Geschatte realtime
Tradegate
17:31:21 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,739
EUR
|
+0,46%
|
|
+1,48%
|
+18,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.305
|
567,3
|
1.613
|
1.796
|
3.988
|
4.712
|
-
|
-
|
Bedrijfswaarde
1 |
1.305
|
567,3
|
1.613
|
1.796
|
3.988
|
4.712
|
4.712
|
4.712
|
K/w-verhouding
|
9,06
x
|
-0,86
x
|
-0,37
x
|
2,11
x
|
5,08
x
|
4,88
x
|
4,89
x
|
4,86
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
5,11%
|
8,5%
|
10%
|
Marktkapitalisatie/omzet
|
0,6
x
|
0,3
x
|
0,64
x
|
0,7
x
|
1,56
x
|
1,84
x
|
1,89
x
|
1,87
x
|
Bedrijfswaarde/omzet
|
0,6
x
|
0,3
x
|
0,64
x
|
0,7
x
|
1,56
x
|
1,84
x
|
1,89
x
|
1,87
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,17
x
|
0,08
x
|
0,28
x
|
0,27
x
|
-
|
0,63
x
|
0,58
x
|
0,55
x
|
Aantal aandelen (in duizenden)
|
26.461
|
26.445
|
1.250.241
|
1.249.208
|
1.246.392
|
1.247.758
|
-
|
-
|
Referentieprijs
2 |
49,34
|
21,45
|
1,290
|
1,438
|
3,200
|
3,776
|
3,776
|
3,776
|
Datum van publicatie
|
30/03/20
|
16/03/21
|
15/03/22
|
24/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.174
|
1.893
|
2.526
|
2.582
|
2.550
|
2.567
|
2.494
|
2.525
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.161
|
809
|
1.592
|
1.694
|
1.751
|
1.649
|
1.623
|
1.635
|
Operationele Marge
|
53,4%
|
42,74%
|
63,02%
|
65,61%
|
68,67%
|
64,24%
|
65,07%
|
64,77%
|
Resultaat voor belastingen (EBT)
1 |
389
|
-530
|
-2.691
|
1.037
|
1.078
|
1.323
|
1.307
|
1.349
|
Nettowinst (verlies)
1 |
280
|
-652
|
-3.013
|
899
|
788
|
973,5
|
970,3
|
981,7
|
Nettomarge
|
12,88%
|
-34,44%
|
-119,28%
|
34,82%
|
30,9%
|
37,92%
|
38,91%
|
38,88%
|
WPA
2 |
5,445
|
-24,92
|
-3,510
|
0,6800
|
0,6300
|
0,7738
|
0,7722
|
0,7776
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,1931
|
0,3208
|
0,3792
|
Datum van publicatie
|
30/03/20
|
16/03/21
|
15/03/22
|
24/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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 |
922
|
629
|
983
|
513
|
464
|
576
|
577
|
662
|
653
|
680
|
592
|
653,1
|
652
|
649,7
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
470
|
415
|
502
|
298
|
249
|
282
|
371
|
461
|
457
|
462
|
389
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
50,98%
|
65,98%
|
51,07%
|
58,09%
|
53,66%
|
48,96%
|
64,3%
|
69,64%
|
69,98%
|
67,94%
|
65,71%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
250
|
-
|
93
|
158
|
231
|
255
|
-
|
-
|
311
|
325
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-149
|
76
|
-
|
92
|
168
|
170
|
180
|
-
|
-
|
211
|
233
|
246,8
|
264,4
|
275,4
|
-
|
-
|
Nettomarge
|
-16,16%
|
12,08%
|
-
|
17,93%
|
36,21%
|
29,51%
|
31,2%
|
-
|
-
|
31,03%
|
39,36%
|
37,78%
|
40,56%
|
42,38%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
0,1300
|
0,1300
|
-
|
-
|
-
|
0,1600
|
0,1800
|
0,1885
|
0,1996
|
0,1995
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0604
|
0,0604
|
0,0604
|
0,1137
|
0,1137
|
Datum van publicatie
|
4/08/20
|
15/03/22
|
12/05/22
|
3/08/22
|
11/11/22
|
24/02/23
|
5/05/23
|
31/07/23
|
3/11/23
|
14/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,59%
|
-4,56%
|
-46,8%
|
9,32%
|
15,1%
|
13,9%
|
12,4%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
0,44%
|
-0,98%
|
-3,98%
|
1,16%
|
1,04%
|
1,4%
|
1,2%
|
1,18%
|
Totale activa
1 |
63.839
|
66.403
|
75.704
|
77.728
|
75.544
|
69.335
|
81.064
|
83.199
|
Nettoactief per aandeel
2 |
290,0
|
270,0
|
4,630
|
5,260
|
-
|
6,040
|
6,490
|
6,880
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/03/20
|
16/03/21
|
15/03/22
|
24/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
3,776
EUR Gemiddelde koersdoel
5,151
EUR Spread / Gemiddelde doel +36,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,98% | 598 mld. | | +31,38% | 328 mld. | | +14,40% | 280 mld. | | +21,80% | 196 mld. | | +17,63% | 183 mld. | | +16,78% | 179 mld. | | +4,48% | 157 mld. | | +13,08% | 157 mld. | | +18,46% | 150 mld. |
Banken - Andere
|