Beurs gesloten -
BME
17:39:08 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,98
EUR
|
+4,57%
|
|
+7,64%
|
+33,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
33.146
|
26.784
|
34.922
|
33.440
|
47.978
|
61.550
|
-
|
-
|
Bedrijfswaarde
1 |
33.146
|
26.784
|
34.922
|
33.440
|
47.978
|
61.550
|
61.550
|
61.550
|
K/w-verhouding
|
10,6
x
|
28,8
x
|
7,84
x
|
5,69
x
|
6,38
x
|
7,75
x
|
7,71
x
|
7,45
x
|
Dividendrendement
|
5,22%
|
1,46%
|
5,9%
|
7,63%
|
6,69%
|
5,85%
|
5,87%
|
6,1%
|
Marktkapitalisatie/omzet
|
1,35
x
|
1,17
x
|
1,66
x
|
1,34
x
|
1,62
x
|
1,92
x
|
1,9
x
|
1,86
x
|
Bedrijfswaarde/omzet
|
1,35
x
|
1,17
x
|
1,66
x
|
1,34
x
|
1,62
x
|
1,92
x
|
1,9
x
|
1,86
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,68
x
|
0,6
x
|
0,77
x
|
0,7
x
|
0,93
x
|
1,17
x
|
1,09
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
6.651.887
|
6.637.887
|
6.651.887
|
5.935.449
|
5.832.455
|
5.603.064
|
-
|
-
|
Referentieprijs
2 |
4,983
|
4,035
|
5,250
|
5,634
|
8,226
|
10,98
|
10,98
|
10,98
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
03-02-22
|
01-02-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.542
|
22.974
|
21.066
|
24.890
|
29.542
|
32.002
|
32.368
|
33.142
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
12.639
|
12.219
|
11.536
|
14.130
|
17.233
|
18.331
|
18.255
|
18.517
|
Operationele Marge
|
51,5%
|
53,19%
|
54,76%
|
56,77%
|
58,33%
|
57,28%
|
56,4%
|
55,87%
|
Resultaat voor belastingen (EBT)
1 |
7.716
|
5.225
|
8.240
|
10.490
|
12.419
|
12.481
|
12.147
|
12.216
|
Nettowinst (verlies)
1 |
3.512
|
1.305
|
4.653
|
6.420
|
8.019
|
8.183
|
7.973
|
8.051
|
Nettomarge
|
14,31%
|
5,68%
|
22,09%
|
25,79%
|
27,14%
|
25,57%
|
24,63%
|
24,29%
|
WPA
2 |
0,4700
|
0,1400
|
0,6700
|
0,9900
|
1,290
|
1,418
|
1,425
|
1,475
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2600
|
0,0590
|
0,3100
|
0,4300
|
0,5500
|
0,6428
|
0,6453
|
0,6696
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
03-02-22
|
01-02-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
12.045
|
10.259
|
5.330
|
5.477
|
5.939
|
6.094
|
11.509
|
6.857
|
6.524
|
6.958
|
7.189
|
14.148
|
7.956
|
7.438
|
7.925
|
8.470
|
8.264
|
8.259
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.533
|
5.661
|
2.953
|
2.923
|
3.525
|
3.464
|
6.456
|
4.038
|
3.636
|
3.942
|
4.267
|
8.209
|
4.654
|
4.370
|
4.565
|
4.936
|
4.679
|
4.378
|
Operationele Marge
|
54,24%
|
55,18%
|
55,4%
|
53,37%
|
59,35%
|
56,84%
|
56,1%
|
58,89%
|
55,73%
|
56,65%
|
59,35%
|
58,02%
|
58,5%
|
58,75%
|
57,6%
|
58,28%
|
56,62%
|
53,01%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
2.299
|
2.058
|
2.766
|
2.694
|
4.921
|
2.988
|
2.581
|
2.944
|
3.178
|
6.122
|
3.365
|
2.932
|
3.162
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-1.157
|
1.911
|
1.400
|
1.341
|
1.651
|
1.675
|
3.001
|
1.841
|
1.578
|
1.846
|
2.032
|
3.878
|
2.083
|
2.058
|
2.046
|
2.443
|
2.216
|
2.117
|
Nettomarge
|
-9,61%
|
18,63%
|
26,27%
|
24,48%
|
27,8%
|
27,49%
|
26,08%
|
26,85%
|
24,19%
|
26,53%
|
28,27%
|
27,41%
|
26,18%
|
27,67%
|
25,82%
|
28,85%
|
26,82%
|
25,64%
|
WPA
2 |
-
|
-
|
0,2000
|
0,2000
|
0,2400
|
0,2500
|
-
|
0,2800
|
0,2400
|
0,2900
|
0,3300
|
-
|
0,3300
|
0,3300
|
0,3433
|
0,3904
|
0,3739
|
0,3419
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,2300
|
-
|
-
|
-
|
-
|
0,3100
|
-
|
-
|
-
|
-
|
0,3900
|
-
|
-
|
-
|
0,7215
|
Datum van publicatie
|
30-07-20
|
30-07-21
|
29-10-21
|
03-02-22
|
29-04-22
|
29-07-22
|
29-07-22
|
28-10-22
|
01-02-23
|
27-04-23
|
28-07-23
|
28-07-23
|
31-10-23
|
30-01-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,9%
|
6,9%
|
10,4%
|
14,1%
|
16,2%
|
15,4%
|
14,3%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
0,82%
|
0,53%
|
0,83%
|
1%
|
1,12%
|
1,04%
|
0,96%
|
0,95%
|
Totale activa
1 |
428.293
|
246.226
|
560.602
|
642.000
|
715.982
|
788.173
|
828.867
|
844.139
|
Nettoactief per aandeel
2 |
7,320
|
6,700
|
6,860
|
8,010
|
8,860
|
9,390
|
10,10
|
10,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
03-02-22
|
01-02-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
10,98
EUR Gemiddelde koersdoel
10,7
EUR Spread / Gemiddelde doel -2,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +33,54% | 65,71 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | -11,67% | 138 mld. | | +0,10% | 139 mld. |
Banken - Andere
|