Beurs gesloten -
OTC Markets
17:34:59 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,71
USD
|
-0,78%
|
|
-.--%
|
+18,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
394.261
|
296.581
|
315.344
|
324.597
|
380.573
|
483.551
|
-
|
-
|
Bedrijfswaarde
1 |
394.261
|
296.581
|
315.344
|
324.597
|
380.573
|
483.551
|
483.551
|
483.551
|
K/w-verhouding
|
4,95
x
|
3,49
x
|
3,49
x
|
3,48
x
|
3,85
x
|
4,44
x
|
4,29
x
|
4,06
x
|
Dividendrendement
|
6,36%
|
9,19%
|
9,25%
|
9,41%
|
8,47%
|
7,18%
|
7,38%
|
7,65%
|
Marktkapitalisatie/omzet
|
1,7
x
|
1,2
x
|
1,17
x
|
1,19
x
|
1,48
x
|
1,89
x
|
1,82
x
|
1,71
x
|
Bedrijfswaarde/omzet
|
1,7
x
|
1,2
x
|
1,17
x
|
1,19
x
|
1,48
x
|
1,89
x
|
1,82
x
|
1,71
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,53
x
|
0,35
x
|
0,36
x
|
0,35
x
|
0,36
x
|
0,41
x
|
0,38
x
|
0,35
x
|
Aantal aandelen (in duizenden)
|
74.262.727
|
74.262.727
|
74.262.727
|
74.262.727
|
74.262.727
|
74.262.727
|
-
|
-
|
Referentieprijs
2 |
4,951
|
3,451
|
3,838
|
3,965
|
4,426
|
5,313
|
5,313
|
5,313
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
25-03-22
|
30-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
232.472
|
246.200
|
269.390
|
272.970
|
257.595
|
256.373
|
265.142
|
282.296
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
88.148
|
86.213
|
162.650
|
160.515
|
157.668
|
155.260
|
161.080
|
170.959
|
Operationele Marge
|
37,92%
|
35,02%
|
60,38%
|
58,8%
|
61,21%
|
60,56%
|
60,75%
|
60,56%
|
Resultaat voor belastingen (EBT)
1 |
88.200
|
86.425
|
93.959
|
98.215
|
99.698
|
101.939
|
106.386
|
112.032
|
Nettowinst (verlies)
1 |
77.281
|
78.274
|
87.581
|
92.149
|
92.728
|
91.713
|
94.634
|
99.000
|
Nettomarge
|
33,24%
|
31,79%
|
32,51%
|
33,76%
|
36%
|
35,77%
|
35,69%
|
35,07%
|
WPA
2 |
1,000
|
0,9900
|
1,100
|
1,140
|
1,150
|
1,197
|
1,238
|
1,309
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,3150
|
0,3170
|
0,3550
|
0,3730
|
0,3750
|
0,3816
|
0,3922
|
0,4066
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
25-03-22
|
30-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q2
|
2022 S1
|
2022 Q3
|
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 |
110.867
|
115.973
|
123.012
|
63.421
|
65.984
|
66.925
|
130.049
|
59.307
|
72.030
|
-
|
51.273
|
58.706
|
-
|
53.437
|
64.703
|
-
|
56.808
|
58.870
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
69.793
|
73.486
|
-
|
42.121
|
40.278
|
43.223
|
83.405
|
42.743
|
44.220
|
-
|
-
|
34.584
|
-
|
41.947
|
43.815
|
-
|
36.103
|
38.680
|
-
|
-
|
-
|
Operationele Marge
|
62,95%
|
63,36%
|
-
|
66,41%
|
61,04%
|
64,58%
|
64,13%
|
72,07%
|
61,39%
|
-
|
-
|
58,91%
|
-
|
78,5%
|
67,72%
|
-
|
63,55%
|
65,7%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
39.241
|
39.958
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
42.019
|
22.341
|
-
|
20.704
|
44.040
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
34,16%
|
35,23%
|
-
|
30,94%
|
33,86%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5700
|
-
|
-
|
0,5800
|
-
|
-
|
0,6200
|
-
|
-
|
0,6400
|
0,6400
|
0,6600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
28-08-20
|
27-08-21
|
29-10-21
|
25-03-22
|
26-08-22
|
26-08-22
|
28-10-22
|
25-08-23
|
25-08-23
|
27-10-23
|
27-03-24
|
27-03-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,2%
|
10,4%
|
10,8%
|
10,3%
|
9,68%
|
8,88%
|
8,78%
|
8,49%
|
ROA (netto-inkomsten/totale activa)
|
0,8%
|
0,76%
|
0,8%
|
0,75%
|
0,69%
|
0,65%
|
0,62%
|
0,61%
|
Totale activa
1 |
9.720.881
|
10.299.211
|
10.947.625
|
12.286.533
|
13.438.841
|
14.080.168
|
15.203.746
|
16.303.739
|
Nettoactief per aandeel
2 |
9,340
|
9,870
|
10,60
|
11,40
|
12,30
|
13,10
|
13,90
|
15,10
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
26-03-21
|
25-03-22
|
30-03-23
|
27-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,313
CNY Gemiddelde koersdoel
5,615
CNY Spread / Gemiddelde doel +5,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,39% | 599 mld. | | +20,02% | 320 mld. | | +23,04% | 275 mld. | | +21,13% | 211 mld. | | +15,27% | 181 mld. | | +27,52% | 179 mld. | | -3,58% | 157 mld. | | +6,00% | 161 mld. | | +10,60% | 155 mld. |
Banken - Andere
|