Beurs gesloten -
OTC Markets
21:59:55 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,82
USD
|
+0,83%
|
|
+0,40%
|
+0,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
60.384
|
46.637
|
62.576
|
62.187
|
64.437
|
67.290
|
-
|
-
|
Bedrijfswaarde
1 |
51.536
|
90.842
|
59.292
|
94.301
|
96.039
|
80.690
|
80.690
|
80.690
|
K/w-verhouding
|
16,6
x
|
15,6
x
|
8,82
x
|
9,21
x
|
9,42
x
|
8,79
x
|
8,06
x
|
7,52
x
|
Dividendrendement
|
5,69%
|
7,33%
|
5,88%
|
6,52%
|
6,71%
|
7,01%
|
7,57%
|
8,09%
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,48
x
|
0,63
x
|
0,61
x
|
0,77
x
|
0,63
x
|
0,6
x
|
0,58
x
|
Bedrijfswaarde/omzet
|
0,5
x
|
0,94
x
|
0,59
x
|
0,92
x
|
1,15
x
|
0,75
x
|
0,72
x
|
0,69
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
6,14
x
|
3,61
x
|
9,6
x
|
12,5
x
|
16
x
|
13,4
x
|
12,7
x
|
12
x
|
FCF Yield
|
16,3%
|
27,7%
|
10,4%
|
7,98%
|
6,26%
|
7,48%
|
7,9%
|
8,32%
|
Price to Book
|
0,86
x
|
0,65
x
|
0,96
x
|
1,49
x
|
1,3
x
|
1,35
x
|
1,28
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
2.404.779
|
2.390.174
|
2.389.774
|
2.386.757
|
2.185.051
|
2.201.172
|
-
|
-
|
Referentieprijs
2 |
25,11
|
19,51
|
26,18
|
26,06
|
29,49
|
30,57
|
30,57
|
30,57
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
103.532
|
96.723
|
99.931
|
102.345
|
83.627
|
107.214
|
112.082
|
116.418
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.841
|
4.264
|
9.514
|
9.329
|
9.218
|
9.497
|
10.178
|
11.193
|
Operationele Marge
|
5,64%
|
4,41%
|
9,52%
|
9,12%
|
11,02%
|
8,86%
|
9,08%
|
9,61%
|
Resultaat voor belastingen (EBT)
1 |
5.014
|
4.872
|
9.196
|
8.710
|
8.886
|
8.934
|
9.396
|
10.005
|
Nettowinst (verlies)
1 |
3.860
|
3.164
|
7.294
|
6.675
|
7.189
|
7.799
|
8.342
|
8.733
|
Nettomarge
|
3,73%
|
3,27%
|
7,3%
|
6,52%
|
8,6%
|
7,27%
|
7,44%
|
7,5%
|
WPA
2 |
1,510
|
1,250
|
2,970
|
2,830
|
3,130
|
3,478
|
3,794
|
4,067
|
Free Cash Flow
1 |
8.399
|
25.145
|
6.176
|
7.528
|
6.010
|
6.037
|
6.375
|
6.714
|
FCF-marge
|
8,11%
|
26%
|
6,18%
|
7,36%
|
7,19%
|
5,63%
|
5,69%
|
5,77%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
217,59%
|
794,72%
|
84,67%
|
112,78%
|
83,6%
|
77,41%
|
76,42%
|
76,88%
|
Dividend per aandeel
2 |
1,430
|
1,430
|
1,540
|
1,700
|
1,980
|
2,141
|
2,314
|
2,473
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 Q1
|
---|
Omzet
1 |
-
|
52.391
|
-
|
53.865
|
46.066
|
23.294
|
55.141
|
47.204
|
40.715
|
34.345
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
1.885
|
2.379
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
3,6%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
2.552
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
1.429
|
-
|
3.996
|
-
|
-
|
4.108
|
2.567
|
3.833
|
-
|
Nettomarge
|
-
|
2,73%
|
-
|
7,42%
|
-
|
-
|
7,45%
|
5,44%
|
9,41%
|
-
|
WPA
|
0,5900
|
0,5600
|
-
|
1,630
|
1,340
|
-
|
1,730
|
1,100
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
06-08-20
|
25-02-21
|
02-08-21
|
24-02-22
|
03-05-22
|
03-08-22
|
23-02-23
|
03-08-23
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
44.205
|
-
|
32.114
|
31.602
|
13.400
|
13.400
|
13.400
|
Nettokaspositie
1 |
8.848
|
-
|
3.284
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.399
|
25.145
|
6.176
|
7.528
|
6.010
|
6.037
|
6.375
|
6.714
|
ROE (netto-inkomsten/eigen vermogen)
|
5,83%
|
4,47%
|
14,7%
|
12,8%
|
14,1%
|
15,6%
|
16%
|
16,1%
|
ROA (netto-inkomsten/totale activa)
|
0,45%
|
0,58%
|
0,86%
|
0,99%
|
1,12%
|
1,2%
|
1,24%
|
1,32%
|
Totale activa
1 |
855.686
|
545.029
|
852.202
|
676.408
|
641.417
|
652.105
|
671.957
|
661.823
|
Nettoactief per aandeel
2 |
29,30
|
30,00
|
27,40
|
17,50
|
22,70
|
22,60
|
23,80
|
25,20
|
Cashflow per aandeel
|
-
|
10,70
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
30,57
EUR Gemiddelde koersdoel
38,25
EUR Spread / Gemiddelde doel +25,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,25% | 50,75 mld. | | +6,14% | 49,91 mld. | | +24,42% | 47,64 mld. | | +13,00% | 42,08 mld. | | +21,91% | 38,54 mld. | | +17,16% | 33,02 mld. | | -2,39% | 28,42 mld. | | -9,01% | 27,19 mld. | | +28,96% | 26,64 mld. |
Levens- en ziektekostenverzekering - Andere
|