Beurs gesloten -
Swiss Exchange
17:35:20 28-06-2019
|
Nabeurs
18:24:08
|
203,4
USD
|
+3,21%
|
|
446,9
|
+119,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
81.415
|
94.611
|
127.610
|
121.752
|
132.489
|
154.897
|
-
|
-
|
Bedrijfswaarde
1 |
355.415
|
378.611
|
397.610
|
342.752
|
532.489
|
488.569
|
505.950
|
517.799
|
K/w-verhouding
|
10,9
x
|
10,7
x
|
6,43
x
|
11,4
x
|
16,9
x
|
12,3
x
|
11,3
x
|
10,5
x
|
Dividendrendement
|
1,8%
|
1,9%
|
1,7%
|
2,62%
|
2,72%
|
2,48%
|
2,64%
|
2,75%
|
Marktkapitalisatie/omzet
|
2,23
x
|
2,12
x
|
2,15
x
|
2,57
x
|
2,85
x
|
3,02
x
|
2,93
x
|
2,84
x
|
Bedrijfswaarde/omzet
|
9,73
x
|
8,5
x
|
6,7
x
|
7,24
x
|
11,4
x
|
9,54
x
|
9,56
x
|
9,51
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,05
x
|
1,12
x
|
1,35
x
|
1,13
x
|
1,23
x
|
1,37
x
|
1,28
x
|
1,22
x
|
Aantal aandelen (in duizenden)
|
354.087
|
358.770
|
333.578
|
354.568
|
343.439
|
339.790
|
-
|
-
|
Referentieprijs
2 |
229,9
|
263,7
|
382,6
|
343,4
|
385,8
|
455,9
|
455,9
|
455,9
|
Datum van publicatie
|
15/01/20
|
19/01/21
|
18/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.546
|
44.560
|
59.339
|
47.365
|
46.524
|
51.216
|
52.906
|
54.461
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
11.648
|
15.577
|
27.401
|
16.201
|
12.037
|
17.301
|
17.460
|
18.625
|
Operationele Marge
|
31,87%
|
34,96%
|
46,18%
|
34,2%
|
25,87%
|
33,78%
|
33%
|
34,2%
|
Resultaat voor belastingen (EBT)
1 |
10.583
|
12.479
|
27.044
|
13.486
|
10.739
|
16.559
|
17.535
|
18.328
|
Nettowinst (verlies)
1 |
7.897
|
8.915
|
21.151
|
10.764
|
7.907
|
12.439
|
13.191
|
13.766
|
Nettomarge
|
21,61%
|
20,01%
|
35,64%
|
22,73%
|
17%
|
24,29%
|
24,93%
|
25,28%
|
WPA
2 |
21,03
|
24,74
|
59,45
|
30,06
|
22,87
|
37,11
|
40,47
|
43,34
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
4,150
|
5,000
|
6,500
|
9,000
|
10,50
|
11,32
|
12,06
|
12,55
|
Datum van publicatie
|
15/01/20
|
19/01/21
|
18/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
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 |
12.639
|
12.933
|
11.864
|
11.975
|
10.593
|
12.224
|
10.895
|
11.817
|
11.318
|
14.213
|
12.640
|
12.698
|
12.151
|
14.321
|
13.182
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.369
|
5.217
|
4.211
|
4.271
|
2.502
|
3.822
|
2.351
|
2.763
|
2.831
|
5.555
|
4.627
|
4.803
|
4.257
|
5.588
|
4.989
|
Operationele Marge
|
42,48%
|
40,34%
|
35,49%
|
35,67%
|
23,62%
|
31,27%
|
21,58%
|
23,38%
|
25,01%
|
39,08%
|
36,61%
|
37,83%
|
35,03%
|
39,02%
|
37,85%
|
Resultaat voor belastingen (EBT)
1 |
5.025
|
4.656
|
3.544
|
3.756
|
1.530
|
3.993
|
1.736
|
2.756
|
2.254
|
5.237
|
4.076
|
4.085
|
3.712
|
4.980
|
4.383
|
Nettowinst (verlies)
1 |
3.809
|
3.831
|
2.786
|
2.962
|
1.185
|
3.087
|
1.071
|
1.882
|
1.867
|
3.931
|
2.995
|
2.997
|
2.740
|
3.773
|
3.290
|
Nettomarge
|
30,14%
|
29,62%
|
23,48%
|
24,73%
|
11,19%
|
25,25%
|
9,83%
|
15,93%
|
16,5%
|
27,66%
|
23,69%
|
23,6%
|
22,55%
|
26,34%
|
24,96%
|
WPA
2 |
10,81
|
10,76
|
7,730
|
8,250
|
3,320
|
8,790
|
3,080
|
5,470
|
5,480
|
11,58
|
8,898
|
8,892
|
8,150
|
11,37
|
9,903
|
Dividend per aandeel
2 |
2,000
|
2,000
|
2,000
|
2,500
|
2,500
|
2,500
|
2,750
|
-
|
2,750
|
-
|
2,738
|
2,920
|
2,920
|
2,970
|
2,970
|
Datum van publicatie
|
18/01/22
|
14/04/22
|
18/07/22
|
18/10/22
|
17/01/23
|
18/04/23
|
19/07/23
|
17/10/23
|
16/01/24
|
15/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
274.000
|
284.000
|
270.000
|
221.000
|
400.000
|
333.673
|
351.054
|
362.902
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10%
|
11,1%
|
23%
|
10,2%
|
7,5%
|
11,6%
|
12%
|
12,4%
|
ROA (netto-inkomsten/totale activa)
|
0,82%
|
0,8%
|
1,61%
|
0,74%
|
0,51%
|
0,74%
|
0,76%
|
0,82%
|
Totale activa
1 |
962.462
|
1.114.375
|
1.313.001
|
1.453.024
|
1.541.927
|
1.670.749
|
1.736.088
|
1.673.275
|
Nettoactief per aandeel
2 |
219,0
|
236,0
|
284,0
|
304,0
|
314,0
|
333,0
|
355,0
|
373,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/01/20
|
19/01/21
|
18/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
455,9
USD Gemiddelde koersdoel
452,3
USD Spread / Gemiddelde doel -0,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,40% | 157 mld. | | +5,94% | 134 mld. | | +19,30% | 117 mld. | | -9,67% | 34,86 mld. | | +8,70% | 25,19 mld. | | +21,36% | 20,54 mld. | | -15,51% | 18,85 mld. | | +43,33% | 17,25 mld. | | +4,18% | 15,56 mld. |
Investment Banking & Brokerage Services - Andere
|