Beurs gesloten -
OTC Markets
21:48:42 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,52
USD
|
+0,23%
|
|
+10,69%
|
-20,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.157
|
8.838
|
7.820
|
5.078
|
7.420
|
6.056
|
-
|
-
|
Bedrijfswaarde
1 |
9.555
|
9.214
|
7.868
|
7.533
|
10.010
|
8.781
|
8.664
|
8.492
|
K/w-verhouding
|
12,6
x
|
-89,4
x
|
12,4
x
|
15
x
|
22,9
x
|
15,4
x
|
11,4
x
|
9,57
x
|
Dividendrendement
|
4,17%
|
4,16%
|
5,55%
|
8,13%
|
5,86%
|
6,95%
|
7,01%
|
7,02%
|
Marktkapitalisatie/omzet
|
0,39
x
|
0,45
x
|
0,37
x
|
0,21
x
|
0,31
x
|
0,25
x
|
0,24
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
0,41
x
|
0,47
x
|
0,38
x
|
0,32
x
|
0,42
x
|
0,37
x
|
0,35
x
|
0,33
x
|
Bedrijfswaarde/EBITDA
|
8,12
x
|
11
x
|
7,36
x
|
7,69
x
|
9,8
x
|
8,81
x
|
7,65
x
|
6,73
x
|
Bedrijfswaarde/FCF
|
13,2
x
|
16,4
x
|
13,3
x
|
23
x
|
28,8
x
|
16,8
x
|
14,4
x
|
12,9
x
|
FCF Yield
|
7,58%
|
6,11%
|
7,5%
|
4,35%
|
3,47%
|
5,94%
|
6,94%
|
7,75%
|
Price to Book
|
2,32
x
|
2,74
x
|
1,92
x
|
1,32
x
|
2,07
x
|
1,71
x
|
1,65
x
|
1,55
x
|
Aantal aandelen (in duizenden)
|
162.405
|
162.083
|
173.744
|
165.081
|
167.117
|
167.555
|
-
|
-
|
Referentieprijs
2 |
56,38
|
54,53
|
45,01
|
30,76
|
44,40
|
36,15
|
36,15
|
36,15
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
24-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.427
|
19.561
|
20.949
|
23.640
|
23.957
|
23.880
|
24.876
|
25.923
|
EBITDA
1 |
1.176
|
837
|
1.069
|
979
|
1.021
|
996,7
|
1.133
|
1.262
|
Bedrijfsresultaat (EBIT)
1 |
1.069
|
709
|
953
|
833
|
867
|
817,1
|
951
|
1.076
|
Operationele Marge
|
4,56%
|
3,62%
|
4,55%
|
3,52%
|
3,62%
|
3,42%
|
3,82%
|
4,15%
|
Resultaat voor belastingen (EBT)
1 |
1.076
|
68
|
753
|
451
|
507
|
578,1
|
780,6
|
918,5
|
Nettowinst (verlies)
1 |
727
|
-98
|
586
|
342
|
325
|
402,7
|
543
|
646,3
|
Nettomarge
|
3,1%
|
-0,5%
|
2,8%
|
1,45%
|
1,36%
|
1,69%
|
2,18%
|
2,49%
|
WPA
2 |
4,470
|
-0,6100
|
3,620
|
2,050
|
1,940
|
2,340
|
3,176
|
3,778
|
Free Cash Flow
1 |
724
|
563
|
590
|
328
|
347
|
521,3
|
601
|
658,1
|
FCF-marge
|
3,09%
|
2,88%
|
2,82%
|
1,39%
|
1,45%
|
2,18%
|
2,42%
|
2,54%
|
Kasstroomconversie (ebitda)
|
61,56%
|
67,26%
|
55,19%
|
33,5%
|
33,99%
|
52,3%
|
53,03%
|
52,14%
|
Kasstroomconversie (nettowinst)
|
99,59%
|
-
|
100,68%
|
95,91%
|
106,77%
|
129,47%
|
110,69%
|
101,83%
|
Dividend per aandeel
2 |
2,353
|
2,269
|
2,500
|
2,500
|
2,603
|
2,512
|
2,534
|
2,538
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
24-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
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 |
