
287,9
|
-
|
-
|
257
|
329,9
|
194,7
|
264,3
|
153,2
|
265,2
|
159
|
Nettomarge
|
4,27%
|
3,36%
|
6,43%
|
4,74%
|
-
|
-
|
5,92%
|
-
|
-
|
5,88%
|
6,25%
|
4,48%
|
5,12%
|
3,45%
|
5,05%
|
3,62%
|
WPA
|
1,485
|
-
|
2,747
|
1,631
|
-
|
-
|
2,496
|
-
|
-
|
2,278
|
3,006
|
1,793
|
2,408
|
1,401
|
2,418
|
-
|
Dividend per aandeel
|
0,9900
|
0,9000
|
1,800
|
1,070
|
-
|
-
|
1,630
|
-
|
-
|
1,530
|
1,970
|
1,150
|
-
|
0,9000
|
-
|
-
|
Datum van publicatie
|
9/02/20
|
16/08/20
|
14/02/21
|
15/08/21
|
13/11/21
|
13/02/22
|
13/02/22
|
14/05/22
|
14/08/22
|
14/08/22
|
12/02/23
|
13/08/23
|
11/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
320
|
490
|
368
|
479
|
478
|
359
|
253
|
212
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7455
x
|
0,6693
x
|
0,3828
x
|
0,4722
x
|
0,4811
x
|
0,4183
x
|
0,2953
x
|
0,2395
x
|
Free Cash Flow
1 |
242
|
938
|
501
|
570
|
645
|
477
|
439
|
421
|
ROE (netto-inkomsten/eigen vermogen)
|
23,8%
|
31%
|
38,5%
|
42,1%
|
38,9%
|
28%
|
25,9%
|
25%
|
ROA (netto-inkomsten/totale activa)
|
9,28%
|
11,6%
|
14,3%
|
17,3%
|
16,4%
|
11,7%
|
11,2%
|
11,5%
|
Totale activa
1 |
2.693
|
2.598
|
3.540
|
3.154
|
3.198
|
3.609
|
3.657
|
3.682
|
Nettoactief per aandeel
2 |
8,990
|
9,530
|
11,40
|
11,30
|
13,00
|
14,20
|
15,20
|
16,60
|
Cashflow per aandeel
2 |
2,600
|
8,460
|
4,830
|
5,490
|
6,550
|
6,120
|
6,060
|
6,100
|
Capex
1 |
59,3
|
43,1
|
57,7
|
57,6
|
71,7
|
76,7
|
76,3
|
78,9
|
Capex/omzet
|
0,84%
|
0,54%
|
0,65%
|
0,62%
|
0,74%
|
0,8%
|
0,78%
|
0,77%
|
Datum van publicatie
|
11/08/19
|
16/08/20
|
15/08/21
|
14/08/22
|
13/08/23
|
-
|
-
|
-
|
Laatste slotkoers
57,6
AUD Gemiddelde koersdoel
56,75
AUD Spread / Gemiddelde doel -1,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,32% | 15,7 mld. | | +43,69% | 3,53 mld. | | +1,45% | 1,85 mld. | | +13,76% | 1,64 mld. | | +43,28% | 1,33 mld. | | -4,68% | 1,04 mld. | | +43,37% | 1,02 mld. | | -2,42% | 988 mln. | | -1,20% | 959 mln. |
Computer- en elektronicaverkopers - NEC
|