Beurs gesloten -
OTC Markets
19:40:36 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,21
USD
|
-0,97%
|
|
-2,33%
|
-22,86%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.650
|
4.547
|
6.256
|
7.471
|
8.305
|
7.461
|
-
|
-
|
Bedrijfswaarde
1 |
9.331
|
6.368
|
7.793
|
9.133
|
10.128
|
9.010
|
8.816
|
8.555
|
K/w-verhouding
|
40,6
x
|
26,7
x
|
73,4
x
|
43,7
x
|
226
x
|
22,6
x
|
16,2
x
|
13,6
x
|
Dividendrendement
|
1,87%
|
5,73%
|
4,18%
|
3,51%
|
3,17%
|
3,63%
|
3,96%
|
4,52%
|
Marktkapitalisatie/omzet
|
1,19
x
|
0,4
x
|
0,71
x
|
0,82
x
|
0,76
x
|
0,62
x
|
0,57
x
|
0,52
x
|
Bedrijfswaarde/omzet
|
1,45
x
|
0,57
x
|
0,89
x
|
1,01
x
|
0,93
x
|
0,75
x
|
0,68
x
|
0,59
x
|
Bedrijfswaarde/EBITDA
|
19,5
x
|
7,11
x
|
12
x
|
12,8
x
|
12,7
x
|
9,57
x
|
8,46
x
|
7,14
x
|
Bedrijfswaarde/FCF
|
46,9
x
|
8,32
x
|
17,2
x
|
34,7
x
|
56,9
x
|
21,4
x
|
17,6
x
|
15,1
x
|
FCF Yield
|
2,13%
|
12%
|
5,81%
|
2,88%
|
1,76%
|
4,68%
|
5,69%
|
6,62%
|
Price to Book
|
1,28
x
|
0,77
x
|
1,12
x
|
1,32
x
|
1,48
x
|
1,35
x
|
1,31
x
|
1,26
x
|
Aantal aandelen (in duizenden)
|
520.042
|
521.477
|
523.080
|
524.644
|
525.987
|
527.620
|
-
|
-
|
Referentieprijs
2 |
14,71
|
8,720
|
11,96
|
14,24
|
15,79
|
14,14
|
14,14
|
14,14
|
Datum van publicatie
|
20/08/19
|
25/08/20
|
24/08/21
|
23/08/22
|
22/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.439
|
11.249
|
8.774
|
9.065
|
10.928
|
11.943
|
13.040
|
14.418
|
EBITDA
1 |
478,5
|
896
|
650
|
714
|
800
|
941,4
|
1.042
|
1.199
|
Bedrijfsresultaat (EBIT)
1 |
385,3
|
634
|
368
|
452
|
546
|
671,4
|
793,7
|
917,1
|
Operationele Marge
|
5,98%
|
5,64%
|
4,19%
|
4,99%
|
5%
|
5,62%
|
6,09%
|
6,36%
|
Resultaat voor belastingen (EBT)
1 |
245,4
|
267
|
147
|
294
|
146
|
545
|
708,8
|
824,6
|
Nettowinst (verlies)
1 |
151,9
|
171
|
86
|
172
|
37
|
321
|
460,4
|
546,6
|
Nettomarge
|
2,36%
|
1,52%
|
0,98%
|
1,9%
|
0,34%
|
2,69%
|
3,53%
|
3,79%
|
WPA
2 |
0,3620
|
0,3270
|
0,1630
|
0,3260
|
0,0700
|
0,6249
|
0,8753
|
1,043
|
Free Cash Flow
1 |
199,1
|
765
|
453
|
263
|
178
|
421,8
|
502
|
566,1
|
FCF-marge
|
3,09%
|
6,8%
|
5,16%
|
2,9%
|
1,63%
|
3,53%
|
3,85%
|
3,93%
|
Kasstroomconversie (ebitda)
|
41,61%
|
85,38%
|
69,69%
|
36,83%
|
22,25%
|
44,81%
|
48,19%
|
47,22%
|
Kasstroomconversie (nettowinst)
|
131,07%
|
447,37%
|
526,74%
|
152,91%
|
481,08%
|
131,41%
|
109,03%
|
103,57%
|
Dividend per aandeel
2 |
0,2750
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5137
|
0,5597
|
0,6394
|
Datum van publicatie
|
20/08/19
|
25/08/20
|
24/08/21
|
23/08/22
|
22/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
5.998
|
5.251
|
4.498
|
4.277
|
2.330
|
2.330
|
4.368
|
2.520
|
2.520
|
4.697
|
-
|
5.391
|
5.726
|
6.081
|
3.037
|
3.037
|
6.330
|
3.268
|
3.268
|
6.500
|
3.268
|
7.104
|
7.221
|
EBITDA
|
498
|
395
|
324,3
|
325,7
|
-
|
-
|
338
|
-
|
-
|
376
|
-
|
366
|
434
|
-
|
-
|
-
|
500
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
