Beurs gesloten -
OTC Markets
18:41:30 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,3
USD
|
+21,18%
|
|
-.--%
|
+28,80%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.578
|
6.263
|
5.620
|
6.022
|
7.101
|
8.905
|
-
|
-
|
Bedrijfswaarde
1 |
10.199
|
8.382
|
7.359
|
7.173
|
8.321
|
10.910
|
10.690
|
10.445
|
K/w-verhouding
|
35,1
x
|
36,4
x
|
-32,3
x
|
91,2
x
|
24,2
x
|
17,7
x
|
17,2
x
|
15,3
x
|
Dividendrendement
|
2,44%
|
2,14%
|
1,74%
|
2,65%
|
2,76%
|
2,45%
|
2,97%
|
3,38%
|
Marktkapitalisatie/omzet
|
1,46
x
|
1,12
x
|
0,99
x
|
0,82
x
|
0,89
x
|
1,14
x
|
1,05
x
|
1,03
x
|
Bedrijfswaarde/omzet
|
1,74
x
|
1,49
x
|
1,3
x
|
0,98
x
|
1,05
x
|
1,39
x
|
1,27
x
|
1,21
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
8,77
x
|
9,24
x
|
7,44
x
|
7,63
x
|
8,84
x
|
7,45
x
|
6,88
x
|
Bedrijfswaarde/FCF
|
31,6
x
|
-34
x
|
23,5
x
|
166
x
|
18,1
x
|
31,1
x
|
17,2
x
|
13,9
x
|
FCF Yield
|
3,16%
|
-2,94%
|
4,26%
|
0,6%
|
5,52%
|
3,21%
|
5,81%
|
7,21%
|
Price to Book
|
2,89
x
|
1,95
x
|
2,06
x
|
1,62
x
|
1,78
x
|
1,83
x
|
1,75
x
|
1,65
x
|
Aantal aandelen (in duizenden)
|
380.577
|
405.879
|
407.513
|
455.494
|
455.492
|
486.106
|
-
|
-
|
Referentieprijs
2 |
22,54
|
15,43
|
13,79
|
13,22
|
15,59
|
18,32
|
18,32
|
18,32
|
Datum van publicatie
|
31/10/19
|
19/11/20
|
10/11/21
|
8/11/22
|
8/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.878
|
5.611
|
5.682
|
7.328
|
7.945
|
7.841
|
8.445
|
8.640
|
EBITDA
1 |
941,1
|
955,8
|
796,4
|
964,3
|
1.091
|
1.234
|
1.435
|
1.518
|
Bedrijfsresultaat (EBIT)
1 |
664,7
|
604,5
|
426,6
|
578,5
|
698,1
|
799
|
965,8
|
1.041
|
Operationele Marge
|
11,31%
|
10,77%
|
7,51%
|
7,89%
|
8,79%
|
10,19%
|
11,44%
|
12,05%
|
Resultaat voor belastingen (EBT)
1 |
359,1
|
284,5
|
-132,9
|
204,2
|
383,2
|
658,4
|
780,2
|
885,1
|
Nettowinst (verlies)
1 |
245,1
|
168,3
|
-173,8
|
60,1
|
295,7
|
533,1
|
523,4
|
588,8
|
Nettomarge
|
4,17%
|
3%
|
-3,06%
|
0,82%
|
3,72%
|
6,8%
|
6,2%
|
6,81%
|
WPA
2 |
0,6420
|
0,4240
|
-0,4270
|
0,1450
|
0,6450
|
1,033
|
1,065
|
1,194
|
Free Cash Flow
1 |
322,4
|
-246,7
|
313,5
|
43,2
|
459,6
|
350,5
|
621,5
|
753
|
FCF-marge
|
5,48%
|
-4,4%
|
5,52%
|
0,59%
|
5,78%
|
4,47%
|
7,36%
|
8,72%
|
Kasstroomconversie (ebitda)
|
34,26%
|
-
|
39,36%
|
4,48%
|
42,14%
|
28,4%
|
43,3%
|
49,62%
|
Kasstroomconversie (nettowinst)
|
131,54%
|
-
|
-
|
71,88%
|
155,43%
|
65,74%
|
118,74%
|
127,89%
|
Dividend per aandeel
2 |
0,5500
|
0,3300
|
0,2400
|
0,3500
|
0,4300
|
0,4483
|
0,5445
|
0,6195
|
Datum van publicatie
|
31/10/19
|
19/11/20
|
10/11/21
|
8/11/22
|
8/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
|
2.880
