Beurs gesloten -
OTC Markets
21:59:52 20-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,89
USD
|
+0,15%
|
|
-2,73%
|
-29,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
538.474.796
|
511.222.595
|
616.678.422
|
747.283.828
|
863.641.192
|
643.876.958
|
-
|
-
|
Bedrijfswaarde
1 |
538.474.796
|
511.222.595
|
616.678.422
|
747.283.828
|
863.641.192
|
643.876.958
|
643.876.958
|
643.876.958
|
K/w-verhouding
|
15,7
x
|
27,4
x
|
17,3
x
|
14,6
x
|
14,4
x
|
10,5
x
|
9,19
x
|
8,3
x
|
Dividendrendement
|
3,73%
|
2,31%
|
4,24%
|
-
|
5,57%
|
7,52%
|
8,01%
|
8,88%
|
Marktkapitalisatie/omzet
|
4,85
x
|
4,7
x
|
3,94
x
|
4,31
x
|
4,53
x
|
3,25
x
|
2,99
x
|
2,76
x
|
Bedrijfswaarde/omzet
|
4,85
x
|
4,7
x
|
3,94
x
|
4,31
x
|
4,53
x
|
3,25
x
|
2,99
x
|
2,76
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,67
x
|
2,6
x
|
2,16
x
|
2,49
x
|
2,77
x
|
1,97
x
|
1,88
x
|
1,75
x
|
Aantal aandelen (in duizenden)
|
122.380.636
|
122.595.347
|
150.043.412
|
151.272.030
|
150.854.357
|
150.790.857
|
-
|
-
|
Referentieprijs
2 |
4.400
|
4.170
|
4.110
|
4.940
|
5.725
|
4.270
|
4.270
|
4.270
|
Datum van publicatie
|
24/01/20
|
29/01/21
|
3/02/22
|
8/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
110.961
|
108.674
|
156.353
|
173.477
|
190.642
|
197.949
|
215.486
|
233.346
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
65.927
|
59.624
|
80.435
|
92.119
|
105.953
|
114.844
|
124.636
|
135.606
|
Operationele Marge
|
59,41%
|
54,87%
|
51,44%
|
53,1%
|
55,58%
|
58,02%
|
57,84%
|
58,11%
|
Resultaat voor belastingen (EBT)
1 |
43.364
|
26.725
|
40.992
|
64.597
|
76.430
|
77.630
|
88.276
|
98.016
|
Nettowinst (verlies)
1 |
34.373
|
18.655
|
31.067
|
51.170
|
60.100
|
61.996
|
70.036
|
77.351
|
Nettomarge
|
30,98%
|
17,17%
|
19,87%
|
29,5%
|
31,53%
|
31,32%
|
32,5%
|
33,15%
|
WPA
2 |
281,0
|
152,0
|
238,0
|
338,0
|
398,0
|
406,3
|
464,8
|
514,2
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
164,1
|
96,49
|
174,3
|
-
|
319,0
|
321,0
|
341,9
|
379,3
|
Datum van publicatie
|
24/01/20
|
29/01/21
|
3/02/22
|
8/02/23
|
31/01/24
|
-
|
-
|
-
|
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 |
58.770
|
30.685
|
45.137
|
-
|
43.497
|
39.100
|
48.601
|
52.623
|
50.318
|
-
|
49.387
|
50.007
|
50.536
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
24.712
|
-
|
25.397
|
-
|
18.254
|
26.690
|
24.528
|
27.737
|
26.998
|
31.932
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
42,05%
|
-
|
56,26%
|
-
|
41,97%
|
68,26%
|
50,47%
|
52,71%
|
53,65%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
15.683
|
-
|
15.864
|
-
|
-
|
19.597
|
17.603
|
18.518
|
20.711
|
19.925
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
11.810
|
-
|
12.619
|
-
|
12.014
|
15.502
|
13.920
|
14.571
|
16.107
|
15.886
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
20,1%
|
-
|
27,96%
|
-
|
27,62%
|
39,65%
|
28,64%
|
27,69%
|
32,01%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
92,00
|
100,0
|
103,0
|
105,0
|
87,99
|
90,12
|
74,12
|
-
|
-
|
Dividend per aandeel
2 |
174,3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
235,0
|
-
|
-
|
-
|
317,2
|
-
|
-
|
Datum van publicatie
|
3/02/22
|
25/04/22
|
27/07/22
|
16/11/22
|
8/02/23
|
27/04/23
|
30/08/23
|
25/10/23
|
31/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17,7%
|
11,1%
|
14,1%
|
17,4%
|
18,3%
|
19,4%
|
20,5%
|
21,6%
|
ROA (netto-inkomsten/totale activa)
|
2,5%
|
1,98%
|
2,23%
|
2,89%
|
3,12%
|
3,01%
|
3,25%
|
3,21%
|
Totale activa
1 |
1.374.904
|
942.159
|
1.393.121
|
1.771.825
|
1.926.278
|
2.060.498
|
2.158.002
|
2.407.819
|
Nettoactief per aandeel
2 |
1.651
|
1.602
|
1.905
|
1.981
|
2.065
|
2.162
|
2.276
|
2.445
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/01/20
|
29/01/21
|
3/02/22
|
8/02/23
|
31/01/24
|
-
|
-
|
-
|
Laatste slotkoers
4.270
IDR Gemiddelde koersdoel
6.138
IDR Spread / Gemiddelde doel +43,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,80% | 566 mld. | | +18,77% | 313 mld. | | +18,59% | 255 mld. | | +23,66% | 188 mld. | | +27,52% | 172 mld. | | +9,68% | 162 mld. | | -2,33% | 151 mld. | | +5,61% | 146 mld. | | +13,79% | 142 mld. |
Banken - Andere
|