Beurs gesloten -
OTC Markets
21:11:31 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,29
USD
|
+12,68%
|
|
+12,68%
|
-1,29%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
383.934
|
286.735
|
335.273
|
268.624
|
286.011
|
219.267
|
-
|
-
|
Bedrijfswaarde
1 |
456.902
|
367.636
|
430.315
|
373.232
|
395.784
|
337.715
|
335.932
|
337.389
|
K/w-verhouding
|
8,55
x
|
12,2
x
|
12,6
x
|
10,5
x
|
12
x
|
9,93
x
|
9,17
x
|
8,16
x
|
Dividendrendement
|
3,74%
|
5%
|
4,28%
|
5,34%
|
5,02%
|
4,95%
|
5,14%
|
5,69%
|
Marktkapitalisatie/omzet
|
4,5
x
|
3,47
x
|
3,93
x
|
3,46
x
|
4,02
x
|
2,85
x
|
2,6
x
|
2,43
x
|
Bedrijfswaarde/omzet
|
5,36
x
|
4,45
x
|
5,05
x
|
4,8
x
|
5,56
x
|
4,39
x
|
3,99
x
|
3,74
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
9,47
x
|
10,6
x
|
10,1
x
|
12,7
x
|
10,4
x
|
9,66
x
|
9,11
x
|
Bedrijfswaarde/FCF
|
63,5
x
|
-263
x
|
79,2
x
|
135
x
|
37,5
x
|
15,7
x
|
14,7
x
|
14
x
|
FCF Yield
|
1,57%
|
-0,38%
|
1,26%
|
0,74%
|
2,66%
|
6,36%
|
6,82%
|
7,15%
|
Price to Book
|
0,68
x
|
0,5
x
|
0,56
x
|
0,45
x
|
0,47
x
|
0,38
x
|
0,37
x
|
0,36
x
|
Aantal aandelen (in duizenden)
|
2.897.616
|
2.897.780
|
2.897.780
|
2.897.780
|
2.897.780
|
2.737.417
|
-
|
-
|
Referentieprijs
2 |
132,5
|
98,95
|
115,7
|
92,70
|
98,70
|
80,10
|
80,10
|
80,10
|
Datum van publicatie
|
12/09/19
|
10/09/20
|
9/09/21
|
8/09/22
|
7/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
85.302
|
82.653
|
85.262
|
77.747
|
71.195
|
76.911
|
84.281
|
90.203
|
EBITDA
1 |
40.019
|
38.836
|
40.726
|
36.981
|
31.169
|
32.493
|
34.776
|
37.047
|
Bedrijfsresultaat (EBIT)
1 |
37.858
|
35.455
|
37.245
|
33.362
|
27.545
|
28.344
|
30.807
|
33.167
|
Operationele Marge
|
44,38%
|
42,9%
|
43,68%
|
42,91%
|
38,69%
|
36,85%
|
36,55%
|
36,77%
|
Resultaat voor belastingen (EBT)
1 |
54.483
|
30.511
|
36.676
|
31.786
|
28.522
|
29.540
|
31.611
|
35.595
|
Nettowinst (verlies)
1 |
44.912
|
23.521
|
26.686
|
25.560
|
23.907
|
23.420
|
25.290
|
28.531
|
Nettomarge
|
52,65%
|
28,46%
|
31,3%
|
32,88%
|
33,58%
|
30,45%
|
30,01%
|
31,63%
|
WPA
2 |
15,50
|
8,120
|
9,210
|
8,820
|
8,250
|
8,067
|
8,732
|
9,821
|
Free Cash Flow
1 |
7.195
|
-1.396
|
5.433
|
2.773
|
10.543
|
21.465
|
22.904
|
24.112
|
FCF-marge
|
8,43%
|
-1,69%
|
6,37%
|
3,57%
|
14,81%
|
27,91%
|
27,18%
|
26,73%
|
Kasstroomconversie (ebitda)
|
17,98%
|
-
|
13,34%
|
7,5%
|
33,83%
|
66,06%
|
65,86%
|
65,08%
|
Kasstroomconversie (nettowinst)
|
16,02%
|
-
|
20,36%
|
10,85%
|
44,1%
|
91,65%
|
90,56%
|
84,51%
|
Dividend per aandeel
2 |
4,950
|
4,950
|
4,950
|
4,950
|
4,950
|
3,962
|
4,115
|
4,555
|
Datum van publicatie
|
12/09/19
|
10/09/20
|
9/09/21
|
8/09/22
|
7/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
38.711
|
43.942
|
46.070
|
39.192
|
40.153
|
37.594
|
27.428
|
43.767
|
27.542
|
50.408
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
16.222
|
16.907
|
16.455
|
10.859
|
16.686
|
10.953
|
16.602
|
Operationele Marge
|
-
|
-
|
-
|
41,39%
|
42,11%
|
43,77%
|
39,59%
|
38,12%
|
39,77%
|
32,93%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10.958
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.145
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
33,2%
|
-
|
WPA
2 |
4,630
|
3,490
|
4,690
|
4,520
|
5,240
|
3,580
|
2,900
|
8,350
|
3,160
|
4,730
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
1,250
|
-
|
-
|
2,850
|
Datum van publicatie
|
27/02/20
|
10/09/20
|
25/02/21
|
9/09/21
|
24/02/22
|
8/09/22
|
23/02/23
|
7/09/23
|
28/02/24
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
72.968
|
80.901
|
95.042
|
104.608
|
109.773
|
118.448
|
116.665
|
118.122
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,823
x
|
2,083
x
|
2,334
x
|
2,829
x
|
3,522
x
|
3,645
x
|
3,355
x
|
3,188
x
|
Free Cash Flow
1 |
7.195
|
-1.396
|
5.433
|
2.773
|
10.543
|
21.465
|
22.904
|
24.112
|
ROE (netto-inkomsten/eigen vermogen)
|
5,86%
|
5,16%
|
5,13%
|
4,81%
|
3,97%
|
3,83%
|
4,06%
|
4,36%
|
ROA (netto-inkomsten/totale activa)
|
4,42%
|
3,79%
|
3,75%
|
3,58%
|
2,96%
|
2,91%
|
3%
|
3,25%
|
Totale activa
1 |
1.016.569
|
620.296
|
712.082
|
713.528
|
806.851
|
804.984
|
842.771
|
877.373
|
Nettoactief per aandeel
2 |
195,0
|
197,0
|
205,0
|
208,0
|
208,0
|
212,0
|
217,0
|
222,0
|
Cashflow per aandeel
2 |
6,820
|
16,50
|
5,400
|
5,310
|
9,030
|
8,270
|
10,80
|
12,40
|
Capex
1 |
12.560
|
49.264
|
10.223
|
12.619
|
15.634
|
15.956
|
15.336
|
15.228
|
Capex/omzet
|
14,72%
|
59,6%
|
11,99%
|
16,23%
|
21,96%
|
20,75%
|
18,2%
|
16,88%
|
Datum van publicatie
|
12/09/19
|
10/09/20
|
9/09/21
|
8/09/22
|
7/09/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
80,1
HKD Gemiddelde koersdoel
91,38
HKD Spread / Gemiddelde doel +14,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,32% | 29,15 mld. | | +26,23% | 26,02 mld. | | +16,84% | 24,95 mld. | | +40,97% | 22,49 mld. | | +20,06% | 22,19 mld. | | -4,42% | 18,48 mld. | | +13,13% | 16,73 mld. | | +9,98% | 16,19 mld. | | -8,67% | 15,91 mld. |
andere onroerend goed ontwikkeling & transacties
|