Real Time
Euronext Amsterdam
15:51:40 13-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,35
EUR
|
+0,74%
|
|
+5,25%
|
+20,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.247
|
7.539
|
12.141
|
11.600
|
11.763
|
13.620
|
-
|
-
|
Bedrijfswaarde
1 |
15.247
|
7.539
|
12.141
|
11.600
|
11.763
|
13.620
|
13.620
|
13.620
|
K/w-verhouding
|
7,87
x
|
-47,2
x
|
10,7
x
|
6,59
x
|
4,55
x
|
7,02
x
|
7,11
x
|
6,6
x
|
Dividendrendement
|
7,89%
|
-
|
4,72%
|
7,66%
|
11,1%
|
7,3%
|
7,3%
|
7,92%
|
Marktkapitalisatie/omzet
|
1,77
x
|
0,95
x
|
1,6
x
|
1,48
x
|
1,36
x
|
1,6
x
|
1,6
x
|
1,57
x
|
Bedrijfswaarde/omzet
|
1,77
x
|
0,95
x
|
1,6
x
|
1,48
x
|
1,36
x
|
1,6
x
|
1,6
x
|
1,57
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,78
x
|
0,4
x
|
0,61
x
|
0,56
x
|
0,53
x
|
0,61
x
|
0,57
x
|
0,53
x
|
Aantal aandelen (in duizenden)
|
940.000
|
940.000
|
940.000
|
897.522
|
865.575
|
839.175
|
-
|
-
|
Referentieprijs
2 |
16,22
|
8,020
|
12,92
|
12,92
|
13,59
|
16,23
|
16,23
|
16,23
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.605
|
7.916
|
7.597
|
7.841
|
8.618
|
8.524
|
8.500
|
8.655
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.337
|
2.660
|
1.791
|
2.415
|
3.385
|
3.197
|
3.066
|
3.077
|
Operationele Marge
|
38,78%
|
33,6%
|
23,58%
|
30,8%
|
39,28%
|
37,5%
|
36,07%
|
35,55%
|
Resultaat voor belastingen (EBT)
1 |
2.680
|
356
|
1.838
|
2.376
|
3.544
|
2.837
|
2.586
|
2.598
|
Nettowinst (verlies)
1 |
2.046
|
-45
|
1.231
|
1.867
|
2.697
|
2.004
|
1.881
|
1.930
|
Nettomarge
|
23,78%
|
-0,57%
|
16,2%
|
23,81%
|
31,29%
|
23,51%
|
22,12%
|
22,3%
|
WPA
2 |
2,060
|
-0,1700
|
1,210
|
1,960
|
2,990
|
2,312
|
2,283
|
2,460
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,280
|
-
|
0,6100
|
0,9900
|
1,510
|
1,185
|
1,185
|
1,285
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.734
|
2.284
|
1.933
|
1.884
|
2.162
|
1.861
|
2.142
|
2.223
|
2.211
|
2.041
|
2.106
|
2.108
|
2.149
|
2.173
|
2.157
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
432
|
851
|
425
|
563
|
908
|
518
|
736
|
1.086
|
983
|
580
|
778,5
|
-
|
-
|
-
|
-
|
Operationele Marge
|
24,91%
|
37,26%
|
21,99%
|
29,88%
|
42%
|
27,83%
|
34,36%
|
48,85%
|
44,46%
|
28,42%
|
36,97%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
444
|
729
|
363
|
626
|
902
|
486
|
722
|
1.155
|
1.004
|
662
|
734
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
343
|
552
|
295
|
475
|
743
|
354
|
523
|
870
|
759
|
545
|
497,6
|
545,7
|
472,9
|
426,6
|
488,3
|
Nettomarge
|
19,78%
|
24,17%
|
15,26%
|
25,21%
|
34,37%
|
19,02%
|
24,42%
|
39,14%
|
34,33%
|
26,7%
|
23,63%
|
25,89%
|
22,01%
|
19,63%
|
22,63%
|
WPA
2 |
0,3400
|
0,5600
|
0,2900
|
0,5000
|
0,8000
|
0,3700
|
0,5600
|
0,9800
|
0,8500
|
0,6000
|
0,5663
|
0,6400
|
0,5571
|
0,5072
|
0,5912
|
Dividend per aandeel
2 |
0,6800
|
0,6100
|
-
|
0,3200
|
-
|
0,6700
|
-
|
0,6200
|
-
|
0,8900
|
-
|
0,5126
|
-
|
0,6588
|
-
|
Datum van publicatie
|
10-11-21
|
09-02-22
|
18-05-22
|
10-08-22
|
09-11-22
|
08-02-23
|
10-05-23
|
09-08-23
|
08-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
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%
|
-0,8%
|
5,8%
|
8,7%
|
12,2%
|
8,75%
|
8,01%
|
8%
|
ROA (netto-inkomsten/totale activa)
|
0,54%
|
-0,04%
|
0,46%
|
0,48%
|
0,71%
|
0,55%
|
0,48%
|
0,51%
|
Totale activa
1 |
378.175
|
109.756
|
266.162
|
389.364
|
378.739
|
366.059
|
389.780
|
378.441
|
Nettoactief per aandeel
2 |
20,70
|
20,20
|
21,30
|
23,20
|
25,60
|
26,60
|
28,40
|
30,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
16,23
EUR Gemiddelde koersdoel
17,44
EUR Spread / Gemiddelde doel +7,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,31% | 14,67 mld. | | +17,12% | 571 mld. | | +14,89% | 301 mld. | | +18,85% | 252 mld. | | +25,89% | 216 mld. | | +21,08% | 183 mld. | | +25,17% | 170 mld. | | +9,61% | 162 mld. | | +6,09% | 146 mld. | | -14,86% | 131 mld. |
Banken - Andere
|