Geschatte realtime
Tradegate
10:17:22 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,32
EUR
|
+0,03%
|
|
-3,62%
|
+1,34%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
35.622
|
47.990
|
49.556
|
37.464
|
47.704
|
47.729
|
-
|
-
|
Bedrijfswaarde
1 |
40.213
|
49.152
|
50.784
|
39.890
|
54.138
|
52.781
|
51.767
|
50.905
|
K/w-verhouding
|
11,4
x
|
17,1
x
|
42,5
x
|
-87,4
x
|
-14,1
x
|
19,7
x
|
13,8
x
|
13,8
x
|
Dividendrendement
|
1,29%
|
2,42%
|
3,55%
|
4,34%
|
3,87%
|
2,42%
|
2,58%
|
2,49%
|
Marktkapitalisatie/omzet
|
3,66
x
|
4,17
x
|
4,05
x
|
3,14
x
|
4,04
x
|
2,81
x
|
2,6
x
|
2,61
x
|
Bedrijfswaarde/omzet
|
4,13
x
|
4,28
x
|
4,16
x
|
3,35
x
|
4,58
x
|
3,11
x
|
2,82
x
|
2,78
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
8,88
x
|
8,52
x
|
8,77
x
|
12,8
x
|
7,21
x
|
6,12
x
|
5,97
x
|
Bedrijfswaarde/FCF
|
28,5
x
|
13,7
x
|
19,3
x
|
18,6
x
|
558
x
|
30
x
|
18
x
|
15
x
|
FCF Yield
|
3,51%
|
7,3%
|
5,17%
|
5,38%
|
0,18%
|
3,33%
|
5,55%
|
6,69%
|
Price to Book
|
1,64
x
|
2,08
x
|
2,26
x
|
1,93
x
|
1,64
x
|
1,53
x
|
1,45
x
|
1,38
x
|
Aantal aandelen (in duizenden)
|
819.830
|
801.309
|
799.026
|
793.739
|
1.152.544
|
1.153.163
|
-
|
-
|
Referentieprijs
2 |
43,45
|
59,89
|
62,02
|
47,20
|
41,39
|
41,39
|
41,39
|
41,39
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.740
|
11.497
|
12.222
|
11.915
|
11.812
|
16.993
|
18.363
|
18.304
|
EBITDA
1 |
3.734
|
5.537
|
5.963
|
4.550
|
4.217
|
7.321
|
8.459
|
8.525
|
Bedrijfsresultaat (EBIT)
1 |
1.277
|
2.806
|
1.257
|
203
|
-1.643
|
4.194
|
5.761
|
5.483
|
Operationele Marge
|
13,11%
|
24,41%
|
10,28%
|
1,7%
|
-13,91%
|
24,68%
|
31,37%
|
29,95%
|
Resultaat voor belastingen (EBT)
1 |
3.693
|
3.143
|
1.108
|
-51
|
-1.971
|
3.896
|
4.869
|
5.016
|
Nettowinst (verlies)
1 |
2.805
|
2.829
|
1.166
|
-429
|
-2.475
|
2.505
|
3.237
|
3.219
|
Nettomarge
|
28,8%
|
24,61%
|
9,54%
|
-3,6%
|
-20,95%
|
14,74%
|
17,63%
|
17,59%
|
WPA
2 |
3,810
|
3,510
|
1,460
|
-0,5400
|
-2,940
|
2,104
|
2,989
|
3,001
|
Free Cash Flow
1 |
1.413
|
3.588
|
2.626
|
2.148
|
97
|
1.758
|
2.871
|
3.405
|
FCF-marge
|
14,51%
|
31,21%
|
21,49%
|
18,03%
|
0,82%
|
10,35%
|
15,64%
|
18,6%
|
Kasstroomconversie (ebitda)
|
37,84%
|
64,8%
|
44,04%
|
47,21%
|
2,3%
|
24,01%
|
33,95%
|
39,94%
|
Kasstroomconversie (nettowinst)
|
50,37%
|
126,83%
|
225,21%
|
-
|
-
|
70,19%
|
88,7%
|
105,76%
|
Dividend per aandeel
2 |
0,5600
|
1,450
|
2,200
|
2,050
|
1,600
|
1,000
|
1,066
|
1,029
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
3.390
|
3.023
|
3.058
|
2.634
|
3.200
|
2.679
|
2.683
|
2.493
|
3.957
|
4.023
|
4.168
|
4.625
|
