Beurs gesloten -
OTC Markets
18:49:40 23-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,8767
USD
|
-5,29%
|
|
-.--%
|
-4,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
303.121
|
159.706
|
223.995
|
239.704
|
226.904
|
229.813
|
-
|
-
|
Bedrijfswaarde
1 |
832.134
|
797.229
|
1.208.185
|
1.263.315
|
226.904
|
1.341.593
|
1.326.793
|
1.155.140
|
K/w-verhouding
|
5,63
x
|
2,82
x
|
3,2
x
|
3,18
x
|
3,94
x
|
3,5
x
|
3,33
x
|
3,35
x
|
Dividendrendement
|
4,46%
|
8,89%
|
7,87%
|
7,9%
|
-
|
7,29%
|
7,7%
|
7,76%
|
Marktkapitalisatie/omzet
|
0,54
x
|
0,29
x
|
0,32
x
|
0,31
x
|
0,33
x
|
0,3
x
|
0,29
x
|
0,3
x
|
Bedrijfswaarde/omzet
|
1,47
x
|
1,44
x
|
1,7
x
|
1,64
x
|
0,33
x
|
1,76
x
|
1,66
x
|
1,53
x
|
Bedrijfswaarde/EBITDA
|
3,71
x
|
3,73
x
|
5,13
x
|
4,72
x
|
1,04
x
|
4,99
x
|
4,74
x
|
4,05
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,51
x
|
0,24
x
|
0,3
x
|
0,33
x
|
-
|
0,3
x
|
0,28
x
|
0,25
x
|
Aantal aandelen (in duizenden)
|
29.090.263
|
29.090.263
|
29.090.263
|
29.090.263
|
29.090.263
|
29.090.263
|
-
|
-
|
Referentieprijs
2 |
10,42
|
5,490
|
7,700
|
8,240
|
7,800
|
7,900
|
7,900
|
7,900
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
31-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
566.497
|
552.949
|
708.936
|
771.133
|
680.832
|
762.951
|
797.522
|
756.868
|
EBITDA
1 |
224.006
|
213.457
|
235.463
|
267.580
|
217.493
|
268.639
|
280.197
|
285.372
|
Bedrijfsresultaat (EBIT)
1 |
106.454
|
93.109
|
128.538
|
156.175
|
133.627
|
133.434
|
142.399
|
142.820
|
Operationele Marge
|
18,79%
|
16,84%
|
18,13%
|
20,25%
|
19,63%
|
17,49%
|
17,86%
|
18,87%
|
Resultaat voor belastingen (EBT)
1 |
96.015
|
97.718
|
121.141
|
147.839
|
123.287
|
131.950
|
140.797
|
138.684
|
Nettowinst (verlies)
1 |
53.903
|
56.628
|
70.222
|
75.481
|
57.594
|
65.157
|
68.582
|
65.101
|
Nettomarge
|
9,52%
|
10,24%
|
9,91%
|
9,79%
|
8,46%
|
8,54%
|
8,6%
|
8,6%
|
WPA
2 |
1,850
|
1,950
|
2,410
|
2,590
|
1,980
|
2,255
|
2,369
|
2,361
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,4650
|
0,4880
|
0,6060
|
0,6510
|
-
|
0,5758
|
0,6082
|
0,6130
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
31-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
289.321
|
255.802
|
297.147
|
352.921
|
356.015
|
392.407
|
378.726
|
333.986
|
346.846
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,7000
|
0,9300
|
1,020
|
1,520
|
0,8900
|
1,720
|
0,8700
|
1,100
|
0,8800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-03-20
|
28-08-20
|
30-03-21
|
27-08-21
|
31-03-22
|
15-09-22
|
31-03-23
|
31-08-23
|
28-03-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
529.013
|
637.523
|
984.190
|
1.023.611
|
-
|
1.111.780
|
1.096.980
|
925.327
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,362
x
|
2,987
x
|
4,18
x
|
3,825
x
|
-
|
4,139
x
|
3,915
x
|
3,243
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,37%
|
8,9%
|
9,9%
|
10,1%
|
-
|
8,58%
|
8,49%
|
8,02%
|
ROA (netto-inkomsten/totale activa)
|
0,68%
|
0,63%
|
1,3%
|
-
|
-
|
0,5%
|
0,5%
|
-
|
Totale activa
1 |
7.974.996
|
9.015.762
|
5.401.692
|
-
|
-
|
13.031.480
|
13.716.360
|
-
|
Nettoactief per aandeel
2 |
20,30
|
23,20
|
25,80
|
25,30
|
-
|
26,70
|
28,40
|
31,50
|
Cashflow per aandeel
2 |
5,500
|
6,640
|
-1,400
|
6,670
|
-
|
5,360
|
5,680
|
6,010
|
Capex
1 |
32.318
|
29.616
|
42.235
|
35.289
|
-
|
26.985
|
26.985
|
26.985
|
Capex/omzet
|
5,7%
|
5,36%
|
5,96%
|
4,58%
|
-
|
3,54%
|
3,38%
|
3,57%
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
31-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
7,9
HKD Gemiddelde koersdoel
9,412
HKD Spread / Gemiddelde doel +19,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,12% | 582 mld. | | +18,87% | 313 mld. | | +15,71% | 251 mld. | | +21,74% | 209 mld. | | +19,14% | 180 mld. | | +24,16% | 169 mld. | | +9,58% | 164 mld. | | +11,18% | 154 mld. | | -10,40% | 140 mld. |
Banken - Andere
|