Beurs gesloten -
BME
17:35:26 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,114
EUR
|
+1,95%
|
|
+6,41%
|
+37,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.727
|
12.558
|
19.441
|
28.870
|
27.860
|
37.675
|
-
|
-
|
Bedrijfswaarde
1 |
16.727
|
12.558
|
19.441
|
28.870
|
27.860
|
37.675
|
37.675
|
37.675
|
K/w-verhouding
|
10,8
x
|
9,1
x
|
3,5
x
|
8,75
x
|
5,7
x
|
7,35
x
|
8
x
|
8,01
x
|
Dividendrendement
|
5,36%
|
1,28%
|
4,97%
|
-
|
10,5%
|
8,31%
|
7,75%
|
7,77%
|
Marktkapitalisatie/omzet
|
1,94
x
|
1,49
x
|
1,89
x
|
2,49
x
|
2,02
x
|
2,53
x
|
2,62
x
|
2,6
x
|
Bedrijfswaarde/omzet
|
1,94
x
|
1,49
x
|
1,89
x
|
2,49
x
|
2,02
x
|
2,53
x
|
2,62
x
|
2,6
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,67
x
|
0,5
x
|
0,55
x
|
-
|
0,76
x
|
0,98
x
|
0,93
x
|
0,89
x
|
Aantal aandelen (in duizenden)
|
5.978.253
|
5.977.356
|
8.053.422
|
7.862.223
|
7.477.219
|
7.367.126
|
-
|
-
|
Referentieprijs
2 |
2,798
|
2,101
|
2,414
|
3,672
|
3,726
|
5,114
|
5,114
|
5,114
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.605
|
8.409
|
10.274
|
11.594
|
13.771
|
14.871
|
14.393
|
14.475
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.855
|
3.830
|
4.343
|
5.574
|
8.419
|
8.882
|
8.260
|
8.217
|
Operationele Marge
|
33,18%
|
45,55%
|
42,27%
|
48,08%
|
61,14%
|
59,73%
|
57,39%
|
56,77%
|
Resultaat voor belastingen (EBT)
1 |
2.077
|
1.601
|
5.315
|
4.326
|
6.924
|
7.284
|
6.548
|
6.390
|
Nettowinst (verlies)
1 |
1.705
|
1.381
|
5.226
|
3.145
|
4.816
|
5.142
|
4.640
|
4.519
|
Nettomarge
|
19,81%
|
16,42%
|
50,87%
|
27,13%
|
34,97%
|
34,58%
|
32,24%
|
31,22%
|
WPA
2 |
0,2600
|
0,2310
|
0,6899
|
0,4196
|
0,6537
|
0,6954
|
0,6393
|
0,6381
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1500
|
0,0268
|
0,1200
|
-
|
0,3900
|
0,4250
|
0,3961
|
0,3972
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
2.828
|
2.563
|
2.775
|
2.880
|
2.992
|
2.947
|
3.101
|
3.572
|
4.016
|
3.666
|
3.474
|
3.997
|
3.898
|
3.777
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.221
|
987
|
1.244
|
1.376
|
1.476
|
1.443
|
1.662
|
2.118
|
2.545
|
2.095
|
1.907
|
2.426
|
2.275
|
2.239
|
Operationele Marge
|
43,18%
|
38,51%
|
44,83%
|
47,78%
|
49,33%
|
48,97%
|
53,6%
|
59,29%
|
63,37%
|
57,15%
|
54,88%
|
60,69%
|
58,36%
|
59,28%
|
Resultaat voor belastingen (EBT)
1 |
794
|
554
|
962
|
1.158
|
1.251
|
955
|
1.359
|
1.795
|
2.140
|
1.630
|
1.609
|
2.117
|
2.014
|
1.738
|
Nettowinst (verlies)
1 |
620
|
425
|
707
|
866
|
884
|
688
|
855
|
1.281
|
1.522
|
1.157
|
982,4
|
1.538
|
1.411
|
1.296
|
Nettomarge
|
21,92%
|
16,58%
|
25,48%
|
30,07%
|
29,55%
|
23,35%
|
27,57%
|
35,86%
|
37,9%
|
31,56%
|
28,28%
|
38,47%
|
36,19%
|
34,32%
|
WPA
2 |
0,0874
|
0,0561
|
0,0878
|
0,1102
|
0,1163
|
0,0918
|
0,1141
|
0,1700
|
0,2036
|
0,1571
|
0,1319
|
0,2105
|
0,1945
|
0,1795
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3919
|
-
|
0,1259
|
Datum van publicatie
|
29-10-21
|
28-01-22
|
29-04-22
|
29-07-22
|
28-10-22
|
03-02-23
|
05-05-23
|
28-07-23
|
27-10-23
|
02-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,4%
|
5%
|
6,4%
|
-
|
13,2%
|
13,8%
|
12%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
0,4%
|
0,3%
|
0,3%
|
-
|
0,7%
|
0,81%
|
0,72%
|
0,68%
|
Totale activa
1 |
426.250
|
460.333
|
1.742.000
|
-
|
688.000
|
634.773
|
645.465
|
661.935
|
Nettoactief per aandeel
2 |
4,200
|
4,220
|
4,390
|
-
|
4,930
|
5,190
|
5,490
|
5,740
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
03-02-23
|
02-02-24
|
-
|
-
|
-
|
Laatste slotkoers
5,114
EUR Gemiddelde koersdoel
5,602
EUR Spread / Gemiddelde doel +9,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,25% | 40,22 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
|