5.220
|
5.495
|
5.446
|
5.938
|
6.044
|
6.212
|
5.892
|
5.998
|
5.958
|
6.109
|
5.717
|
6.004
|
6.233
|
6.414
|
5.892
|
EBITDA
|
-
|
287
|
-
|
-
|
256
|
266
|
-
|
178
|
-
|
307
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
250
|
259
|
185
|
205
|
215
|
228
|
-
|
184
|
-
|
264
|
157
|
-
|
-
|
-
|
-
|
Operationele Marge
|
4,79%
|
4,71%
|
3,4%
|
3,45%
|
3,56%
|
3,67%
|
-
|
3,07%
|
-
|
4,32%
|
2,75%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
88
|
162
|
131
|
106
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
133
|
184
|
92
|
77
|
108
|
65
|
92
|
62
|
103
|
68
|
73
|
90,19
|
108,5
|
124
|
-
|
Nettomarge
|
2,55%
|
3,35%
|
1,69%
|
1,3%
|
1,79%
|
1,05%
|
1,56%
|
1,03%
|
1,73%
|
1,11%
|
1,28%
|
1,5%
|
1,74%
|
1,93%
|
-
|
WPA
2 |
0,8200
|
1,110
|
0,5500
|
0,4600
|
0,6500
|
0,3900
|
0,5500
|
0,3700
|
0,6200
|
0,4000
|
0,4400
|
0,5368
|
0,6458
|
0,7382
|
-
|
Dividend per aandeel
2 |
-
|
1,210
|
-
|
-
|
-
|
2,500
|
-
|
-
|
-
|
-
|
0,6456
|
0,6456
|
0,6456
|
0,6456
|
0,6413
|
Datum van publicatie
|
02-11-21
|
24-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
28-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
29-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
398
|
376
|
48
|
2.455
|
2.590
|
2.725
|
2.608
|
2.435
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3384
x
|
0,4492
x
|
0,0449
x
|
2,508
x
|
2,537
x
|
2,734
x
|
2,301
x
|
1,93
x
|
Free Cash Flow
1 |
724
|
563
|
590
|
328
|
347
|
521
|
601
|
658
|
ROE (netto-inkomsten/eigen vermogen)
|
19,3%
|
13,8%
|
20,6%
|
14,3%
|
13,4%
|
13,7%
|
16,1%
|
18,1%
|
ROA (netto-inkomsten/totale activa)
|
7,17%
|
-0,96%
|
5,41%
|
4,35%
|
3,89%
|
3,08%
|
4,06%
|
4,76%
|
Totale activa
1 |
10.145
|
10.182
|
10.829
|
7.853
|
8.348
|
13.061
|
13.371
|
13.568
|
Nettoactief per aandeel
2 |
24,30
|
19,90
|
23,40
|
23,30
|
21,40
|
21,10
|
21,90
|
23,30
|
Cashflow per aandeel
2 |
5,410
|
4,440
|
4,440
|
3,250
|
3,350
|
3,740
|
4,140
|
4,660
|
Capex
1 |
156
|
157
|
132
|
215
|
216
|
179
|
189
|
200
|
Capex/omzet
|
0,67%
|
0,8%
|
0,63%
|
0,91%
|
0,9%
|
0,75%
|
0,76%
|
0,77%
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
24-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
36,15
EUR Gemiddelde koersdoel
39,21
EUR Spread / Gemiddelde doel +8,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,54% | 9,73 mld. | | -19,11% | 7,34 mld. | | -1,35% | 3,74 mld. | | -4,34% | 3,35 mld. | | +12,38% | 1,65 mld. | | +11,14% | 1,51 mld. | | -0,83% | 1,5 mld. | | -5,08% | 1,2 mld. | | +3,69% | 928 mln. |
Arbeidsbemiddelingsdiensten - Andere
|