Geschatte realtime
Tradegate
09:35:48 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,443
EUR
|
-1,56%
|
|
+4,07%
|
+32,74%
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.026.297
|
856.431
|
834.399
|
874.723
|
1.068.559
|
1.229.559
|
-
|
-
|
Bedrijfswaarde
1 |
1.026.297
|
856.431
|
834.399
|
874.723
|
1.068.559
|
1.229.559
|
1.229.559
|
1.229.559
|
K/w-verhouding
|
4,88
x
|
3,66
x
|
3,27
x
|
3,44
x
|
3,66
x
|
4,67
x
|
4,54
x
|
4,3
x
|
Dividendrendement
|
6,42%
|
8,83%
|
9,65%
|
9,25%
|
8,73%
|
6,79%
|
6,93%
|
7,24%
|
Marktkapitalisatie/omzet
|
1,87
x
|
1,51
x
|
1,38
x
|
1,41
x
|
1,71
x
|
1,97
x
|
1,86
x
|
1,78
x
|
Bedrijfswaarde/omzet
|
1,87
x
|
1,51
x
|
1,38
x
|
1,41
x
|
1,71
x
|
1,97
x
|
1,86
x
|
1,78
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,53
x
|
0,37
x
|
0,35
x
|
0,36
x
|
0,36
x
|
0,42
x
|
0,39
x
|
0,37
x
|
Aantal aandelen (in duizenden)
|
294.368.301
|
294.385.451
|
294.384.261
|
294.387.791
|
294.387.791
|
294.387.791
|
-
|
-
|
Referentieprijs
2 |
2,976
|
2,230
|
2,290
|
2,508
|
2,709
|
3,488
|
3,488
|
3,488
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
29-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
549.182
|
567.647
|
605.717
|
619.139
|
624.138
|
622.907
|
662.066
|
690.622
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
249.537
|
365.236
|
379.362
|
387.943
|
401.205
|
391.467
|
411.947
|
446.640
|
Operationele Marge
|
45,44%
|
64,34%
|
62,63%
|
62,66%
|
64,28%
|
62,85%
|
62,22%
|
64,67%
|
Resultaat voor belastingen (EBT)
1 |
250.645
|
246.378
|
276.620
|
284.595
|
295.608
|
294.910
|
306.687
|
320.562
|
Nettowinst (verlies)
1 |
187.405
|
192.870
|
216.559
|
227.439
|
231.904
|
223.907
|
229.781
|
241.242
|
Nettomarge
|
34,12%
|
33,98%
|
35,75%
|
36,73%
|
37,16%
|
35,95%
|
34,71%
|
34,93%
|
WPA
2 |
0,6100
|
0,6100
|
0,7000
|
0,7300
|
0,7400
|
0,7475
|
0,7689
|
0,8107
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1910
|
0,1970
|
0,2210
|
0,2320
|
0,2364
|
0,2369
|
0,2418
|
0,2525
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
29-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
273.322
|
286.983
|
302.855
|
152.460
|
313.611
|
153.490
|
-
|
151.225
|
153.206
|
-
|
161.038
|
144.528
|
-
|
142.605
|
144.884
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
166.183
|
196.037
|
-
|
101.020
|
204.699
|
-
|
-
|
98.702
|
-
|
-
|
106.745
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
60,8%
|
68,31%
|
-
|
66,26%
|
65,27%
|
-
|
-
|
65,27%
|
-
|
-
|
66,29%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
98.087
|
129.616
|
-
|
-
|
-
|
-
|
-
|
68.695
|
-
|
-
|
71.897
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
73.357
|
100.917
|
112.813
|
-
|
-
|
-
|
-
|
54.763
|
-
|
-
|
55.989
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
26,84%
|
35,16%
|
37,25%
|
-
|
-
|
-
|
-
|
36,21%
|
-
|
-
|
34,77%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3700
|
-
|
-
|
0,3700
|
0,1800
|
-
|
0,4000
|
-
|
-
|
0,3800
|
0,4100
|
0,4000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
30-08-20
|
30-08-21
|
30-08-22
|
30-08-22
|
30-08-23
|
30-08-23
|
30-10-23
|
28-03-24
|
28-03-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
10,6%
|
11,3%
|
10,8%
|
10,1%
|
9,3%
|
8,98%
|
8,9%
|
ROA (netto-inkomsten/totale activa)
|
0,85%
|
0,87%
|
0,89%
|
0,85%
|
0,8%
|
0,69%
|
0,66%
|
0,62%
|
Totale activa
1 |
22.021.739
|
22.168.966
|
24.332.472
|
26.757.529
|
28.988.000
|
32.338.740
|
35.044.614
|
39.173.511
|
Nettoactief per aandeel
2 |
5,610
|
5,980
|
6,470
|
6,990
|
7,580
|
8,300
|
8,960
|
9,540
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
29-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
3,488
CNY Gemiddelde koersdoel
3,695
CNY Spread / Gemiddelde doel +5,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,76% | 565 mld. | | +17,91% | 310 mld. | | +15,97% | 252 mld. | | +17,29% | 201 mld. | | +21,94% | 181 mld. | | +9,05% | 163 mld. | | +9,79% | 152 mld. | | -7,37% | 142 mld. | | +12,30% | 139 mld. |
Banken - Andere
|