Beurs gesloten -
OTC Markets
20:12:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,05
USD
|
0,00%
|
|
0,00%
|
+51,06%
|
Fiscaal tijdperk: december |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Marktkapitalisatie
1 |
12.329
|
10.113
|
12.946
|
20.088
|
39.804
|
13.602
|
Bedrijfswaarde
1 |
11.409
|
8.166
|
6.869
|
3.369
|
33.623
|
26.751
|
K/w-verhouding
|
25,4
x
|
10,5
x
|
11,6
x
|
17
x
|
21,7
x
|
9,08
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,54
x
|
3,96
x
|
4,02
x
|
5,36
x
|
6,91
x
|
2,35
x
|
Bedrijfswaarde/omzet
|
6,05
x
|
3,2
x
|
2,13
x
|
0,9
x
|
5,83
x
|
4,62
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,95
x
|
1,95
x
|
2,12
x
|
2,55
x
|
3,16
x
|
1,1
x
|
Aantal aandelen (in duizenden)
|
52.741
|
53.251
|
51.568
|
51.797
|
58.687
|
59.104
|
Referentieprijs
2 |
233,8
|
189,9
|
251,0
|
387,8
|
678,2
|
230,1
|
Datum van publicatie
|
28/02/18
|
28/02/19
|
28/02/20
|
1/03/21
|
1/03/22
|
24/02/23
|
Fiscaal tijdperk: december |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Omzet
1 |
1.885
|
2.551
|
3.221
|
3.747
|
5.764
|
5.793
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
874,6
|
1.363
|
1.610
|
1.742
|
2.724
|
2.172
|
Nettowinst (verlies)
1 |
490,5
|
973,8
|
1.137
|
1.208
|
1.833
|
1.672
|
Nettomarge
|
26,02%
|
38,17%
|
35,3%
|
32,25%
|
31,8%
|
28,86%
|
WPA
2 |
9,200
|
18,11
|
21,73
|
22,87
|
31,25
|
25,35
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/02/18
|
28/02/19
|
28/02/20
|
1/03/21
|
1/03/22
|
24/02/23
|
Fiscaal tijdperk: december |
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
---|
Omzet
1 |
1.079
|
1.218
|
1.409
|
1.496
|
1.524
|
1.500
|
1.599
|
1.529
|
1.557
|
1.528
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
588,3
|
553,5
|
773,3
|
843
|
645
|
598
|
726
|
681
|
665
|
520
|
Operationele Marge
|
54,51%
|
45,43%
|
54,87%
|
56,35%
|
42,32%
|
39,87%
|
45,4%
|
44,54%
|
42,71%
|
34,03%
|
Resultaat voor belastingen (EBT)
1 |
636,3
|
586,9
|
749,1
|
801
|
624
|
550
|
715
|
485
|
593
|
379
|
Nettowinst (verlies)
1 |
441,7
|
388,3
|
532,2
|
502
|
365
|
371
|
472
|
333
|
429
|
275
|
Nettomarge
|
40,93%
|
31,87%
|
37,76%
|
33,56%
|
23,95%
|
24,73%
|
29,52%
|
21,78%
|
27,55%
|
18%
|
WPA
2 |
8,470
|
7,400
|
10,03
|
9,090
|
6,240
|
6,220
|
7,920
|
5,600
|
7,210
|
4,620
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/10/20
|
21/01/21
|
22/04/21
|
22/07/21
|
21/10/21
|
20/01/22
|
21/04/22
|
21/07/22
|
20/10/22
|
19/01/23
|
Fiscaal tijdperk: december |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
13.149
|
Nettokaspositie
1 |
920
|
1.948
|
6.077
|
16.719
|
6.181
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,8%
|
21,1%
|
19,9%
|
17,2%
|
16,6%
|
9,78%
|
ROA (netto-inkomsten/totale activa)
|
1,08%
|
1,87%
|
1,85%
|
1,39%
|
1,27%
|
0,76%
|
Totale activa
1 |
45.304
|
52.069
|
61.385
|
87.071
|
144.570
|
219.855
|
Nettoactief per aandeel
2 |
79,10
|
97,30
|
119,0
|
152,0
|
214,0
|
209,0
|
Cashflow per aandeel
2 |
43,10
|
56,90
|
120,0
|
335,0
|
142,0
|
88,90
|
Capex
1 |
50,9
|
45,9
|
65,5
|
87,4
|
113
|
215
|
Capex/omzet
|
2,7%
|
1,8%
|
2,03%
|
2,33%
|
1,96%
|
3,71%
|
Datum van publicatie
|
28/02/18
|
28/02/19
|
28/02/20
|
1/03/21
|
1/03/22
|
24/02/23
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +51,06% | 2,96 mln. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|