Beurs gesloten -
Swiss Exchange
17:35:20 28-06-2019
|
Nabeurs
21:41:00
|
46,86
USD
|
+2,54%
|
|
59,53
|
+27,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
227.540
|
124.779
|
191.307
|
157.335
|
178.749
|
211.480
|
-
|
-
|
Bedrijfswaarde
1 |
227.540
|
124.779
|
191.307
|
157.335
|
178.749
|
211.480
|
211.480
|
211.480
|
K/w-verhouding
|
13,3
x
|
73,6
x
|
9,69
x
|
13,1
x
|
10,2
x
|
12,1
x
|
11,1
x
|
9,8
x
|
Dividendrendement
|
3,57%
|
4,04%
|
1,25%
|
2,66%
|
2,64%
|
2,46%
|
2,72%
|
3,04%
|
Marktkapitalisatie/omzet
|
2,67
x
|
1,72
x
|
2,44
x
|
2,13
x
|
2,16
x
|
2,6
x
|
2,56
x
|
2,47
x
|
Bedrijfswaarde/omzet
|
2,67
x
|
1,72
x
|
2,44
x
|
2,13
x
|
2,16
x
|
2,6
x
|
2,56
x
|
2,47
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,33
x
|
0,76
x
|
1,11
x
|
0,99
x
|
1,06
x
|
1,25
x
|
1,19
x
|
1,13
x
|
Aantal aandelen (in duizenden)
|
4.229.359
|
4.134.490
|
3.987.233
|
3.810.491
|
3.631.640
|
3.486.315
|
-
|
-
|
Referentieprijs
2 |
53,80
|
30,18
|
47,98
|
41,29
|
49,22
|
60,66
|
60,66
|
60,66
|
Datum van publicatie
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
85.063
|
72.340
|
78.492
|
73.785
|
82.597
|
81.392
|
82.537
|
85.520
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
26.885
|
14.710
|
24.661
|
16.503
|
27.035
|
28.259
|
28.469
|
28.874
|
Operationele Marge
|
31,61%
|
20,33%
|
31,42%
|
22,37%
|
32,73%
|
34,72%
|
34,49%
|
33,76%
|
Resultaat voor belastingen (EBT)
1 |
24.198
|
581
|
28.816
|
14.969
|
21.636
|
22.809
|
23.589
|
25.631
|
Nettowinst (verlies)
1 |
17.938
|
1.710
|
20.256
|
12.067
|
17.982
|
17.459
|
17.908
|
19.876
|
Nettomarge
|
21,09%
|
2,36%
|
25,81%
|
16,35%
|
21,77%
|
21,45%
|
21,7%
|
23,24%
|
WPA
2 |
4,050
|
0,4100
|
4,950
|
3,140
|
4,830
|
5,016
|
5,465
|
6,187
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,920
|
1,220
|
0,6000
|
1,100
|
1,300
|
1,492
|
1,648
|
1,845
|
Datum van publicatie
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
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 |
20.856
|
17.592
|
17.028
|
19.505
|
19.660
|
20.729
|
20.533
|
20.857
|
20.478
|
20.863
|
20.219
|
20.153
|
20.128
|
19.902
|
20.199
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.658
|
3.722
|
4.145
|
5.178
|
3.458
|
7.053
|
7.546
|
7.744
|
4.692
|
6.525
|
7.266
|
7.360
|
7.310
|
6.154
|
7.210
|
Operationele Marge
|
36,72%
|
21,16%
|
24,34%
|
26,55%
|
17,59%
|
34,02%
|
36,75%
|
37,13%
|
22,91%
|
31,28%
|
35,94%
|
36,52%
|
36,32%
|
30,92%
|
35,69%
|
Resultaat voor belastingen (EBT)
1 |
8.110
|
4.509
|
3.565
|
4.394
|
2.501
|
5.846
|
5.833
|
6.547
|
3.410
|
5.587
|
5.954
|
5.941
|
5.812
|
5.103
|
5.906
|
Nettowinst (verlies)
1 |
5.470
|
3.393
|
2.839
|
3.250
|
2.585
|
4.713
|
4.659
|
5.450
|
3.160
|
4.313
|
4.449
|
4.453
|
4.321
|
3.855
|
4.498
|
Nettomarge
|
26,23%
|
19,29%
|
16,67%
|
16,66%
|
13,15%
|
22,74%
|
22,69%
|
26,13%
|
15,43%
|
20,67%
|
22,01%
|
22,09%
|
21,47%
|
19,37%
|
22,27%
|
WPA
2 |
1,380
|
0,8800
|
0,7400
|
0,8500
|
0,6700
|
1,230
|
1,250
|
1,480
|
0,8600
|
1,200
|
1,278
|
1,301
|
1,289
|
1,162
|
1,356
|
Dividend per aandeel
2 |
0,2000
|
0,2500
|
0,2500
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3500
|
0,3500
|
0,3500
|
0,3531
|
0,3674
|
0,4111
|
0,3862
|
0,3862
|
Datum van publicatie
|
14/01/22
|
14/04/22
|
15/07/22
|
14/10/22
|
13/01/23
|
14/04/23
|
14/07/23
|
13/10/23
|
12/01/24
|
12/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,2%
|
1%
|
12%
|
7,5%
|
11%
|
10,7%
|
10,9%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
1,02%
|
0,17%
|
1,11%
|
0,7%
|
1,02%
|
0,96%
|
0,98%
|
1,03%
|
Totale activa
1 |
1.758.627
|
1.005.882
|
1.824.865
|
1.723.857
|
1.762.941
|
1.813.662
|
1.826.138
|
1.934.438
|
Nettoactief per aandeel
2 |
40,30
|
39,80
|
43,30
|
41,90
|
46,30
|
48,50
|
51,00
|
53,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
60,66
USD Gemiddelde koersdoel
64,06
USD Spread / Gemiddelde doel +5,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,53% | 599 mld. | | +19,88% | 320 mld. | | +23,04% | 275 mld. | | +15,27% | 181 mld. | | +27,52% | 179 mld. | | -3,58% | 157 mld. | | +6,00% | 161 mld. | | +11,07% | 155 mld. | | +13,69% | 144 mld. |
Banken - Andere
|