|
2.731
|
2.623
|
3.059
|
3.277
|
-
|
-
|
4.050
|
3.998
|
3.947
|
3.657
|
4.090
|
4.033
|
4.352
|
4.101
|
EBITDA
|
479,7
|
476,1
|
361,5
|
434,9
|
423,7
|
-
|
-
|
540,6
|
505,3
|
585,3
|
556,5
|
672,6
|
651
|
742
|
-
|
Bedrijfsresultaat (EBIT)
|
308,6
|
295,9
|
151,8
|
274,8
|
244,9
|
-
|
-
|
333,6
|
322,6
|
375,5
|
353,7
|
435,5
|
471,1
|
497
|
504,1
|
Operationele Marge
|
10,71%
|
10,83%
|
5,79%
|
8,98%
|
7,47%
|
-
|
-
|
8,24%
|
8,07%
|
9,51%
|
9,67%
|
10,65%
|
11,68%
|
11,42%
|
12,29%
|
Resultaat voor belastingen (EBT)
|
245,6
|
-
|
89,5
|
-
|
50,3
|
-
|
-
|
153,9
|
153,7
|
229,5
|
-
|
365
|
-
|
-
|
-
|
Nettowinst (verlies)
|
165,2
|
-
|
76,7
|
-250,5
|
-84,6
|
-
|
-
|
144,7
|
122,6
|
173,1
|
337,5
|
241
|
-
|
-
|
-
|
Nettomarge
|
5,74%
|
-
|
2,92%
|
-8,19%
|
-2,58%
|
-
|
-
|
3,57%
|
3,07%
|
4,39%
|
9,23%
|
5,89%
|
-
|
-
|
-
|
WPA
|
0,4270
|
-
|
0,1880
|
-
|
-0,2070
|
-
|
-
|
0,3520
|
0,2680
|
0,3770
|
0,7230
|
0,5220
|
-
|
-
|
-
|
Dividend per aandeel
1 |
0,2200
|
-
|
0,0750
|
0,1650
|
0,1300
|
0,1100
|
0,1100
|
0,2200
|
0,1800
|
0,2500
|
-
|
0,2700
|
-
|
-
|
-
|
Datum van publicatie
|
7/05/20
|
19/11/20
|
12/05/21
|
10/11/21
|
11/05/22
|
8/08/22
|
8/11/22
|
8/11/22
|
10/05/23
|
8/11/23
|
8/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.621
|
2.119
|
1.739
|
1.152
|
1.220
|
2.004
|
1.784
|
1.540
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,722
x
|
2,217
x
|
2,184
x
|
1,194
x
|
1,119
x
|
1,624
x
|
1,243
x
|
1,015
x
|
Free Cash Flow
1 |
322
|
-247
|
314
|
43,2
|
460
|
350
|
621
|
753
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
9,8%
|
7,42%
|
9,89%
|
9,62%
|
9,37%
|
10,5%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
5,14%
|
3,8%
|
2,68%
|
4,03%
|
4,31%
|
5,76%
|
6,54%
|
7,25%
|
Totale activa
1 |
4.765
|
4.430
|
-6.492
|
1.491
|
6.866
|
9.261
|
8.002
|
8.120
|
Nettoactief per aandeel
2 |
7,810
|
7,900
|
6,690
|
8,140
|
8,760
|
10,00
|
10,50
|
11,10
|
Cashflow per aandeel
2 |
1,960
|
0,7000
|
1,520
|
0,8700
|
1,980
|
1,440
|
1,910
|
2,130
|
Capex
1 |
424
|
524
|
305
|
319
|
439
|
416
|
444
|
442
|
Capex/omzet
|
7,21%
|
9,34%
|
5,37%
|
4,35%
|
5,53%
|
5,31%
|
5,26%
|
5,11%
|
Datum van publicatie
|
31/10/19
|
19/11/20
|
10/11/21
|
8/11/22
|
8/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,32
AUD Gemiddelde koersdoel
20,14
AUD Spread / Gemiddelde doel +9,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,17% | 2,19 mld. | | +22,69% | 1,96 mld. | | +1,44% | 905 mln. | | +36,42% | 871 mln. | | -1,68% | 820 mln. | | -30,72% | 554 mln. | | +1,93% | 480 mln. | | -18,24% | 343 mln. | | +59,21% | 325 mln. |
Explosieven
|