Vertraagde tijd
OTC Markets
15:30:02 25-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3
USD
|
+3,09%
|
|
-.--%
|
+16,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
285.994
|
248.460
|
270.135
|
281.236
|
224.143
|
270.663
|
-
|
-
|
Bedrijfswaarde
1 |
285.994
|
248.460
|
270.135
|
281.236
|
224.143
|
270.663
|
270.663
|
270.663
|
K/w-verhouding
|
8,89
x
|
9,38
x
|
11,8
x
|
10,4
x
|
6,85
x
|
7,24
x
|
7,32
x
|
6,99
x
|
Dividendrendement
|
5,68%
|
5,29%
|
4,42%
|
-
|
7,89%
|
7,6%
|
7,69%
|
8,02%
|
Marktkapitalisatie/omzet
|
4,89
x
|
4,56
x
|
5,51
x
|
4,94
x
|
3,42
x
|
3,98
x
|
3,94
x
|
3,81
x
|
Bedrijfswaarde/omzet
|
4,89
x
|
4,56
x
|
5,51
x
|
4,94
x
|
3,42
x
|
3,98
x
|
3,94
x
|
3,81
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,95
x
|
0,79
x
|
0,84
x
|
-
|
0,7
x
|
0,8
x
|
0,76
x
|
0,72
x
|
Aantal aandelen (in duizenden)
|
10.572.780
|
10.572.780
|
10.572.780
|
10.572.780
|
10.572.780
|
10.572.780
|
-
|
-
|
Referentieprijs
2 |
27,05
|
23,50
|
25,55
|
26,60
|
21,20
|
25,60
|
25,60
|
25,60
|
Datum van publicatie
|
27-03-20
|
30-03-21
|
29-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
58.444
|
54.474
|
48.982
|
56.932
|
65.498
|
67.935
|
68.627
|
71.004
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
41.777
|
38.127
|
32.575
|
39.088
|
48.891
|
47.549
|
49.414
|
51.694
|
Operationele Marge
|
71,48%
|
69,99%
|
66,5%
|
68,66%
|
74,65%
|
69,99%
|
72%
|
72,8%
|
Resultaat voor belastingen (EBT)
1 |
40.088
|
33.583
|
29.968
|
34.988
|
40.914
|
45.833
|
45.190
|
46.448
|
Nettowinst (verlies)
1 |
32.184
|
26.487
|
22.970
|
27.054
|
32.723
|
37.687
|
37.309
|
39.069
|
Nettomarge
|
55,07%
|
48,62%
|
46,89%
|
47,52%
|
49,96%
|
55,48%
|
54,36%
|
55,02%
|
WPA
2 |
3,044
|
2,505
|
2,173
|
2,559
|
3,095
|
3,536
|
3,499
|
3,664
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,537
|
1,242
|
1,130
|
-
|
1,672
|
1,947
|
1,969
|
2,052
|
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
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
29.275
|
28.743
|
25.731
|
25.050
|
23.932
|
27.232
|
14.794
|
29.700
|
29.699
|
17.786
|
16.874
|
35.799
|
17.793
|
33.607
|
32.327
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
16.286
|
15.107
|
17.692
|
10.660
|
21.396
|
22.986
|
13.559
|
12.346
|
-
|
13.808
|
23.097
|
21.178
|
Operationele Marge
|
-
|
-
|
-
|
65,01%
|
63,12%
|
64,97%
|
72,06%
|
72,04%
|
77,4%
|
76,23%
|
73,17%
|
-
|
77,6%
|
68,73%
|
65,51%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
17.389
|
-
|
-
|
21.523
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
13.472
|
-
|
-
|
17.694
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
49,47%
|
-
|
-
|
59,58%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
1,412
|
1,438
|
1,067
|
1,190
|
0,9831
|
1,274
|
-
|
1,285
|
1,608
|
-
|
-
|
1,487
|
-
|
1,800
|
1,610
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
0,4470
|
-
|
-
|
0,5270
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-03-20
|
30-08-20
|
30-03-21
|
30-08-21
|
29-03-22
|
30-08-22
|
28-10-22
|
30-03-23
|
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%
|
9,05%
|
7,67%
|
-
|
10,6%
|
11,5%
|
10,9%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
1,15%
|
0,86%
|
0,7%
|
-
|
0,9%
|
1%
|
0,88%
|
0,9%
|
Totale activa
1 |
2.798.609
|
3.079.884
|
3.281.429
|
-
|
3.635.889
|
3.768.740
|
4.222.832
|
4.334.985
|
Nettoactief per aandeel
2 |
28,60
|
29,70
|
30,40
|
-
|
30,30
|
32,10
|
33,80
|
35,60
|
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
25,6
HKD Gemiddelde koersdoel
27,16
HKD Spread / Gemiddelde doel +6,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,91% | 569 mld. | | +8,78% | 163 mld. | | +17,43% | 311 mld. | | +23,04% | 258 mld. | | +22,61% | 212 mld. | | +25,81% | 191 mld. | | +31,21% | 174 mld. | | +7,94% | 150 mld. | | +7,99% | 135 mld. |
Banken - Andere
|