Beurs gesloten -
OTC Markets
18:30:46 06-02-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15
USD
|
+4,90%
|
|
-.--%
|
+4,90%
|
Fiscaal tijdperk: Oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
134.694
|
106.572
|
163.522
|
158.095
|
139.586
|
130.947
|
-
|
-
|
Bedrijfswaarde
1 |
134.694
|
106.572
|
163.522
|
158.095
|
139.586
|
130.947
|
130.947
|
130.947
|
K/w-verhouding
|
12
x
|
9,14
x
|
11,6
x
|
9,21
x
|
13,8
x
|
11,2
x
|
9,49
x
|
8,93
x
|
Dividendrendement
|
3,84%
|
5,29%
|
3,52%
|
4,08%
|
4,96%
|
5,43%
|
5,77%
|
5,98%
|
Marktkapitalisatie/omzet
|
3,51
x
|
2,7
x
|
4,07
x
|
3,22
x
|
2,69
x
|
2,61
x
|
2,5
x
|
2,38
x
|
Bedrijfswaarde/omzet
|
3,51
x
|
2,7
x
|
4,07
x
|
3,22
x
|
2,69
x
|
2,61
x
|
2,5
x
|
2,38
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,66
x
|
1,19
x
|
1,74
x
|
1,59
x
|
1,37
x
|
1,27
x
|
1,2
x
|
1,14
x
|
Aantal aandelen (in duizenden)
|
1.790.907
|
1.813.064
|
1.820.149
|
1.813.220
|
1.802.041
|
1.747.364
|
-
|
-
|
Referentieprijs
2 |
75,21
|
58,78
|
89,84
|
87,19
|
77,46
|
74,94
|
74,94
|
74,94
|
Datum van publicatie
|
5/12/19
|
3/12/20
|
2/12/21
|
1/12/22
|
30/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
38.393
|
39.498
|
40.138
|
49.032
|
51.839
|
50.203
|
52.368
|
55.065
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17.308
|
18.160
|
17.229
|
24.673
|
24.409
|
21.913
|
22.709
|
23.875
|
Operationele Marge
|
45,08%
|
45,98%
|
42,92%
|
50,32%
|
47,09%
|
43,65%
|
43,36%
|
43,36%
|
Resultaat voor belastingen (EBT)
1 |
13.229
|
11.914
|
17.134
|
20.424
|
13.086
|
14.296
|
15.647
|
18.082
|
Nettowinst (verlies)
1 |
11.416
|
11.628
|
14.049
|
17.170
|
10.219
|
11.829
|
13.316
|
14.147
|
Nettomarge
|
29,73%
|
29,44%
|
35%
|
35,02%
|
19,71%
|
23,56%
|
25,43%
|
25,69%
|
WPA
2 |
6,250
|
6,430
|
7,720
|
9,470
|
5,600
|
6,689
|
7,897
|
8,396
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,890
|
3,110
|
3,160
|
3,560
|
3,840
|
4,068
|
4,324
|
4,485
|
Datum van publicatie
|
5/12/19
|
3/12/20
|
2/12/21
|
1/12/22
|
30/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
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
|
2025 Q3
|
---|
Omzet
1 |
10.563
|
10.481
|
10.815
|
15.563
|
13.102
|
12.539
|
13.013
|
13.185
|
13.771
|
13.883
|
13.014
|
13.202
|
13.856
|
13.727
|
14.246
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.666
|
4.482
|
4.782
|
9.133
|
6.561
|
5.846
|
6.060
|
5.942
|
6.646
|
6.799
|
5.369
|
5.356
|
5.504
|
5.291
|
5.684
|
Operationele Marge
|
44,17%
|
42,76%
|
44,22%
|
58,68%
|
50,08%
|
46,62%
|
46,57%
|
45,07%
|
48,26%
|
48,97%
|
41,26%
|
40,57%
|
39,72%
|
38,54%
|
39,9%
|
Resultaat voor belastingen (EBT)
1 |
4.486
|
4.611
|
3.649
|
7.678
|
2.244
|
3.976
|
3.508
|
3.358
|
3.317
|
-
|
4.271
|
4.099
|
3.927
|
3.503
|
3.690
|
Nettowinst (verlies)
1 |
3.690
|
3.745
|
3.171
|
6.564
|
1.499
|
3.141
|
2.889
|
2.690
|
2.750
|
2.374
|
3.704
|
3.550
|
3.367
|
2.884
|
3.199
|
Nettomarge
|
34,93%
|
35,73%
|
29,32%
|
42,18%
|
11,44%
|
25,05%
|
22,2%
|
20,4%
|
19,97%
|
17,1%
|
28,46%
|
26,89%
|
24,3%
|
21,01%
|
22,45%
|
WPA
2 |
2,020
|
2,070
|
1,750
|
3,620
|
0,8200
|
1,720
|
1,570
|
1,490
|
1,550
|
1,350
|
2,022
|
2,012
|
2,210
|
2,060
|
2,300
|
Dividend per aandeel
2 |
0,8900
|
0,8900
|
0,8900
|
0,8900
|
0,9600
|
0,9600
|
0,9600
|
0,9600
|
1,020
|
1,020
|
1,020
|
1,047
|
1,100
|
1,100
|
1,100
|
Datum van publicatie
|
3/03/22
|
26/05/22
|
25/08/22
|
1/12/22
|
2/03/23
|
25/05/23
|
24/08/23
|
30/11/23
|
29/02/24
|
23/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
11,4%
|
15,9%
|
15,9%
|
14,4%
|
13,8%
|
13,6%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
0,91%
|
0,62%
|
0,82%
|
0,83%
|
0,75%
|
0,68%
|
0,72%
|
0,72%
|
Totale activa
1 |
1.255.609
|
1.876.695
|
1.722.324
|
2.063.702
|
1.357.105
|
1.729.336
|
1.839.286
|
1.955.823
|
Nettoactief per aandeel
2 |
45,20
|
49,50
|
51,70
|
55,00
|
56,60
|
59,10
|
62,60
|
65,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/12/19
|
3/12/20
|
2/12/21
|
1/12/22
|
30/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
74,94
CAD Gemiddelde koersdoel
85,84
CAD Spread / Gemiddelde doel +14,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,07% | 567 mld. | | +15,83% | 305 mld. | | +19,63% | 260 mld. | | +23,01% | 188 mld. | | +27,52% | 173 mld. | | +9,06% | 159 mld. | | -0,77% | 155 mld. | | +7,99% | 149 mld. | | +12,88% | 141 mld. |
Banken - Andere
|