Geschatte realtime
Tradegate
09:43:23 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,693
EUR
|
+1,32%
|
|
-0,87%
|
+30,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.515.310
|
1.252.050
|
1.114.060
|
1.092.231
|
1.078.642
|
1.366.515
|
-
|
-
|
Bedrijfswaarde
1 |
1.515.310
|
1.252.050
|
1.114.060
|
1.092.231
|
1.078.642
|
1.366.515
|
1.366.515
|
1.366.515
|
K/w-verhouding
|
5,73
x
|
4,68
x
|
3,7
x
|
3,37
x
|
3,23
x
|
4,1
x
|
3,98
x
|
3,78
x
|
Dividendrendement
|
5,32%
|
6,58%
|
8,27%
|
9,01%
|
9,46%
|
7,42%
|
7,62%
|
7,98%
|
Marktkapitalisatie/omzet
|
2,15
x
|
1,66
x
|
1,46
x
|
1,44
x
|
1,45
x
|
1,86
x
|
1,79
x
|
1,66
x
|
Bedrijfswaarde/omzet
|
2,15
x
|
1,66
x
|
1,46
x
|
1,44
x
|
1,45
x
|
1,86
x
|
1,79
x
|
1,66
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,68
x
|
0,55
x
|
0,44
x
|
0,4
x
|
0,36
x
|
0,42
x
|
0,39
x
|
0,36
x
|
Aantal aandelen (in duizenden)
|
250.010.977
|
250.010.977
|
250.010.977
|
250.010.977
|
250.010.977
|
250.010.977
|
-
|
-
|
Referentieprijs
2 |
6,014
|
4,957
|
4,400
|
4,319
|
4,226
|
5,393
|
5,393
|
5,393
|
Datum van publicatie
|
29-03-20
|
26-03-21
|
29-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
705.629
|
755.858
|
764.706
|
758.155
|
745.615
|
734.724
|
765.071
|
821.748
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
326.954
|
337.246
|
545.524
|
537.035
|
525.463
|
519.351
|
533.336
|
569.372
|
Operationele Marge
|
46,34%
|
44,62%
|
71,34%
|
70,83%
|
70,47%
|
70,69%
|
69,71%
|
69,29%
|
Resultaat voor belastingen (EBT)
1 |
326.597
|
336.616
|
378.412
|
382.017
|
389.377
|
387.025
|
403.204
|
420.038
|
Nettowinst (verlies)
1 |
266.733
|
271.050
|
302.513
|
319.323
|
327.543
|
329.768
|
341.342
|
357.803
|
Nettomarge
|
37,8%
|
35,86%
|
39,56%
|
42,12%
|
43,93%
|
44,88%
|
44,62%
|
43,54%
|
WPA
2 |
1,050
|
1,060
|
1,190
|
1,280
|
1,310
|
1,316
|
1,356
|
1,427
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,3200
|
0,3260
|
0,3640
|
0,3890
|
0,4000
|
0,4001
|
0,4108
|
0,4307
|
Datum van publicatie
|
29-03-20
|
26-03-21
|
29-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 Q4
|
2022 Q2
|
2022 S1
|
2022 Q4
|
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 |
333.614
|
359.924
|
192.167
|
192.495
|
394.434
|
181.190
|
187.207
|
388.155
|
182.471
|
174.989
|
-
|
195.284
|
182.853
|
-
|
180.028
|
177.782
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
224.031
|
280.339
|
-
|
145.751
|
303.454
|
101.931
|
136.761
|
292.632
|
132.087
|
101.208
|
-
|
150.499
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
67,15%
|
77,89%
|
-
|
75,72%
|
76,93%
|
56,26%
|
73,05%
|
75,39%
|
72,39%
|
57,84%
|
-
|
77,07%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
135.417
|
168.773
|
-
|
-
|
-
|
88.909
|
92.559
|
197.264
|
-
|
-
|
-
|
102.307
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
112.543
|
137.626
|
-
|
-
|
-
|
72.041
|
78.148
|
167.295
|
88.110
|
-
|
-
|
86.817
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
33,73%
|
38,24%
|
-
|
-
|
-
|
39,76%
|
41,74%
|
43,1%
|
48,29%
|
-
|
-
|
44,46%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
0,2900
|
0,3200
|
0,6700
|
-
|
-
|
0,6400
|
0,3500
|
-
|
0,6800
|
-
|
-
|
0,6800
|
0,6900
|
0,7100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-03-20
|
30-08-20
|
29-03-22
|
30-08-22
|
30-08-22
|
29-03-23
|
23-08-23
|
23-08-23
|
26-10-23
|
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)
|
13,2%
|
12,1%
|
12,2%
|
12,3%
|
11,6%
|
10,7%
|
10,3%
|
9,99%
|
ROA (netto-inkomsten/totale activa)
|
1,1%
|
1,01%
|
1,04%
|
1%
|
0,91%
|
0,81%
|
0,79%
|
0,77%
|
Totale activa
1 |
24.336.953
|
26.783.597
|
29.087.788
|
31.932.300
|
35.993.736
|
40.790.158
|
43.401.823
|
46.467.973
|
Nettoactief per aandeel
2 |
8,860
|
9,060
|
9,950
|
10,90
|
11,80
|
12,90
|
13,90
|
14,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-03-20
|
26-03-21
|
29-03-22
|
29-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
5,393
CNY Gemiddelde koersdoel
6,138
CNY Spread / Gemiddelde doel +13,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,44% | 569 mld. | | +16,96% | 308 mld. | | +21,20% | 259 mld. | | +28,19% | 172 mld. | | +8,43% | 160 mld. | | -0,17% | 156 mld. | | +8,39% | 150 mld. | | +13,51% | 143 mld. | | +23,29% | 118 mld. |
Banken - Andere
|