Beurs gesloten -
Nasdaq
22:00:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,18
USD
|
-0,87%
|
|
+5,76%
|
-30,37%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.232
|
32.946
|
43.898
|
30.301
|
21.849
|
15.684
|
-
|
-
|
Bedrijfswaarde
1 |
62.045
|
48.668
|
51.685
|
39.503
|
30.172
|
22.857
|
22.461
|
21.628
|
K/w-verhouding
|
11,9
x
|
73,1
x
|
17,3
x
|
7
x
|
-7,09
x
|
-2,18
x
|
9,18
x
|
7,79
x
|
Dividendrendement
|
3,47%
|
4,92%
|
3,7%
|
5,45%
|
-
|
7,4%
|
5,71%
|
6,97%
|
Marktkapitalisatie/omzet
|
0,34
x
|
0,24
x
|
0,33
x
|
0,23
x
|
0,16
x
|
0,11
x
|
0,1
x
|
0,1
x
|
Bedrijfswaarde/omzet
|
0,45
x
|
0,35
x
|
0,39
x
|
0,3
x
|
0,22
x
|
0,16
x
|
0,15
x
|
0,14
x
|
Bedrijfswaarde/EBITDA
|
7,37
x
|
6,82
x
|
7,87
x
|
6,3
x
|
6,03
x
|
4,71
x
|
4,33
x
|
3,55
x
|
Bedrijfswaarde/FCF
|
15,9
x
|
11,8
x
|
12,4
x
|
18,2
x
|
214
x
|
16,5
x
|
10,2
x
|
8,18
x
|
FCF Yield
|
6,27%
|
8,45%
|
8,08%
|
5,48%
|
0,47%
|
6,08%
|
9,83%
|
12,2%
|
Price to Book
|
1,95
x
|
1,59
x
|
1,84
x
|
1,03
x
|
0,77
x
|
1,06
x
|
1,01
x
|
0,89
x
|
Aantal aandelen (in duizenden)
|
903.143
|
866.534
|
864.987
|
864.257
|
863.261
|
862.713
|
-
|
-
|
Referentieprijs
2 |
51,19
|
38,02
|
50,75
|
35,06
|
25,31
|
18,18
|
18,18
|
18,18
|
Datum van publicatie
|
28-10-19
|
15-10-20
|
14-10-21
|
13-10-22
|
12-10-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
136.866
|
139.537
|
132.509
|
132.703
|
139.081
|
145.322
|
150.805
|
157.141
|
EBITDA
1 |
8.413
|
7.138
|
6.567
|
6.268
|
5.002
|
4.855
|
5.192
|
6.100
|
Bedrijfsresultaat (EBIT)
1 |
6.942
|
5.211
|
5.117
|
5.133
|
3.871
|
3.061
|
3.520
|
3.947
|
Operationele Marge
|
5,07%
|
3,73%
|
3,86%
|
3,87%
|
2,78%
|
2,11%
|
2,33%
|
2,51%
|
Resultaat voor belastingen (EBT)
1 |
4.527
|
743
|
1.995
|
3.985
|
-5.419
|
-12.897
|
1.562
|
1.333
|
Nettowinst (verlies)
1 |
3.982
|
456
|
2.542
|
4.337
|
-3.080
|
-7.156
|
1.820
|
2.163
|
Nettomarge
|
2,91%
|
0,33%
|
1,92%
|
3,27%
|
-2,21%
|
-4,92%
|
1,21%
|
1,38%
|
WPA
2 |
4,310
|
0,5200
|
2,930
|
5,010
|
-3,570
|
-8,358
|
1,980
|
2,335
|
Free Cash Flow
1 |
3.892
|
4.111
|
4.176
|
2.165
|
141
|
1.389
|
2.207
|
2.643
|
FCF-marge
|
2,84%
|
2,95%
|
3,15%
|
1,63%
|
0,1%
|
0,96%
|
1,46%
|
1,68%
|
Kasstroomconversie (ebitda)
|
46,26%
|
57,59%
|
63,59%
|
34,54%
|
2,82%
|
28,6%
|
42,52%
|
43,32%
|
Kasstroomconversie (nettowinst)
|
97,74%
|
901,54%
|
164,28%
|
49,92%
|
-
|
-
|
121,29%
|
122,21%
|
Dividend per aandeel
2 |
1,778
|
1,870
|
1,880
|
1,912
|
-
|
1,345
|
1,038
|
1,267
|
Datum van publicatie
|
28-10-19
|
15-10-20
|
14-10-21
|
13-10-22
|
12-10-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
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
|
2025 Q3
|
---|
Omzet
1 |
33.901
|
33.756
|
32.597
|
32.449
|
33.382
|
34.862
|
35.415
|
35.422
|
36.707
|
