Geschatte realtime
Tradegate
11:27:25 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
187,4
EUR
|
+79,45%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
143.620
|
127.680
|
147.329
|
112.276
|
162.380
|
214.619
|
-
|
-
|
Bedrijfswaarde
1 |
154.503
|
136.688
|
151.243
|
116.785
|
160.588
|
212.051
|
207.644
|
201.772
|
K/w-verhouding
|
43
x
|
24,6
x
|
28
x
|
49,2
x
|
27
x
|
62,9
x
|
32,1
x
|
27,2
x
|
Dividendrendement
|
1,31%
|
1,73%
|
1,56%
|
2,13%
|
1,58%
|
1,21%
|
1,31%
|
1,43%
|
Marktkapitalisatie/omzet
|
5,2
x
|
4,67
x
|
5,29
x
|
3,64
x
|
5,2
x
|
6,33
x
|
5,7
x
|
5,11
x
|
Bedrijfswaarde/omzet
|
5,59
x
|
5
x
|
5,43
x
|
3,78
x
|
5,15
x
|
6,25
x
|
5,51
x
|
4,8
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
13,5
x
|
15,1
x
|
11,8
x
|
15,9
x
|
23,1
x
|
18,1
x
|
15,3
x
|
Bedrijfswaarde/FCF
|
67,9
x
|
22,8
x
|
30,2
x
|
26,9
x
|
29
x
|
55,9
x
|
25,3
x
|
21,5
x
|
FCF Yield
|
1,47%
|
4,39%
|
3,31%
|
3,72%
|
3,44%
|
1,79%
|
3,95%
|
4,64%
|
Price to Book
|
4,67
x
|
4,27
x
|
3,78
x
|
2,81
x
|
3,78
x
|
5,01
x
|
4,6
x
|
4,13
x
|
Aantal aandelen (in duizenden)
|
1.193.650
|
1.190.824
|
1.179.579
|
1.164.814
|
1.164.184
|
1.158.852
|
-
|
-
|
Referentieprijs
2 |
120,3
|
107,2
|
124,9
|
96,39
|
139,5
|
185,2
|
185,2
|
185,2
|
Datum van publicatie
|
28/01/20
|
29/01/21
|
27/01/22
|
26/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.634
|
27.343
|
27.842
|
30.871
|
31.207
|
33.911
|
37.662
|
42.011
|
EBITDA
1 |
10.083
|
10.114
|
10.005
|
9.929
|
10.094
|
9.176
|
11.492
|
13.204
|
Bedrijfsresultaat (EBIT)
1 |
8.211
|
8.283
|
8.230
|
8.033
|
8.721
|
7.744
|
10.156
|
11.803
|
Operationele Marge
|
29,71%
|
30,29%
|
29,56%
|
26,02%
|
27,95%
|
22,84%
|
26,97%
|
28,09%
|
Resultaat voor belastingen (EBT)
1 |
4.618
|
7.218
|
6.850
|
3.092
|
5.292
|
4.560
|
8.668
|
10.591
|
Nettowinst (verlies)
1 |
3.337
|
5.280
|
5.383
|
1.714
|
5.928
|
3.477
|
6.433
|
7.735
|
Nettomarge
|
12,08%
|
19,31%
|
19,33%
|
5,55%
|
19%
|
10,25%
|
17,08%
|
18,41%
|
WPA
2 |
2,800
|
4,350
|
4,460
|
1,960
|
5,170
|
2,943
|
5,763
|
6,797
|
Free Cash Flow
1 |
2.276
|
6.000
|
5.010
|
4.348
|
5.530
|
3.793
|
8.196
|
9.368
|
FCF-marge
|
8,24%
|
21,94%
|
17,99%
|
14,08%
|
17,72%
|
11,19%
|
21,76%
|
22,3%
|
Kasstroomconversie (ebitda)
|
22,57%
|
59,32%
|
50,07%
|
43,79%
|
54,79%
|
41,34%
|
71,32%
|
70,94%
|
Kasstroomconversie (nettowinst)
|
68,2%
|
113,64%
|
93,07%
|
253,68%
|
93,29%
|
109,1%
|
127,41%
|
121,12%
|
Dividend per aandeel
2 |
1,580
|
1,850
|
1,950
|
2,050
|
2,200
|
2,244
|
2,422
|
2,643
|
Datum van publicatie
|
28/01/20
|
29/01/21
|
27/01/22
|
26/01/23
|
23/01/24
|
-
|
-
|
-
|
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 |
7.981
|
7.077
|
7.517
|
7.841
|
8.436
|
7.441
|
7.554
