Beurs gesloten -
Nasdaq
22:00:00 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,94
USD
|
-1,09%
|
|
+3,21%
|
+26,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.294
|
11.702
|
22.512
|
19.799
|
18.129
|
22.434
|
-
|
-
|
Bedrijfswaarde
1 |
10.294
|
7.470
|
16.793
|
12.726
|
14.735
|
17.641
|
21.251
|
24.599
|
K/w-verhouding
|
-
|
3,37
x
|
4,05
x
|
5,62
x
|
4,31
x
|
4,76
x
|
4,18
x
|
3,58
x
|
Dividendrendement
|
-
|
-
|
2,35%
|
3,57%
|
-
|
5,95%
|
6,66%
|
7,33%
|
Marktkapitalisatie/omzet
|
1,12
x
|
0,86
x
|
1,35
x
|
1,2
x
|
1,11
x
|
1,37
x
|
1,26
x
|
1,18
x
|
Bedrijfswaarde/omzet
|
1,12
x
|
0,55
x
|
1,01
x
|
0,77
x
|
0,9
x
|
1,08
x
|
1,2
x
|
1,3
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
2,45
x
|
-
|
-
|
3,18
x
|
3,63
x
|
3,61
x
|
Bedrijfswaarde/FCF
|
-
|
1,41
x
|
2,91
x
|
-
|
-
|
3,25
x
|
6,64
x
|
6,32
x
|
FCF Yield
|
-
|
71,1%
|
34,3%
|
-
|
-
|
30,8%
|
15,1%
|
15,8%
|
Price to Book
|
2,77
x
|
1,24
x
|
1,49
x
|
1,2
x
|
0,83
x
|
0,88
x
|
0,76
x
|
0,64
x
|
Aantal aandelen (in duizenden)
|
151.354
|
152.112
|
154.560
|
140.991
|
161.465
|
155.254
|
-
|
-
|
Referentieprijs
2 |
68,02
|
76,93
|
145,7
|
140,4
|
112,3
|
144,5
|
144,5
|
144,5
|
Datum van publicatie
|
30-03-20
|
15-03-21
|
10-03-22
|
09-03-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.220
|
13.564
|
16.636
|
16.554
|
16.290
|
16.407
|
17.742
|
18.978
|
EBITDA
1 |
-
|
-
|
6.852
|
-
|
-
|
5.543
|
5.849
|
6.808
|
Bedrijfsresultaat (EBIT)
1 |
3.144
|
4.091
|
7.040
|
4.672
|
4.857
|
5.507
|
5.952
|
6.825
|
Operationele Marge
|
34,1%
|
30,16%
|
42,32%
|
28,22%
|
29,82%
|
33,57%
|
33,55%
|
35,96%
|
Resultaat voor belastingen (EBT)
1 |
2.967
|
4.082
|
7.023
|
4.742
|
5.277
|
5.720
|
6.350
|
7.073
|
Nettowinst (verlies)
1 |
2.502
|
3.497
|
5.782
|
4.024
|
4.285
|
4.673
|
5.205
|
5.778
|
Nettomarge
|
27,13%
|
25,78%
|
34,76%
|
24,31%
|
26,31%
|
28,48%
|
29,34%
|
30,44%
|
WPA
2 |
-
|
22,80
|
35,98
|
25,00
|
26,08
|
30,37
|
34,58
|
40,33
|
Free Cash Flow
1 |
-
|
5.311
|
5.764
|
-
|
-
|
5.426
|
3.200
|
3.894
|
FCF-marge
|
-
|
39,15%
|
34,65%
|
-
|
-
|
33,07%
|
18,03%
|
20,52%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
84,13%
|
-
|
-
|
97,9%
|
54,7%
|
57,2%
|
Kasstroomconversie (nettowinst)
|
-
|
151,88%
|
99,7%
|
-
|
-
|
116,11%
|
61,47%
|
67,4%
|
Dividend per aandeel
2 |
-
|
-
|
3,423
|
5,014
|
-
|
8,596
|
9,619
|
10,59
|
Datum van publicatie
|
30-03-20
|
15-03-21
|
10-03-22
|
09-03-23
|
12-03-24
|
-
|
-
|
-
|
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
|
4.422
|
-
|
-
|
4.144
|
3.907
|
3.599
|
3.914
|
4.281
|
4.496
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
1.359
|
1.011
|
1.158
|
995,2
|
1.007
|
1.182
|
1.389
|
1.280
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
27,95%
|
25,48%
|
27,98%
|
30,18%
|
32,44%
|
28,46%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
1.391
|
1.155
|
1.172
|
1.025
|
1.102
|
1.366
|
1.478
|
1.331
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.323
|
1.179
|
-
|
992,8
|
872
|
934,1
|
1.097
|
1.142
|
1.112
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
29,91%
|
-
|
-
|
23,96%
|
22,32%
|
25,95%
|
28,04%
|
26,68%
|
24,73%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
8,220
|
7,360
|
6,120
|
6,180
|
5,380
|
5,640
|
6,640
|
6,940
|
6,880
|
7,300
|
7,640
|
7,920
|
8,070
|
8,380
|
8,340
|
Dividend per aandeel
1 |
-
|
1,464
|
1,222
|
1,145
|
1,114
|
-
|
3,639
|
-
|
-
|
-
|
4,309
|
-
|
4,313
|
-
|
4,684
|
Datum van publicatie
|
10-03-22
|
24-05-22
|
18-08-22
|
13-11-22
|
09-03-23
|
18-05-23
|
21-08-23
|
16-11-23
|
12-03-24
|
19-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.166
|
Nettokaspositie
1 |
-
|
4.232
|
5.719
|
7.073
|
3.394
|
4.793
|
1.182
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3181
x
|
Free Cash Flow
1 |
-
|
5.311
|
5.764
|
-
|
-
|
5.426
|
3.200
|
3.894
|
ROE (netto-inkomsten/eigen vermogen)
|
42,9%
|
41,9%
|
46,8%
|
23,6%
|
21%
|
20%
|
19,5%
|
18,5%
|
ROA (netto-inkomsten/totale activa)
|
18,1%
|
15,6%
|
20%
|
10,9%
|
9,95%
|
9,96%
|
10,2%
|
10,9%
|
Totale activa
1 |
13.852
|
22.371
|
28.946
|
36.924
|
43.081
|
46.897
|
50.841
|
52.978
|
Nettoactief per aandeel
2 |
24,60
|
62,30
|
97,90
|
117,0
|
136,0
|
164,0
|
190,0
|
225,0
|
Cashflow per aandeel
2 |
-
|
-
|
18,00
|
36,80
|
43,30
|
27,30
|
26,80
|
33,60
|
Capex
1 |
-
|
15,3
|
25,3
|
-
|
-
|
138
|
220
|
-
|
Capex/omzet
|
-
|
0,11%
|
0,15%
|
-
|
-
|
0,84%
|
1,24%
|
-
|
Datum van publicatie
|
30-03-20
|
15-03-21
|
10-03-22
|
09-03-23
|
12-03-24
|
-
|
-
|
-
|
Laatste slotkoers
144,5
CNY Gemiddelde koersdoel
182,3
CNY Spread / Gemiddelde doel +26,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,04% | 3,1 mld. | | -1,86% | 53,22 mld. | | -7,01% | 30,18 mld. | | +51,60% | 26,87 mld. | | +29,52% | 25,27 mld. | | +14,43% | 17,55 mld. | | +6,26% | 13,47 mld. | | +21,65% | 11,23 mld. | | -29,82% | 7,39 mld. | | +29,61% | 6,05 mld. |
Consumentenkrediet - Andere
|