Beurs gesloten -
OTC Markets
18:46:42 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,62
USD
|
-1,78%
|
|
-4,99%
|
+24,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
482.727
|
393.896
|
458.454
|
419.607
|
412.748
|
483.870
|
-
|
-
|
Bedrijfswaarde
1 |
482.727
|
393.896
|
458.454
|
419.607
|
412.748
|
483.870
|
483.870
|
483.870
|
K/w-verhouding
|
6,58
x
|
5,19
x
|
5,71
x
|
5,04
x
|
4,08
x
|
5,09
x
|
4,75
x
|
4,51
x
|
Dividendrendement
|
4,44%
|
5,66%
|
5,55%
|
-
|
-
|
6,23%
|
6,49%
|
6,82%
|
Marktkapitalisatie/omzet
|
1,74
x
|
1,38
x
|
1,44
x
|
1,25
x
|
1,2
x
|
1,38
x
|
1,28
x
|
1,18
x
|
Bedrijfswaarde/omzet
|
1,74
x
|
1,38
x
|
1,44
x
|
1,25
x
|
1,2
x
|
1,38
x
|
1,28
x
|
1,18
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,82
x
|
0,59
x
|
0,52
x
|
-
|
-
|
0,48
x
|
0,44
x
|
0,4
x
|
Aantal aandelen (in duizenden)
|
86.202.738
|
86.978.562
|
92.383.968
|
92.383.968
|
99.161.076
|
99.161.076
|
-
|
-
|
Referentieprijs
2 |
4,736
|
3,686
|
4,457
|
4,283
|
3,390
|
4,199
|
4,199
|
4,199
|
Datum van publicatie
|
25/03/20
|
29/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
276.809
|
286.202
|
318.762
|
334.956
|
342.912
|
350.999
|
378.453
|
409.067
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
117.772
|
67.757
|
81.405
|
91.184
|
117.770
|
118.557
|
125.362
|
134.953
|
Operationele Marge
|
42,55%
|
23,67%
|
25,54%
|
27,22%
|
34,34%
|
33,78%
|
33,12%
|
32,99%
|
Resultaat voor belastingen (EBT)
1 |
63.745
|
68.136
|
81.454
|
91.364
|
91.599
|
92.458
|
99.284
|
103.373
|
Nettowinst (verlies)
1 |
60.933
|
64.199
|
76.170
|
85.224
|
86.270
|
82.712
|
90.191
|
94.100
|
Nettomarge
|
22,01%
|
22,43%
|
23,9%
|
25,44%
|
25,16%
|
23,56%
|
23,83%
|
23%
|
WPA
2 |
0,7200
|
0,7100
|
0,7800
|
0,8500
|
0,8300
|
0,8257
|
0,8840
|
0,9319
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2102
|
0,2085
|
0,2474
|
-
|
-
|
0,2615
|
0,2724
|
0,2866
|
Datum van publicatie
|
25/03/20
|
29/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
135.412
|
146.485
|
140.052
|
157.653
|
80.404
|
161.454
|
-
|
88.379
|
173.635
|
-
|
-
|
88.242
|
88.813
|
-
|
83.146
|
82.790
|
-
|
89.430
|
84.545
|
-
|
85.679
|
80.808
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
50.658
|
69.821
|
-
|
-
|
9.101
|
52.899
|
-
|
39.408
|
79.801
|
-
|
12.660
|
38.085
|
25.226
|
74.048
|
28.123
|
13.781
|
-
|
35.689
|
34.193
|
-
|
30.873
|
13.107
|
-
|
-
|
-
|
Operationele Marge
|
37,41%
|
47,66%
|
-
|
-
|
11,32%
|
32,76%
|
-
|
44,59%
|
45,96%
|
-
|
-
|
43,16%
|
28,4%
|
-
|
33,82%
|
16,65%
|
-
|
39,91%
|
40,44%
|
-
|
36,03%
|
16,22%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
22.959
|
36.227
|
-
|
-
|
-
|
-
|
-
|
23.900
|
52.693
|
-
|
8.786
|
-
|
25.267
|
-
|
28.109
|
8.759
|
-
|
28.760
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
23.552
|
33.658
|
-
|
41.010
|
-
|
-
|
24.977
|
22.137
|
47.114
|
26.735
|
11.375
|
-
|
23.284
|
-
|
26.091
|
10.615
|
-
|
25.926
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
17,39%
|
22,98%
|
-
|
26,01%
|
-
|
-
|
-
|
25,05%
|
27,13%
|
-
|
-
|
-
|
26,22%
|
-
|
31,38%
|
12,82%
|
-
|
28,99%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2600
|
-
|
-
|
0,2900
|
0,1200
|
-
|
0,1900
|
0,4600
|
-
|
-
|
0,3700
|
0,2500
|
-
|
0,5000
|
-
|
-
|
0,3900
|
0,4900
|
0,4000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/03/20
|
30/08/20
|
29/03/21
|
27/08/21
|
30/03/22
|
30/03/22
|
29/04/22
|
22/08/22
|
22/08/22
|
26/10/22
|
30/03/23
|
27/04/23
|
30/08/23
|
30/08/23
|
27/10/23
|
28/03/24
|
28/03/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
11,8%
|
10,4%
|
11,9%
|
10,9%
|
9,92%
|
10,1%
|
9,47%
|
ROA (netto-inkomsten/totale activa)
|
0,62%
|
0,6%
|
0,64%
|
0,64%
|
-
|
0,5%
|
0,5%
|
0,48%
|
Totale activa
1 |
9.827.903
|
10.699.833
|
11.970.769
|
13.326.661
|
-
|
16.478.454
|
18.104.134
|
19.712.626
|
Nettoactief per aandeel
2 |
5,750
|
6,250
|
8,600
|
-
|
-
|
8,740
|
9,520
|
10,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/03/20
|
29/03/21
|
30/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4,199
CNY Gemiddelde koersdoel
4,54
CNY Spread / Gemiddelde doel +8,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,00% | 576 mld. | | +17,91% | 310 mld. | | +21,99% | 254 mld. | | +22,33% | 210 mld. | | +24,95% | 188 mld. | | +30,54% | 172 mld. | | +9,11% | 163 mld. | | +7,40% | 149 mld. | | -11,24% | 139 mld. |
Banken - Andere
|