|
7.744
|
8.468
|
8.041
|
8.241
|
8.469
|
9.114
|
8.907
|
9.131
|
EBITDA
1 |
2.935
|
2.137
|
2.153
|
2.586
|
3.052
|
2.240
|
2.407
|
2.606
|
2.841
|
1.846
|
2.048
|
2.380
|
2.729
|
2.328
|
2.565
|
Bedrijfsresultaat (EBIT)
1 |
2.468
|
1.677
|
1.680
|
2.094
|
2.581
|
1.875
|
2.058
|
2.278
|
2.510
|
1.533
|
1.767
|
2.065
|
2.426
|
2.272
|
2.318
|
Operationele Marge
|
30,92%
|
23,7%
|
22,35%
|
26,71%
|
30,6%
|
25,2%
|
27,24%
|
29,42%
|
29,64%
|
19,06%
|
21,44%
|
24,38%
|
26,62%
|
25,51%
|
25,38%
|
Resultaat voor belastingen (EBT)
1 |
1.960
|
945
|
538
|
850
|
759
|
677
|
1.093
|
1.761
|
1.761
|
-980
|
1.590
|
1.658
|
2.033
|
1.782
|
1.802
|
Nettowinst (verlies)
1 |
1.447
|
632
|
203
|
547
|
332
|
479
|
3.381
|
1.272
|
1.165
|
-828
|
1.146
|
1.291
|
1.609
|
1.263
|
1.375
|
Nettomarge
|
18,13%
|
8,93%
|
2,7%
|
6,98%
|
3,94%
|
6,44%
|
44,76%
|
16,43%
|
13,76%
|
-10,3%
|
13,91%
|
15,24%
|
17,65%
|
14,19%
|
15,06%
|
WPA
2 |
1,240
|
0,6300
|
0,2800
|
0,5700
|
0,4700
|
0,4100
|
2,930
|
1,080
|
1,010
|
-0,7100
|
0,9594
|
1,161
|
1,392
|
1,113
|
1,311
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,200
|
-
|
1,101
|
-
|
-
|
-
|
2,356
|
Datum van publicatie
|
27/01/22
|
22/04/22
|
21/07/22
|
25/10/22
|
26/01/23
|
21/04/23
|
20/07/23
|
18/10/23
|
23/01/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.883
|
9.008
|
3.914
|
4.509
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
1.792
|
2.568
|
6.975
|
12.848
|
Hefboom (schuld/ebitda)
|
1,079
x
|
0,8906
x
|
0,3912
x
|
0,4541
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.276
|
6.000
|
5.010
|
4.348
|
5.530
|
3.793
|
8.196
|
9.368
|
ROE (netto-inkomsten/eigen vermogen)
|
20,5%
|
21,1%
|
24,3%
|
11,5%
|
14%
|
12%
|
15,8%
|
16,9%
|
ROA (netto-inkomsten/totale activa)
|
10,9%
|
10,8%
|
12,9%
|
6,35%
|
8,32%
|
5,09%
|
8,39%
|
9,31%
|
Totale activa
1 |
30.541
|
49.020
|
41.822
|
27.003
|
71.235
|
68.310
|
76.648
|
83.045
|
Nettoactief per aandeel
2 |
25,80
|
25,10
|
33,00
|
34,30
|
36,90
|
37,00
|
40,20
|
44,90
|
Cashflow per aandeel
2 |
2,930
|
6,090
|
5,260
|
4,810
|
5,350
|
4,070
|
7,740
|
9,200
|
Capex
1 |
817
|
816
|
825
|
874
|
785
|
942
|
1.001
|
1.108
|
Capex/omzet
|
2,96%
|
2,98%
|
2,96%
|
2,83%
|
2,52%
|
2,78%
|
2,66%
|
2,64%
|
Datum van publicatie
|
28/01/20
|
29/01/21
|
27/01/22
|
26/01/23
|
23/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
185,2
EUR Gemiddelde koersdoel
192
EUR Spread / Gemiddelde doel +3,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,90% | 395 mld. | | +12,40% | 163 mld. | | +20,92% | 61,47 mld. | | +31,39% | 37,79 mld. | | +0,62% | 29,77 mld. | | +109,02% | 23,42 mld. | | +29,10% | 20,98 mld. | | +42,33% | 14,43 mld. | | +5,68% | 13,73 mld. |
Ondernemingssoftware
|