Beurs gesloten -
Nasdaq
22:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,55
USD
|
+1,85%
|
|
-4,47%
|
-17,75%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
122,8
|
226,6
|
262,8
|
340,4
|
280,3
|
-
|
Bedrijfswaarde
1 |
122,8
|
226,6
|
262,8
|
340,4
|
280,3
|
280,3
|
K/w-verhouding
|
10,8
x
|
9,39
x
|
10,8
x
|
11,5
x
|
8,85
x
|
8,56
x
|
Dividendrendement
|
2,94%
|
1,99%
|
1,78%
|
-
|
1,68%
|
1,61%
|
Marktkapitalisatie/omzet
|
2,01
x
|
3,12
x
|
2,92
x
|
3,34
x
|
2,73
x
|
2,59
x
|
Bedrijfswaarde/omzet
|
2,01
x
|
3,12
x
|
2,92
x
|
3,34
x
|
2,73
x
|
2,59
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,91
x
|
1,24
x
|
1,9
x
|
2,06
x
|
1,5
x
|
1,3
x
|
Aantal aandelen (in duizenden)
|
4.507
|
5.637
|
5.643
|
5.650
|
5.657
|
-
|
Referentieprijs
2 |
27,25
|
40,20
|
46,58
|
60,24
|
49,55
|
49,55
|
Datum van publicatie
|
1/02/21
|
27/01/22
|
25/01/23
|
1/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
61,05
|
72,56
|
90,08
|
101,8
|
102,7
|
108,3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
19,56
|
29,1
|
39,79
|
45,02
|
41,1
|
45,1
|
Operationele Marge
|
32,04%
|
40,11%
|
44,17%
|
44,22%
|
40,02%
|
41,64%
|
Resultaat voor belastingen (EBT)
1 |
-
|
26,68
|
30,28
|
37,15
|
39,7
|
41,05
|
Nettowinst (verlies)
1 |
11,39
|
21,29
|
24,36
|
29,48
|
31,55
|
32,6
|
Nettomarge
|
18,65%
|
29,34%
|
27,04%
|
28,95%
|
30,72%
|
30,1%
|
WPA
2 |
2,530
|
4,280
|
4,330
|
5,240
|
5,600
|
5,790
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,8000
|
0,8000
|
0,8300
|
-
|
0,8300
|
0,8000
|
Datum van publicatie
|
1/02/21
|
27/01/22
|
25/01/23
|
1/02/24
|
-
|
-
|
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 |
18,91
|
19,36
|
19,34
|
-
|
24,35
|
25,91
|
24,31
|
25,89
|
25,72
|
25,89
|
25,5
|
25,6
|
25,8
|
25,9
|
26,15
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
7,968
|
7,562
|
7,523
|
-
|
11,79
|
12,52
|
-
|
11,44
|
12,13
|
11,16
|
-
|
10,3
|
10,3
|
10,6
|
10,1
|
Operationele Marge
|
42,14%
|
39,05%
|
38,89%
|
-
|
48,44%
|
48,34%
|
-
|
44,19%
|
47,16%
|
43,12%
|
-
|
40,23%
|
39,92%
|
40,93%
|
38,62%
|
Resultaat voor belastingen (EBT)
|
6,96
|
7,017
|
6,6
|
-
|
9,709
|
11,52
|
3,926
|
11,23
|
11,29
|
10,7
|
-
|
9,65
|
9,7
|
9,55
|
9,45
|
Nettowinst (verlies)
1 |
5,576
|
5,493
|
5,33
|
-
|
7,853
|
9,07
|
3,23
|
9,086
|
9,038
|
8,124
|
7,8
|
7,65
|
7,65
|
7,6
|
7,55
|
Nettomarge
|
29,49%
|
28,37%
|
27,55%
|
-
|
32,25%
|
35,01%
|
13,29%
|
35,1%
|
35,14%
|
31,38%
|
30,59%
|
29,88%
|
29,65%
|
29,34%
|
28,87%
|
WPA
2 |
1,060
|
0,9700
|
0,9500
|
-
|
1,400
|
1,610
|
0,5700
|
1,610
|
1,610
|
1,440
|
1,390
|
1,365
|
1,365
|
1,350
|
1,340
|
Dividend per aandeel
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2300
|
-
|
0,2300
|
-
|
-
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
25/10/21
|
27/01/22
|
28/04/22
|
11/08/22
|
25/10/22
|
25/01/23
|
1/05/23
|
26/07/23
|
25/10/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
13,7%
|
15,6%
|
20%
|
17,9%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
0,75%
|
1,06%
|
1,05%
|
1,21%
|
1,29%
|
1,32%
|
Totale activa
1 |
1.518
|
2.008
|
2.320
|
2.436
|
2.455
|
2.479
|
Nettoactief per aandeel
2 |
29,90
|
32,40
|
24,50
|
29,30
|
33,10
|
38,10
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/02/21
|
27/01/22
|
25/01/23
|
1/02/24
|
-
|
-
|
Laatste slotkoers
49,55
USD Gemiddelde koersdoel
54,5
USD Spread / Gemiddelde doel +9,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,75% | 280 mln. | | +16,85% | 571 mld. | | +14,20% | 301 mld. | | +18,59% | 252 mld. | | +25,74% | 216 mld. | | +21,29% | 183 mld. | | +25,50% | 170 mld. | | +9,52% | 162 mld. | | +5,28% | 146 mld. | | -15,88% | 131 mld. |
Banken - Andere
|