Beurs gesloten -
Nyse
22:00:02 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,61
USD
|
0,00%
|
|
-4,04%
|
-25,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
282.075
|
226.779
|
171.480
|
152.508
|
172.227
|
134.910
|
-
|
-
|
Bedrijfswaarde
1 |
282.075
|
226.779
|
171.480
|
152.508
|
172.227
|
134.910
|
134.910
|
134.910
|
K/w-verhouding
|
12,9
x
|
13,8
x
|
8,11
x
|
7,79
x
|
12
x
|
7,22
x
|
5,93
x
|
4,41
x
|
Dividendrendement
|
5,34%
|
2,45%
|
4,58%
|
-
|
5,92%
|
7,24%
|
7,56%
|
8,44%
|
Marktkapitalisatie/omzet
|
2,63
x
|
2,1
x
|
1,57
x
|
1,31
x
|
1,45
x
|
1,11
x
|
1
x
|
0,91
x
|
Bedrijfswaarde/omzet
|
2,63
x
|
2,1
x
|
1,57
x
|
1,31
x
|
1,45
x
|
1,11
x
|
1
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,17
x
|
1,67
x
|
1,27
x
|
1,02
x
|
1,09
x
|
0,87
x
|
0,79
x
|
0,71
x
|
Aantal aandelen (in duizenden)
|
10.690.998
|
10.690.998
|
10.658.499
|
10.658.488
|
10.642.170
|
10.619.610
|
-
|
-
|
Referentieprijs
2 |
27,18
|
22,43
|
17,46
|
15,15
|
17,09
|
13,43
|
13,43
|
13,43
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
08-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
107.155
|
107.996
|
109.530
|
116.837
|
118.717
|
121.294
|
135.032
|
147.917
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
36.635
|
28.115
|
40.162
|
27.640
|
17.573
|
22.587
|
31.963
|
39.520
|
Operationele Marge
|
34,19%
|
26,03%
|
36,67%
|
23,66%
|
14,8%
|
18,62%
|
23,67%
|
26,72%
|
Resultaat voor belastingen (EBT)
1 |
16.179
|
5.091
|
30.496
|
24.210
|
26.690
|
20.198
|
30.214
|
33.455
|
Nettowinst (verlies)
1 |
22.582
|
16.546
|
21.945
|
20.732
|
15.122
|
19.637
|
24.853
|
33.126
|
Nettomarge
|
21,07%
|
15,32%
|
20,04%
|
17,74%
|
12,74%
|
16,19%
|
18,41%
|
22,39%
|
WPA
2 |
2,110
|
1,620
|
2,155
|
1,945
|
1,421
|
1,860
|
2,266
|
3,046
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,450
|
0,5494
|
0,8000
|
-
|
1,012
|
0,9722
|
1,016
|
1,134
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
08-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
29.353
|
28.958
|
28.003
|
28.608
|
30.228
|
29.068
|
30.153
|
29.595
|
29.901
|
28.010
|
30.005
|
31.908
|
32.761
|
32.167
|
33.234
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
10.283
|
10.342
|
9.061
|
7.047
|
-99
|
4.844
|
4.990
|
5.240
|
2.499
|
4.977
|
5.259
|
5.585
|
5.932
|
7.825
|
-
|
Operationele Marge
|
35,03%
|
35,71%
|
32,36%
|
24,63%
|
-0,33%
|
16,66%
|
16,55%
|
17,71%
|
8,36%
|
17,77%
|
17,53%
|
17,5%
|
18,11%
|
24,33%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
9.464
|
-
|
-2.543
|
-
|
5.007
|
2.058
|
4.253
|
4.991
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.170
|
-
|
7.138
|
5.211
|
1.437
|
4.280
|
4.518
|
3.400
|
1.703
|
4.211
|
4.191
|
4.660
|
4.801
|
5.914
|
6.134
|
Nettomarge
|
10,8%
|
-
|
25,49%
|
18,22%
|
4,75%
|
14,72%
|
14,98%
|
11,49%
|
5,7%
|
15,03%
|
13,97%
|
14,6%
|
14,65%
|
18,39%
|
18,46%
|
WPA
2 |
0,2964
|
-
|
0,6400
|
0,4889
|
0,1532
|
0,4016
|
0,4200
|
0,3300
|
0,2690
|
0,3962
|
0,3801
|
0,4352
|
0,4439
|
0,5532
|
0,5738
|
Dividend per aandeel
2 |
0,2546
|
0,2293
|
0,2000
|
0,2200
|
-
|
-
|
0,2400
|
0,2400
|
0,2300
|
-
|
0,2400
|
0,2600
|
0,2200
|
0,1798
|
0,2008
|
Datum van publicatie
|
08-02-22
|
05-05-22
|
04-08-22
|
08-11-22
|
09-02-23
|
04-05-23
|
03-08-23
|
09-11-23
|
07-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
20,6%
|
14,8%
|
18,1%
|
13,6%
|
10%
|
11%
|
14,1%
|
15,7%
|
ROA (netto-inkomsten/totale activa)
|
1,71%
|
1,2%
|
1,6%
|
1,21%
|
0,88%
|
0,87%
|
1,23%
|
1,35%
|
Totale activa
1 |
1.323.177
|
1.378.833
|
1.371.562
|
1.716.751
|
1.725.822
|
2.250.254
|
2.018.967
|
2.449.214
|
Nettoactief per aandeel
2 |
12,50
|
13,40
|
13,80
|
14,90
|
15,60
|
15,40
|
17,00
|
18,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
08-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,43
BRL Gemiddelde koersdoel
16,38
BRL Spread / Gemiddelde doel +21,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,47% | 571 mld. | | +14,32% | 299 mld. | | +17,02% | 252 mld. | | +25,74% | 214 mld. | | +19,57% | 183 mld. | | +23,83% | 170 mld. | | +11,16% | 163 mld. | | +6,22% | 148 mld. | | -14,53% | 132 mld. |
Banken - Andere
|