Vertraagde tijd
OTC Markets
21:01:43 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,988
USD
|
+4,63%
|
|
-.--%
|
+16,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
97.125
|
95.102
|
98.592
|
104.871
|
107.216
|
120.911
|
-
|
-
|
Bedrijfswaarde
1 |
97.125
|
95.102
|
98.592
|
104.871
|
107.216
|
120.911
|
120.911
|
120.911
|
K/w-verhouding
|
11,8
x
|
14,7
x
|
11,9
x
|
12,6
x
|
11,5
x
|
12,2
x
|
11,6
x
|
11
x
|
Dividendrendement
|
7,41%
|
6,15%
|
6,99%
|
-
|
6,75%
|
6,19%
|
6,5%
|
6,77%
|
Marktkapitalisatie/omzet
|
3,93
x
|
3,84
x
|
3,87
x
|
3,8
x
|
3,92
x
|
4,17
x
|
3,97
x
|
3,77
x
|
Bedrijfswaarde/omzet
|
3,93
x
|
3,84
x
|
3,87
x
|
3,8
x
|
3,92
x
|
4,17
x
|
3,97
x
|
3,77
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,19
x
|
1,13
x
|
1,15
x
|
1,22
x
|
1,25
x
|
1,24
x
|
1,2
x
|
1,16
x
|
Aantal aandelen (in duizenden)
|
11.241.362
|
11.241.362
|
11.878.513
|
12.054.127
|
12.060.237
|
12.066.952
|
-
|
-
|
Referentieprijs
2 |
8,640
|
8,460
|
8,300
|
8,700
|
8,890
|
9,990
|
9,990
|
9,990
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.741
|
24.763
|
25.448
|
27.615
|
27.361
|
28.976
|
30.465
|
32.111
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.179
|
13.518
|
13.930
|
14.808
|
13.972
|
14.890
|
15.829
|
16.677
|
Operationele Marge
|
53,27%
|
54,59%
|
54,74%
|
53,62%
|
51,07%
|
51,39%
|
51,96%
|
51,93%
|
Resultaat voor belastingen (EBT)
1 |
11.014
|
8.657
|
10.887
|
12.153
|
12.532
|
13.185
|
13.822
|
14.567
|
Nettowinst (verlies)
1 |
8.198
|
6.481
|
8.096
|
8.235
|
9.350
|
9.774
|
10.314
|
10.862
|
Nettomarge
|
33,14%
|
26,17%
|
31,81%
|
29,82%
|
34,17%
|
33,73%
|
33,85%
|
33,83%
|
WPA
2 |
0,7345
|
0,5766
|
0,6966
|
0,6880
|
0,7755
|
0,8176
|
0,8605
|
0,9084
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6400
|
0,5200
|
0,5800
|
-
|
0,6000
|
0,6182
|
0,6491
|
0,6761
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
6.300
|
6.454
|
6.835
|
7.414
|
6.897
|
6.731
|
7.310
|
6.750
|
6.977
|
8.295
|
7.287
|
7.489
|
7.693
|
7.770
|
7.883
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
3.345
|
3.520
|
3.779
|
-
|
-
|
3.272
|
3.889
|
3.453
|
3.358
|
3.920
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
53,1%
|
54,54%
|
55,29%
|
-
|
-
|
48,61%
|
53,21%
|
51,15%
|
48,13%
|
47,26%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.720
|
2.972
|
2.666
|
3.208
|
3.307
|
3.056
|
3.370
|
3.156
|
2.950
|
3.442
|
3.173
|
3.345
|
3.425
|
3.301
|
3.379
|
Nettowinst (verlies)
1 |
2.057
|
2.045
|
1.857
|
2.166
|
2.167
|
2.265
|
2.339
|
2.358
|
2.388
|
2.488
|
2.379
|
2.510
|
2.572
|
2.477
|
2.537
|
Nettomarge
|
32,65%
|
31,68%
|
27,17%
|
29,21%
|
31,42%
|
33,66%
|
31,99%
|
34,93%
|
34,22%
|
30%
|
32,64%
|
33,52%
|
33,43%
|
31,88%
|
32,18%
|
WPA
2 |
0,1732
|
0,1722
|
0,1552
|
0,1822
|
0,1798
|
0,1879
|
0,1940
|
0,1956
|
0,1980
|
0,2063
|
0,1867
|
0,1935
|
0,2090
|
0,2053
|
0,2103
|
Dividend per aandeel
2 |
0,3000
|
-
|
0,2800
|
-
|
-
|
-
|
0,2800
|
-
|
0,3100
|
-
|
0,3026
|
-
|
0,3370
|
-
|
0,2909
|
Datum van publicatie
|
24/02/22
|
26/05/22
|
25/08/22
|
23/11/22
|
27/02/23
|
24/05/23
|
30/08/23
|
22/11/23
|
28/02/24
|
24/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,5%
|
7,81%
|
9,51%
|
9,59%
|
10,8%
|
10,2%
|
10,5%
|
10,7%
|
ROA (netto-inkomsten/totale activa)
|
1%
|
0,77%
|
0,93%
|
0,9%
|
0,95%
|
0,92%
|
0,94%
|
0,96%
|
Totale activa
1 |
820.710
|
841.717
|
872.532
|
917.952
|
988.349
|
1.067.046
|
1.100.026
|
1.134.775
|
Nettoactief per aandeel
2 |
7,260
|
7,510
|
7,220
|
7,130
|
7,110
|
8,070
|
8,320
|
8,600
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9,99
MYR Gemiddelde koersdoel
10,07
MYR Spread / Gemiddelde doel +0,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,69% | 600 mld. | | +21,47% | 320 mld. | | +23,82% | 274 mld. | | +24,73% | 190 mld. | | +28,52% | 179 mld. | | +7,84% | 160 mld. | | +3,48% | 158 mld. | | +11,27% | 152 mld. | | +12,15% | 140 mld. |
Banken - Andere
|