Geschatte realtime
Cboe BZX
19:02:08 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,335
USD
|
-0,21%
|
|
-1,27%
|
-16,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
293.740
|
246.228
|
242.713
|
228.568
|
216.110
|
190.546
|
-
|
-
|
Bedrijfswaarde
1 |
284.888
|
232.230
|
227.302
|
217.032
|
203.275
|
175.703
|
171.988
|
166.083
|
K/w-verhouding
|
25,2
x
|
21,7
x
|
19,3
x
|
-
|
15
x
|
13,1
x
|
12
x
|
11,5
x
|
Dividendrendement
|
2,63%
|
3,13%
|
3,91%
|
-
|
5,32%
|
6,29%
|
6,47%
|
6,77%
|
Marktkapitalisatie/omzet
|
5,58
x
|
4,22
x
|
3,33
x
|
2,87
x
|
2,71
x
|
2,26
x
|
2,13
x
|
2
x
|
Bedrijfswaarde/omzet
|
5,42
x
|
3,98
x
|
3,12
x
|
2,72
x
|
2,55
x
|
2,08
x
|
1,92
x
|
1,75
x
|
Bedrijfswaarde/EBITDA
|
13,5
x
|
10,8
x
|
9,94
x
|
9,13
x
|
7,99
x
|
6,36
x
|
5,8
x
|
5,39
x
|
Bedrijfswaarde/FCF
|
21,4
x
|
16,4
x
|
14,9
x
|
15,4
x
|
10,9
x
|
10
x
|
11,5
x
|
10,4
x
|
FCF Yield
|
4,67%
|
6,1%
|
6,7%
|
6,5%
|
9,2%
|
9,98%
|
8,7%
|
9,61%
|
Price to Book
|
4,79
x
|
3,34
x
|
2,94
x
|
-
|
2,74
x
|
2,26
x
|
2,18
x
|
2,03
x
|
Aantal aandelen (in duizenden)
|
15.733.264
|
15.733.430
|
15.740.153
|
15.741.582
|
15.739.975
|
15.747.644
|
-
|
-
|
Referentieprijs
2 |
18,67
|
15,65
|
15,42
|
14,52
|
13,73
|
12,10
|
12,10
|
12,10
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
52.600
|
58.379
|
72.854
|
79.709
|
79.737
|
84.480
|
89.467
|
95.170
|
EBITDA
1 |
21.147
|
21.592
|
22.870
|
23.771
|
25.455
|
27.627
|
29.639
|
30.809
|
Bedrijfsresultaat (EBIT)
1 |
16.472
|
16.424
|
17.473
|
17.831
|
19.038
|
20.760
|
22.534
|
23.839
|
Operationele Marge
|
31,32%
|
28,13%
|
23,98%
|
22,37%
|
23,88%
|
24,57%
|
25,19%
|
25,05%
|
Resultaat voor belastingen (EBT)
1 |
12.943
|
13.494
|
13.759
|
14.236
|
15.036
|
17.888
|
19.721
|
21.817
|
Nettowinst (verlies)
1 |
11.780
|
11.379
|
12.671
|
14.458
|
14.502
|
14.585
|
15.783
|
17.024
|
Nettomarge
|
22,4%
|
19,49%
|
17,39%
|
18,14%
|
18,19%
|
17,26%
|
17,64%
|
17,89%
|
WPA
2 |
0,7400
|
0,7200
|
0,7991
|
-
|
0,9156
|
0,9246
|
1,005
|
1,050
|
Free Cash Flow
1 |
13.312
|
14.163
|
15.224
|
14.109
|
18.707
|
17.532
|
14.966
|
15.953
|
FCF-marge
|
25,31%
|
24,26%
|
20,9%
|
17,7%
|
23,46%
|
20,75%
|
16,73%
|
16,76%
|
Kasstroomconversie (ebitda)
|
62,95%
|
65,6%
|
66,57%
|
59,35%
|
73,49%
|
63,46%
|
50,49%
|
51,78%
|
Kasstroomconversie (nettowinst)
|
113%
|
124,46%
|
120,15%
|
97,59%
|
129%
|
120,21%
|
94,83%
|
93,71%
|
Dividend per aandeel
2 |
0,4906
|
0,4904
|
0,6036
|
-
|
0,7302
|
0,7616
|
0,7831
|
0,8187
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
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 |
22.011
|
18.439
|
17.989
|
20.588
|
