Vertraagde tijd
BME
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- EUR
|
-.--%
|
|
+10,94%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
68.013
|
86.310
|
68.381
|
76.311
|
68.470
|
53.881
|
-
|
-
|
Bedrijfswaarde
1 |
73.719
|
90.163
|
73.861
|
76.311
|
68.470
|
66.074
|
65.621
|
64.544
|
K/w-verhouding
|
-40,2
x
|
17,7
x
|
3,13
x
|
4,15
x
|
8,7
x
|
5,72
x
|
6,67
x
|
6,3
x
|
Dividendrendement
|
-
|
7,11%
|
19,7%
|
-
|
-
|
7,43%
|
7,01%
|
7,08%
|
Marktkapitalisatie/omzet
|
1,81
x
|
2,16
x
|
1,25
x
|
1,74
x
|
1,64
x
|
1,32
x
|
1,33
x
|
1,31
x
|
Bedrijfswaarde/omzet
|
1,96
x
|
2,25
x
|
1,36
x
|
1,74
x
|
1,64
x
|
1,62
x
|
1,61
x
|
1,57
x
|
Bedrijfswaarde/EBITDA
|
4,1
x
|
4,11
x
|
2,36
x
|
3,83
x
|
3,81
x
|
3,71
x
|
3,78
x
|
3,63
x
|
Bedrijfswaarde/FCF
|
9,94
x
|
9,11
x
|
3,61
x
|
12,6
x
|
-
|
14,5
x
|
13,7
x
|
11,2
x
|
FCF Yield
|
10,1%
|
11%
|
27,7%
|
7,91%
|
-
|
6,88%
|
7,3%
|
8,91%
|
Price to Book
|
1,85
x
|
2,48
x
|
2,03
x
|
-
|
-
|
1,13
x
|
1
x
|
0,92
x
|
Aantal aandelen (in duizenden)
|
5.128.282
|
5.129.911
|
4.891.940
|
4.542.591
|
4.302.854
|
4.280.331
|
-
|
-
|
Referentieprijs
2 |
13,26
|
16,82
|
13,98
|
16,80
|
15,91
|
12,59
|
12,59
|
12,59
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.570
|
40.018
|
54.502
|
43.839
|
41.784
|
40.816
|
40.648
|
41.153
|
EBITDA
1 |
17.987
|
21.954
|
31.343
|
19.931
|
17.961
|
17.788
|
17.375
|
17.772
|
Bedrijfsresultaat (EBIT)
1 |
14.261
|
18.720
|
28.309
|
16.760
|
14.891
|
13.880
|
13.063
|
13.431
|
Operationele Marge
|
37,96%
|
46,78%
|
51,94%
|
38,23%
|
35,64%
|
34,01%
|
32,14%
|
32,64%
|
Resultaat voor belastingen (EBT)
1 |
-2.775
|
4.969
|
29.541
|
19.781
|
11.151
|
13.318
|
11.486
|
11.715
|
Nettowinst (verlies)
1 |
-1.683
|
4.881
|
22.445
|
18.788
|
7.983
|
9.311
|
8.669
|
8.792
|
Nettomarge
|
-4,48%
|
12,2%
|
41,18%
|
42,86%
|
19,11%
|
22,81%
|
21,33%
|
21,36%
|
WPA
2 |
-0,3300
|
0,9500
|
4,470
|
4,050
|
1,830
|
2,201
|
1,887
|
1,999
|
Free Cash Flow
1 |
7.420
|
9.892
|
20.449
|
6.039
|
-
|
4.546
|
4.793
|
5.748
|
FCF-marge
|
19,75%
|
24,72%
|
37,52%
|
13,78%
|
-
|
11,14%
|
11,79%
|
13,97%
|
Kasstroomconversie (ebitda)
|
41,25%
|
45,06%
|
65,24%
|
30,3%
|
-
|
25,55%
|
27,59%
|
32,34%
|
Kasstroomconversie (nettowinst)
|
-
|
202,66%
|
91,11%
|
32,14%
|
-
|
48,82%
|
55,29%
|
65,38%
|
Dividend per aandeel
2 |
-
|
1,196
|
2,753
|
-
|
-
|
0,9355
|
0,8820
|
0,8910
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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 |
14.487
|
12.500
|
11.260
|
11.157
|
9.929
|
11.941
|
8.434
|
9.673
|
10.378
|
13.054
|
8.459
