Geschatte realtime
Tradegate
15:39:27 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,825
EUR
|
-0,36%
|
|
-4,20%
|
+11,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.896
|
6.404
|
6.911
|
8.199
|
6.223
|
6.669
|
-
|
-
|
Bedrijfswaarde
1 |
15.539
|
15.692
|
16.580
|
17.771
|
14.052
|
14.078
|
13.512
|
12.855
|
K/w-verhouding
|
-13,9
x
|
-9,57
x
|
-20,5
x
|
47,7
x
|
13,4
x
|
-
|
-
|
-
|
Dividendrendement
|
10,6%
|
1,78%
|
1,66%
|
1,54%
|
2,05%
|
2,7%
|
2,7%
|
2,64%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,2
x
|
1,3
x
|
1,28
x
|
1,25
x
|
1,37
x
|
1,29
x
|
1,22
x
|
Bedrijfswaarde/omzet
|
3,03
x
|
2,95
x
|
3,12
x
|
2,78
x
|
2,82
x
|
2,88
x
|
2,62
x
|
2,35
x
|
Bedrijfswaarde/EBITDA
|
6,26
x
|
7,14
x
|
7,49
x
|
7,26
x
|
5,94
x
|
5,5
x
|
4,99
x
|
4,51
x
|
Bedrijfswaarde/FCF
|
26,3
x
|
38,2
x
|
35,7
x
|
31,8
x
|
16,5
x
|
18,8
x
|
16,5
x
|
-
|
FCF Yield
|
3,8%
|
2,62%
|
2,8%
|
3,14%
|
6,05%
|
5,33%
|
6,07%
|
-
|
Price to Book
|
1,88
x
|
2,13
x
|
2,33
x
|
2,42
x
|
1,66
x
|
1,52
x
|
1,32
x
|
1,15
x
|
Aantal aandelen (in duizenden)
|
743.503
|
815.846
|
821.767
|
903.991
|
912.498
|
901.180
|
-
|
-
|
Referentieprijs
2 |
7,930
|
7,850
|
8,410
|
9,070
|
6,820
|
7,400
|
7,400
|
7,400
|
Datum van publicatie
|
05-03-20
|
25-02-21
|
01-03-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.126
|
5.315
|
5.307
|
6.395
|
4.983
|
4.882
|
5.151
|
5.472
|
EBITDA
1 |
2.483
|
2.199
|
2.213
|
2.447
|
2.365
|
2.558
|
2.707
|
2.852
|
Bedrijfsresultaat (EBIT)
1 |
196
|
41
|
15
|
560
|
510
|
1.184
|
1.336
|
1.461
|
Operationele Marge
|
3,82%
|
0,77%
|
0,28%
|
8,76%
|
10,23%
|
24,25%
|
25,93%
|
26,7%
|
Resultaat voor belastingen (EBT)
|
-522
|
-779
|
-471
|
237
|
-67
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-424
|
-632
|
-341
|
173
|
463
|
472,8
|
-
|
-
|
Nettomarge
|
-8,27%
|
-11,89%
|
-6,43%
|
2,71%
|
9,29%
|
9,68%
|
-
|
-
|
WPA
|
-0,5700
|
-0,8200
|
-0,4100
|
0,1900
|
0,5100
|
-
|
-
|
-
|
Free Cash Flow
1 |
590
|
410,5
|
465
|
558
|
850,8
|
750,4
|
820,8
|
-
|
FCF-marge
|
11,51%
|
7,72%
|
8,76%
|
8,73%
|
17,07%
|
15,37%
|
15,93%
|
-
|
Kasstroomconversie (ebitda)
|
23,76%
|
18,67%
|
21,01%
|
22,8%
|
35,98%
|
29,34%
|
30,32%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
322,54%
|
183,77%
|
158,71%
|
-
|
-
|
Dividend per aandeel
2 |
0,8400
|
0,1400
|
0,1400
|
0,1400
|
0,1400
|
0,2000
|
0,2000
|
0,1950
|
Datum van publicatie
|
05-03-20
|
25-02-21
|
01-03-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
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
1 |
1.381
|
1.545
|
1.601
|
1.604
|
1.645
|
1.612
|
1.593
|
1.589
|
1.222
|
1.209
|
1.210
|
1.226
|
1.241
|
1.272
|
1.251
|
EBITDA
1 |
574
|
601
|
597
|
620
|
629
|
625
|
651
|
-
|
599
|
614
|
653,8
|
659,2
|
657,2
|
770,4
|
-
|
Bedrijfsresultaat (EBIT)
1 |
10
|
76
|
211
|
67
|
206
|
43
|
123
|
216,1
|
263
|
195
|
295,2
|
310,6
|
330
|
304,7
|
-
|
Operationele Marge
|
0,72%
|
4,92%
|
13,18%
|
4,18%
|
12,52%
|
2,67%
|
7,72%
|
13,6%
|
21,52%
|
16,13%
|
24,4%
|
25,33%
|
26,6%
|
23,95%
|
-
|
Resultaat voor belastingen (EBT)
|
-96
|
71
|
130
|
-119
|
155
|
-130
|
39
|
-
|
89
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-58
|
52
|
92
|
-122
|
151
|
-90
|
92
|
-
|
576
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-4,2%
|
3,37%
|
5,75%
|
-7,61%
|
9,18%
|
-5,58%
|
5,78%
|
-
|
47,14%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-0,0700
|
0,0600
|
0,1000
|
-0,1300
|
0,1600
|
-0,1000
|
0,1000
|
-
|
0,5900
|
0,1000
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
-
|
0,0350
|
-
|
0,0575
|
0,0575
|
0,0575
|
0,0575
|
0,0600
|
Datum van publicatie
|
01-03-22
|
05-05-22
|
04-08-22
|
03-11-22
|
28-02-23
|
02-05-23
|
08-08-23
|
02-11-23
|
28-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.643
|
9.288
|
9.669
|
9.572
|
7.829
|
7.410
|
6.843
|
6.186
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,884
x
|
4,224
x
|
4,369
x
|
3,912
x
|
3,31
x
|
2,897
x
|
2,528
x
|
2,169
x
|
Free Cash Flow
1 |
590
|
410
|
465
|
558
|
851
|
750
|
821
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
21,5%
|
-8,81%
|
-10,8%
|
6,53%
|
12,2%
|
16,3%
|
18,5%
|
18,6%
|
ROA (netto-inkomsten/totale activa)
|
-2,55%
|
-3,93%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
16.646
|
16.100
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
4,230
|
3,680
|
3,600
|
3,740
|
4,110
|
4,880
|
5,610
|
6,410
|
Cashflow per aandeel
|
2,510
|
1,800
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
1.371
|
956
|
-
|
-
|
807
|
-
|
-
|
-
|
Capex/omzet
|
26,75%
|
17,99%
|
-
|
-
|
16,19%
|
-
|
-
|
-
|
Datum van publicatie
|
05-03-20
|
25-02-21
|
01-03-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,4
USD Gemiddelde koersdoel
9,483
USD Spread / Gemiddelde doel +28,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,10% | 38,73 mld. | | -8,68% | 10,12 mld. | | -18,43% | 6,78 mld. | | +3,29% | 2,84 mld. | | +2,86% | 2,16 mld. | | +57,84% | 1,99 mld. | | +11,11% | 1,77 mld. | | -0,83% | 1,45 mld. | | +4,68% | 1,34 mld. |
Beveiliging & Bewaking
|