22.693
|
20.532
|
18.898
|
20.318
|
19.989
|
20.276
|
19.684
|
20.731
|
24.437
|
22.462
|
20.840
|
EBITDA
1 |
6.784
|
5.523
|
5.538
|
5.601
|
7.109
|
6.444
|
5.275
|
6.584
|
7.152
|
6.535
|
5.835
|
7.142
|
8.757
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.322
|
4.192
|
4.068
|
4.077
|
5.494
|
4.918
|
3.571
|
4.913
|
5.636
|
4.902
|
3.940
|
5.210
|
6.535
|
5.339
|
-
|
Operationele Marge
|
24,18%
|
22,73%
|
22,62%
|
19,8%
|
24,21%
|
23,95%
|
18,9%
|
24,18%
|
28,19%
|
24,18%
|
20,01%
|
25,13%
|
26,74%
|
23,77%
|
-
|
Resultaat voor belastingen (EBT)
1 |
4.104
|
3.566
|
3.539
|
2.804
|
4.328
|
3.878
|
2.372
|
4.060
|
4.727
|
4.475
|
3.446
|
-
|
6.271
|
5.204
|
4.685
|
Nettowinst (verlies)
1 |
3.607
|
3.529
|
2.970
|
3.109
|
4.967
|
3.700
|
2.503
|
3.912
|
4.388
|
3.700
|
2.984
|
3.866
|
4.511
|
-
|
-
|
Nettomarge
|
16,39%
|
19,14%
|
16,51%
|
15,1%
|
21,89%
|
18,02%
|
13,24%
|
19,25%
|
21,95%
|
18,25%
|
15,16%
|
18,65%
|
18,46%
|
-
|
-
|
WPA
2 |
0,2276
|
0,2200
|
0,1900
|
0,2000
|
-
|
0,2300
|
0,1600
|
0,2500
|
0,2756
|
0,2300
|
0,1699
|
0,2386
|
0,2991
|
0,2433
|
0,2250
|
Dividend per aandeel
2 |
0,6036
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,7302
|
-
|
0,0600
|
0,0667
|
0,3157
|
0,2100
|
0,1900
|
Datum van publicatie
|
24-02-22
|
05-05-22
|
28-07-22
|
27-10-22
|
02-03-23
|
04-05-23
|
03-08-23
|
31-10-23
|
29-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
8.853
|
13.998
|
15.411
|
11.536
|
12.835
|
14.843
|
18.559
|
24.464
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
13.312
|
14.163
|
15.224
|
14.109
|
18.707
|
17.532
|
14.966
|
15.953
|
ROE (netto-inkomsten/eigen vermogen)
|
20%
|
16,8%
|
16,2%
|
17,6%
|
18%
|
17,1%
|
18%
|
18,5%
|
ROA (netto-inkomsten/totale activa)
|
11,9%
|
10%
|
9,61%
|
10,5%
|
10,7%
|
10,7%
|
11,3%
|
11,7%
|
Totale activa
1 |
98.729
|
113.465
|
131.900
|
138.274
|
135.302
|
136.639
|
140.224
|
146.047
|
Nettoactief per aandeel
2 |
3,900
|
4,690
|
5,250
|
-
|
5,010
|
5,360
|
5,560
|
5,950
|
Cashflow per aandeel
2 |
1,160
|
1,190
|
1,440
|
-
|
1,560
|
1,110
|
1,330
|
1,410
|
Capex
1 |
5.069
|
4.693
|
7.677
|
6.533
|
6.004
|
6.435
|
7.431
|
7.577
|
Capex/omzet
|
9,64%
|
8,04%
|
10,54%
|
8,2%
|
7,53%
|
7,62%
|
8,31%
|
7,96%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12,1
BRL Gemiddelde koersdoel
15,79
BRL Spread / Gemiddelde doel +30,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,76% | 136 mld. | | +3,23% | 45,84 mld. | | +3,07% | 24,24 mld. | | +15,26% | 19,78 mld. | | -22,71% | 19,71 mld. | | +12,32% | 19,3 mld. | | +7,31% | 15,73 mld. | | +17,75% | 13,84 mld. | | -9,98% | 11,71 mld. |
Brouwers - Andere
|