|
10.159
|
10.501
|
12.089
|
9.164
|
10.539
|
EBITDA
1 |
6.627
|
4.528
|
6.385
|
5.254
|
3.666
|
4.626
|
3.576
|
3.874
|
4.085
|
6.334
|
3.438
|
4.648
|
4.633
|
5.280
|
3.942
|
4.672
|
Bedrijfsresultaat (EBIT)
1 |
5.005
|
3.774
|
5.699
|
4.444
|
2.891
|
3.726
|
2.920
|
3.095
|
3.323
|
5.479
|
2.448
|
3.427
|
3.622
|
4.683
|
3.039
|
-
|
Operationele Marge
|
34,55%
|
30,19%
|
50,61%
|
39,83%
|
29,12%
|
31,2%
|
34,62%
|
32%
|
32,02%
|
41,97%
|
28,94%
|
33,73%
|
34,49%
|
38,74%
|
33,16%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
9.046
|
6.569
|
-
|
5.248
|
2.908
|
-
|
-
|
2.912
|
3.151
|
2.135
|
3.156
|
3.372
|
4.424
|
2.826
|
-
|
Nettowinst (verlies)
1 |
-
|
5.427
|
4.458
|
6.151
|
4.455
|
3.724
|
1.837
|
892
|
2.769
|
2.418
|
1.679
|
2.508
|
2.859
|
3.315
|
2.178
|
2.462
|
Nettomarge
|
-
|
43,42%
|
39,59%
|
55,13%
|
44,87%
|
31,19%
|
21,78%
|
9,22%
|
26,68%
|
18,52%
|
19,85%
|
24,68%
|
27,22%
|
27,42%
|
23,77%
|
23,36%
|
WPA
2 |
-
|
1,130
|
0,9300
|
1,320
|
0,9800
|
0,8300
|
0,4100
|
0,2000
|
0,6411
|
0,5600
|
0,3900
|
0,5524
|
0,6215
|
0,7488
|
-
|
-
|
Dividend per aandeel
|
-
|
0,1309
|
0,1435
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/07/20
|
24/02/22
|
27/04/22
|
28/07/22
|
27/10/22
|
16/02/23
|
26/04/23
|
28/07/23
|
26/10/23
|
22/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.706
|
3.853
|
5.480
|
-
|
-
|
12.193
|
11.740
|
10.664
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3172
x
|
0,1755
x
|
0,1748
x
|
-
|
-
|
0,6855
x
|
0,6757
x
|
0,6
x
|
Free Cash Flow
1 |
7.420
|
9.892
|
20.449
|
6.039
|
-
|
4.546
|
4.793
|
5.748
|
ROE (netto-inkomsten/eigen vermogen)
|
19,4%
|
13,2%
|
63,9%
|
-
|
-
|
23,9%
|
20,3%
|
18,4%
|
ROA (netto-inkomsten/totale activa)
|
9,02%
|
5,31%
|
24,7%
|
21,3%
|
-
|
10,1%
|
9,39%
|
9,55%
|
Totale activa
1 |
-18.649
|
91.860
|
90.724
|
88.168
|
-
|
92.508
|
92.344
|
92.091
|
Nettoactief per aandeel
2 |
7,190
|
6,790
|
6,870
|
-
|
-
|
11,20
|
12,60
|
13,70
|
Cashflow per aandeel
2 |
-
|
-
|
5,110
|
2,480
|
-
|
3,010
|
2,430
|
-
|
Capex
1 |
3.372
|
4.430
|
5.227
|
5.446
|
-
|
6.435
|
6.374
|
6.268
|
Capex/omzet
|
8,98%
|
11,07%
|
9,59%
|
12,42%
|
-
|
15,77%
|
15,68%
|
15,23%
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
12,59
USD Gemiddelde koersdoel
14,63
USD Spread / Gemiddelde doel +16,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,99% | 53,86 mld. | | +20,87% | 9,37 mld. | | -18,72% | 8,62 mld. | | -2,36% | 5,82 mld. | | -35,25% | 5,52 mld. | | +17,12% | 2,2 mld. | | +12,14% | 1,98 mld. | | -4,93% | 1,74 mld. | | +11,19% | 1,66 mld. |
IJzerertsmijnbouw
|