4.841
|
4.967
|
4.464
|
EBITDA
1 |
1.599
|
1.390
|
1.149
|
850
|
1.161
|
990
|
910
|
933
|
1.384
|
1.694
|
1.704
|
1.954
|
2.145
|
2.236
|
2.025
|
Bedrijfsresultaat (EBIT)
1 |
-626
|
799
|
465
|
351
|
-1.431
|
505
|
366
|
238
|
-2.752
|
400
|
1.101
|
1.361
|
1.550
|
1.553
|
1.113
|
Operationele Marge
|
-18,47%
|
26,43%
|
15,21%
|
13,33%
|
-44,72%
|
18,85%
|
13,64%
|
9,55%
|
-69,55%
|
9,94%
|
26,41%
|
29,43%
|
32,02%
|
31,27%
|
24,94%
|
Resultaat voor belastingen (EBT)
1 |
-507
|
628
|
408
|
296
|
-1.383
|
539
|
300
|
232
|
-3.042
|
428
|
1.121
|
1.434
|
1.496
|
1.685
|
-
|
Nettowinst (verlies)
1 |
-46
|
448
|
387
|
213
|
-
|
351
|
155
|
158
|
-3.139
|
170
|
712,7
|
949,2
|
1.061
|
1.127
|
-
|
Nettomarge
|
-1,36%
|
14,82%
|
12,66%
|
8,09%
|
-
|
13,1%
|
5,78%
|
6,34%
|
-79,33%
|
4,23%
|
17,1%
|
20,53%
|
21,92%
|
22,69%
|
-
|
WPA
2 |
-0,0600
|
0,5600
|
0,4900
|
0,2700
|
-1,860
|
0,4400
|
0,1900
|
0,2000
|
-3,210
|
0,1500
|
0,6740
|
0,8581
|
0,9115
|
0,7686
|
0,6000
|
Dividend per aandeel
2 |
0,5500
|
0,5500
|
0,5500
|
0,5500
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2998
|
0,3248
|
Datum van publicatie
|
24/02/22
|
22/04/22
|
25/07/22
|
1/11/22
|
23/02/23
|
27/04/23
|
20/07/23
|
26/10/23
|
22/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.591
|
1.162
|
1.228
|
2.426
|
6.434
|
5.051
|
4.038
|
3.176
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,23
x
|
0,2099
x
|
0,2059
x
|
0,5332
x
|
1,526
x
|
0,6899
x
|
0,4773
x
|
0,3725
x
|
Free Cash Flow
1 |
1.413
|
3.588
|
2.626
|
2.148
|
97
|
1.758
|
2.871
|
3.405
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
9,63%
|
10,5%
|
7,1%
|
5,61%
|
9,03%
|
10,3%
|
9,67%
|
ROA (netto-inkomsten/totale activa)
|
9,24%
|
6,96%
|
5,79%
|
-
|
2,89%
|
4,48%
|
5,23%
|
5,18%
|
Totale activa
1 |
30.345
|
40.670
|
20.146
|
-
|
-85.640
|
55.977
|
61.957
|
62.205
|
Nettoactief per aandeel
2 |
26,50
|
28,80
|
27,50
|
24,40
|
25,20
|
27,10
|
28,50
|
30,00
|
Cashflow per aandeel
2 |
3,890
|
6,070
|
5,340
|
6,440
|
3,880
|
5,040
|
5,530
|
5,340
|
Capex
1 |
1.463
|
1.302
|
1.653
|
2.131
|
2.666
|
3.213
|
3.309
|
3.203
|
Capex/omzet
|
15,02%
|
11,32%
|
13,52%
|
17,89%
|
22,57%
|
18,91%
|
18,02%
|
17,5%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
41,39
USD Gemiddelde koersdoel
46,63
USD Spread / Gemiddelde doel +12,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,57% | 32,9 mld. | | -4,80% | 29,29 mld. | | +12,41% | 24,38 mld. | | +7,77% | 11,06 mld. | | +27,55% | 9,95 mld. | | -.--% | 8,68 mld. | | +14,96% | 8,3 mld. | | +2,44% | 8,14 mld. | | +17,12% | 6,08 mld. |
Goudwinning
|