Beurs gesloten -
OTC Markets
19:08:06 05-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,1
USD
|
-10,00%
|
|
+5,19%
|
+5,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.860
|
27.460
|
48.599
|
43.144
|
43.423
|
46.599
|
-
|
-
|
Bedrijfswaarde
1 |
36.860
|
27.460
|
48.599
|
43.144
|
43.423
|
46.599
|
46.599
|
46.599
|
K/w-verhouding
|
10,6
x
|
13,1
x
|
8,06
x
|
5,7
x
|
6,44
x
|
5,67
x
|
6,12
x
|
4,78
x
|
Dividendrendement
|
3,79%
|
-
|
5,32%
|
-
|
-
|
5,23%
|
5,91%
|
5,23%
|
Marktkapitalisatie/omzet
|
2,65
x
|
2,1
x
|
3,06
x
|
2,37
x
|
2,05
x
|
2,16
x
|
2,31
x
|
2,19
x
|
Bedrijfswaarde/omzet
|
2,65
x
|
2,1
x
|
3,06
x
|
2,37
x
|
2,05
x
|
2,16
x
|
2,31
x
|
2,19
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,04
x
|
0,78
x
|
1,17
x
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
1.466.191
|
1.452.896
|
1.452.896
|
1.471.981
|
1.471.981
|
1.522.856
|
-
|
-
|
Referentieprijs
2 |
25,14
|
18,90
|
33,45
|
29,31
|
29,50
|
30,60
|
30,60
|
30,60
|
Datum van publicatie
|
26-02-20
|
09-03-21
|
09-03-22
|
14-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.922
|
13.089
|
15.857
|
18.229
|
21.178
|
21.623
|
20.197
|
21.247
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.014
|
6.043
|
8.429
|
7.830
|
14.284
|
14.382
|
13.136
|
13.400
|
Operationele Marge
|
43,2%
|
46,17%
|
53,16%
|
42,95%
|
67,45%
|
66,51%
|
65,04%
|
63,07%
|
Resultaat voor belastingen (EBT)
1 |
5.405
|
3.491
|
9.241
|
10.896
|
11.901
|
12.768
|
11.744
|
11.954
|
Nettowinst (verlies)
1 |
3.522
|
2.102
|
6.028
|
7.709
|
7.027
|
8.218
|
7.481
|
7.971
|
Nettomarge
|
25,3%
|
16,06%
|
38,01%
|
42,29%
|
33,18%
|
38,01%
|
37,04%
|
37,52%
|
WPA
2 |
2,370
|
1,440
|
4,150
|
5,140
|
4,580
|
5,400
|
5,000
|
6,400
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,9534
|
-
|
1,780
|
-
|
-
|
1,600
|
1,808
|
1,600
|
Datum van publicatie
|
26-02-20
|
09-03-21
|
09-03-22
|
14-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
3.918
|
3.849
|
4.682
|
4.269
|
5.429
|
4.999
|
5.696
|
5.336
|
5.014
|
5.141
|
5.173
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.042
|
2.055
|
2.869
|
2.598
|
3.700
|
3.370
|
3.377
|
3.614
|
3.222
|
3.306
|
3.384
|
Operationele Marge
|
52,12%
|
53,39%
|
61,28%
|
60,86%
|
68,15%
|
67,41%
|
59,29%
|
67,73%
|
64,26%
|
64,31%
|
65,42%
|
Resultaat voor belastingen (EBT)
1 |
2.125
|
2.095
|
2.915
|
2.499
|
3.387
|
2.964
|
3.695
|
2.623
|
2.756
|
2.834
|
2.930
|
Nettowinst (verlies)
1 |
1.470
|
1.609
|
1.992
|
1.782
|
2.326
|
981
|
2.453
|
1.767
|
1.759
|
1.807
|
1.866
|
Nettomarge
|
37,52%
|
41,8%
|
42,55%
|
41,74%
|
42,84%
|
19,62%
|
43,07%
|
33,11%
|
35,08%
|
35,15%
|
36,07%
|
WPA
2 |
1,010
|
1,110
|
1,360
|
1,150
|
1,520
|
0,6400
|
1,590
|
1,150
|
1,200
|
1,200
|
1,200
|
Dividend per aandeel
2 |
0,4048
|
0,4048
|
0,2214
|
0,2582
|
-
|
0,4520
|
0,1910
|
-
|
0,3000
|
0,4000
|
0,4000
|
Datum van publicatie
|
09-03-22
|
24-05-22
|
16-08-22
|
29-11-22
|
14-03-23
|
23-05-23
|
15-08-23
|
29-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,96%
|
5,7%
|
15%
|
17%
|
13,7%
|
12,3%
|
11,9%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
0,76%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
465.258
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
24,10
|
24,40
|
28,60
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
09-03-21
|
09-03-22
|
14-03-23
|
19-03-24
|
-
|
-
|
-
|
Laatste slotkoers
30,6
ILS Gemiddelde koersdoel
41
ILS Spread / Gemiddelde doel +33,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,97% | 208 mld. | | -0,80% | 71,85 mld. | | +12,58% | 58,14 mld. | | +8,14% | 50,38 mld. | | +13,91% | 48,07 mld. | | +30,98% | 45,93 mld. | | +5,36% | 35,48 mld. | | -17,30% | 34,68 mld. | | -96,60% | 32,24 mld. |
Commerciële banken
|