310
|
321
|
170,3
|
211,9
|
104
|
104
|
202
|
116,5
|
116,5
|
250
|
-
|
234
|
312
|
302
|
211,2
|
211,2
|
379,7
|
236,2
|
236,2
|
411,6
|
236,2
|
459,5
|
422,4
|
Operationele Marge
|
5,17%
|
6,11%
|
3,79%
|
4,95%
|
4,46%
|
4,46%
|
4,62%
|
4,62%
|
4,62%
|
5,32%
|
-
|
4,34%
|
5,45%
|
4,97%
|
6,95%
|
6,95%
|
6%
|
7,23%
|
7,23%
|
6,33%
|
7,23%
|
6,47%
|
5,85%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
100
|
63
|
63
|
126
|
84
|
84
|
168
|
-
|
-
|
220
|
187
|
183,1
|
184,9
|
332,5
|
210,4
|
211,6
|
422
|
212,8
|
426,7
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
63,7
|
39,5
|
39,5
|
79
|
46,5
|
46,5
|
93
|
-
|
-
|
136
|
106
|
113,2
|
114,3
|
211,2
|
131
|
131,8
|
262,8
|
132,5
|
265,8
|
-
|
Nettomarge
|
-
|
-
|
-
|
1,49%
|
1,7%
|
1,7%
|
1,81%
|
1,84%
|
1,84%
|
1,98%
|
-
|
-
|
2,38%
|
1,74%
|
3,73%
|
3,76%
|
3,34%
|
4,01%
|
4,03%
|
4,04%
|
4,05%
|
3,74%
|
-
|
WPA
2 |
-
|
-
|
-
|
0,1200
|
0,0800
|
0,0800
|
0,1510
|
0,0900
|
0,0900
|
0,1750
|
-0,0900
|
-0,1880
|
0,2580
|
0,2000
|
0,2110
|
0,2140
|
0,4275
|
0,2450
|
0,2460
|
0,4910
|
0,2480
|
0,4970
|
-
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,1300
|
0,1300
|
0,2500
|
0,1300
|
0,1300
|
0,2500
|
-
|
0,2500
|
0,2500
|
0,2500
|
0,1590
|
0,1600
|
0,3063
|
0,1840
|
0,1850
|
0,3680
|
0,1860
|
0,3720
|
-
|
Datum van publicatie
|
23/02/20
|
25/08/20
|
22/02/21
|
24/08/21
|
21/02/23
|
22/02/22
|
22/02/22
|
23/08/22
|
23/08/22
|
23/08/22
|
21/02/23
|
21/02/23
|
22/08/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.681
|
1.821
|
1.537
|
1.662
|
1.823
|
1.550
|
1.355
|
1.094
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,513
x
|
2,032
x
|
2,365
x
|
2,328
x
|
2,279
x
|
1,646
x
|
1,301
x
|
0,9125
x
|
Free Cash Flow
1 |
199
|
765
|
453
|
263
|
178
|
422
|
502
|
566
|
ROE (netto-inkomsten/eigen vermogen)
|
5,84%
|
5,3%
|
3,1%
|
3,9%
|
4,98%
|
6,98%
|
8,69%
|
9,87%
|
ROA (netto-inkomsten/totale activa)
|
3,08%
|
1,52%
|
1,94%
|
2,51%
|
2,69%
|
3,41%
|
4,64%
|
5,27%
|
Totale activa
1 |
4.924
|
11.230
|
4.433
|
6.850
|
1.377
|
9.422
|
9.929
|
10.368
|
Nettoactief per aandeel
2 |
11,50
|
11,40
|
10,70
|
10,80
|
10,70
|
10,50
|
10,80
|
11,30
|
Cashflow per aandeel
2 |
0,5600
|
1,580
|
1,010
|
0,6000
|
0,4900
|
1,090
|
1,260
|
1,430
|
Capex
1 |
37,2
|
64
|
80
|
53
|
82
|
90,8
|
87,8
|
92,6
|
Capex/omzet
|
0,58%
|
0,57%
|
0,91%
|
0,58%
|
0,75%
|
0,76%
|
0,67%
|
0,64%
|
Datum van publicatie
|
20/08/19
|
25/08/20
|
24/08/21
|
23/08/22
|
22/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,14
AUD Gemiddelde koersdoel
17,49
AUD Spread / Gemiddelde doel +23,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,69% | 61,66 mld. | | +4,53% | 60,95 mld. | | +26,64% | 40,51 mld. | | +15,59% | 31,39 mld. | | +10,90% | 28,5 mld. | | +13,56% | 20,34 mld. | | +11,36% | 18,85 mld. | | +75,09% | 18,34 mld. | | +39,37% | 17,09 mld. |
Bouw & Techniek - Andere
|