Geschatte realtime
Tradegate
16:38:25 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,987
EUR
|
+5,87%
|
|
-0,32%
|
-69,76%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.618
|
4.894
|
5.678
|
5.858
|
7.391
|
3.204
|
-
|
-
|
Bedrijfswaarde
1 |
5.618
|
4.894
|
5.678
|
5.858
|
7.391
|
3.204
|
3.204
|
3.204
|
K/w-verhouding
|
15,6
x
|
10,3
x
|
10,2
x
|
6,83
x
|
3,16
x
|
-4,59
x
|
10,7
x
|
6,74
x
|
Dividendrendement
|
5,66%
|
6,45%
|
5,57%
|
7,91%
|
5,47%
|
2,33%
|
1,43%
|
1,32%
|
Marktkapitalisatie/omzet
|
5,43
x
|
4,22
x
|
4,21
x
|
3,57
x
|
1,28
x
|
1,13
x
|
1,03
x
|
-
|
Bedrijfswaarde/omzet
|
5,43
x
|
4,22
x
|
4,21
x
|
3,57
x
|
1,28
x
|
1,13
x
|
1,03
x
|
-
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,9
x
|
0,77
x
|
0,87
x
|
0,7
x
|
0,72
x
|
0,48
x
|
0,46
x
|
0,43
x
|
Aantal aandelen (in duizenden)
|
467.351
|
463.904
|
465.021
|
681.136
|
722.488
|
1.053.917
|
-
|
-
|
Referentieprijs
2 |
12,02
|
10,55
|
12,21
|
8,600
|
10,23
|
3,040
|
3,040
|
3,040
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
31/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.034
|
1.160
|
1.350
|
1.643
|
5.783
|
2.830
|
3.126
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
540,8
|
646
|
832
|
875
|
3.239
|
180,6
|
795,9
|
998,6
|
Operationele Marge
|
52,31%
|
55,69%
|
61,63%
|
53,26%
|
56,01%
|
6,38%
|
25,47%
|
-
|
Resultaat voor belastingen (EBT)
1 |
523,3
|
587,8
|
806
|
826
|
2.406
|
-620,3
|
584
|
818,4
|
Nettowinst (verlies)
1 |
362,2
|
478,3
|
563
|
617
|
2.341
|
-590,7
|
378,6
|
563,8
|
Nettomarge
|
35,03%
|
41,23%
|
41,7%
|
37,55%
|
40,48%
|
-20,87%
|
12,11%
|
-
|
WPA
2 |
0,7700
|
1,020
|
1,200
|
1,260
|
3,240
|
-0,6625
|
0,2852
|
0,4509
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,5600
|
0,0708
|
0,0433
|
0,0400
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
31/01/23
|
31/01/24
|
-
|
-
|
-
|
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 |
338
|
346
|
377
|
343
|
577
|
2.653
|
1.202
|
1.042
|
886
|
633
|
722,9
|
722,6
|
725,7
|
725
|
770
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
210
|
212
|
243
|
211
|
209
|
263
|
509
|
421
|
191
|
98
|
47,49
|
60,01
|
100,7
|
118,8
|
175,4
|
Operationele Marge
|
62,13%
|
61,27%
|
64,46%
|
61,52%
|
36,22%
|
9,91%
|
42,35%
|
40,4%
|
21,56%
|
15,48%
|
6,57%
|
8,3%
|
13,88%
|
16,38%
|
22,78%
|
Resultaat voor belastingen (EBT)
1 |
199
|
207
|
230
|
205
|
184
|
2.007
|
492
|
268
|
-361
|
-381
|
-149,6
|
-84,49
|
-48,37
|
60,08
|
124,3
|
Nettowinst (verlies)
1 |
142
|
147
|
163
|
144
|
164
|
1.998
|
405
|
199
|
-260
|
-335
|
-142,9
|
-80,97
|
-49,24
|
16,65
|
75,3
|
Nettomarge
|
42,01%
|
42,49%
|
43,24%
|
41,98%
|
28,42%
|
75,31%
|
33,69%
|
19,1%
|
-29,35%
|
-52,92%
|
-19,77%
|
-11,21%
|
-6,79%
|
2,3%
|
9,78%
|
WPA
2 |
0,3000
|
0,3100
|
0,3400
|
0,3000
|
0,3000
|
2,870
|
0,5500
|
0,2700
|
-0,3600
|
-0,4500
|
-0,1492
|
-0,0676
|
-0,0316
|
0,0229
|
0,0543
|
Dividend per aandeel
2 |
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,0500
|
-
|
0,0100
|
0,0100
|
0,0100
|
0,0100
|
0,0100
|
Datum van publicatie
|
26/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
31/01/23
|
28/04/23
|
27/07/23
|
26/10/23
|
31/01/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,88%
|
7,71%
|
8,75%
|
9,38%
|
23,2%
|
-6,63%
|
4,21%
|
5,97%
|
ROA (netto-inkomsten/totale activa)
|
0,76%
|
0,94%
|
1,04%
|
1,01%
|
2,15%
|
-0,48%
|
0,32%
|
0,58%
|
Totale activa
1 |
47.660
|
50.881
|
54.135
|
61.089
|
108.884
|
123.708
|
118.503
|
97.100
|
Nettoactief per aandeel
2 |
13,30
|
13,70
|
14,10
|
12,20
|
14,30
|
6,350
|
6,550
|
7,010
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
31/01/23
|
31/01/24
|
-
|
-
|
-
|
Laatste slotkoers
3,04
USD Gemiddelde koersdoel
4,786
USD Spread / Gemiddelde doel +57,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,25% | 572 mld. | | +18,34% | 307 mld. | | +21,47% | 262 mld. | | +24,09% | 186 mld. | | +29,19% | 174 mld. | | +8,09% | 160 mld. | | -1,49% | 155 mld. | | +8,76% | 150 mld. | | +13,94% | 140 mld. |
Banken - Andere
|