37.052
|
35.977
|
36.076
|
37.764
|
37.899
|
37.613
|
EBITDA
1 |
2.277
|
1.931
|
1.232
|
993
|
1.510
|
1.774
|
1.556
|
1.013
|
1.028
|
1.244
|
1.117
|
1.098
|
1.223
|
1.389
|
1.238
|
Bedrijfsresultaat (EBIT)
1 |
1.777
|
1.657
|
955
|
744
|
1.014
|
1.215
|
959
|
683
|
687
|
900
|
746,5
|
732,6
|
838,3
|
1.046
|
950,8
|
Operationele Marge
|
5,24%
|
4,91%
|
2,93%
|
2,29%
|
3,04%
|
3,49%
|
2,71%
|
1,93%
|
1,87%
|
2,43%
|
2,07%
|
2,03%
|
2,22%
|
2,76%
|
2,53%
|
Resultaat voor belastingen (EBT)
1 |
3.814
|
947
|
-18
|
-758
|
-5.270
|
607
|
-382
|
-375
|
-358
|
-13.114
|
345
|
290,3
|
441,7
|
597,7
|
557,7
|
Nettowinst (verlies)
1 |
3.580
|
883
|
289
|
-415
|
-3.721
|
703
|
118
|
-180
|
-67
|
-5.908
|
241,1
|
244,8
|
362,6
|
515,6
|
463,2
|
Nettomarge
|
10,56%
|
2,62%
|
0,89%
|
-1,28%
|
-11,15%
|
2,02%
|
0,33%
|
-0,51%
|
-0,18%
|
-15,95%
|
0,67%
|
0,68%
|
0,96%
|
1,36%
|
1,23%
|
WPA
2 |
4,130
|
1,020
|
0,3300
|
-0,4800
|
-4,310
|
0,8100
|
0,1400
|
-0,2100
|
-0,0800
|
-6,850
|
0,2772
|
0,2898
|
0,3840
|
0,5659
|
0,5021
|
Dividend per aandeel
2 |
0,4775
|
0,4775
|
0,4775
|
0,4800
|
0,4800
|
-
|
0,4800
|
-
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,3638
|
0,2500
|
Datum van publicatie
|
06-01-22
|
31-03-22
|
30-06-22
|
13-10-22
|
05-01-23
|
28-03-23
|
27-06-23
|
12-10-23
|
04-01-24
|
28-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.813
|
15.722
|
7.787
|
9.202
|
8.323
|
7.173
|
6.777
|
5.943
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,88
x
|
2,203
x
|
1,186
x
|
1,468
x
|
1,664
x
|
1,477
x
|
1,305
x
|
0,9743
x
|
Free Cash Flow
1 |
3.892
|
4.111
|
4.176
|
2.165
|
141
|
1.389
|
2.207
|
2.643
|
ROE (netto-inkomsten/eigen vermogen)
|
22,3%
|
18,9%
|
20,5%
|
16,4%
|
11,9%
|
13,7%
|
18,6%
|
19,2%
|
ROA (netto-inkomsten/totale activa)
|
5,87%
|
0,59%
|
5,46%
|
5,06%
|
3,68%
|
-9,79%
|
2,02%
|
2,6%
|
Totale activa
1 |
67.861
|
77.380
|
46.566
|
85.705
|
-83.627
|
73.068
|
90.130
|
83.174
|
Nettoactief per aandeel
2 |
26,30
|
23,80
|
27,50
|
34,00
|
32,80
|
17,10
|
18,00
|
20,40
|
Cashflow per aandeel
2 |
6,060
|
6,230
|
6,410
|
4,500
|
2,620
|
4,320
|
4,460
|
4,490
|
Capex
1 |
1.702
|
1.374
|
1.379
|
1.734
|
2.117
|
1.543
|
1.610
|
1.681
|
Capex/omzet
|
1,24%
|
0,98%
|
1,04%
|
1,31%
|
1,52%
|
1,06%
|
1,07%
|
1,07%
|
Datum van publicatie
|
28-10-19
|
15-10-20
|
14-10-21
|
13-10-22
|
12-10-23
|
-
|
-
|
-
|
Laatste slotkoers
18,18
USD Gemiddelde koersdoel
22,77
USD Spread / Gemiddelde doel +25,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -30,37% | 15,68 mld. | | -22,51% | 12,39 mld. | | -22,88% | 6,74 mld. | | +11,76% | 6,26 mld. | | -6,01% | 6,29 mld. | | +64,02% | 4,78 mld. | | -1,17% | 4,7 mld. | | -5,58% | 4,03 mld. | | -7,87% | 3,62 mld. | | -6,67% | 3,06 mld. |
Drugshandelaren - Andere
|