Vertraagde tijd
OTC Markets
20:03:11 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,1
USD
|
-0,25%
|
|
-1,74%
|
+28,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.909
|
6.595
|
8.377
|
11.066
|
13.345
|
16.775
|
-
|
-
|
Bedrijfswaarde
1 |
6.909
|
6.595
|
8.377
|
11.066
|
13.345
|
16.775
|
16.775
|
16.775
|
K/w-verhouding
|
10,8
x
|
-2,3
x
|
29,1
x
|
-
|
6,6
x
|
7,09
x
|
6,1
x
|
5,21
x
|
Dividendrendement
|
2,72%
|
-
|
-
|
-
|
-
|
3,82%
|
5,19%
|
6,24%
|
Marktkapitalisatie/omzet
|
0,8
x
|
0,81
x
|
0,99
x
|
1,17
x
|
1,28
x
|
1,52
x
|
1,45
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
0,8
x
|
0,81
x
|
0,99
x
|
1,17
x
|
1,28
x
|
1,52
x
|
1,45
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,24
x
|
0,27
x
|
0,33
x
|
-
|
0,48
x
|
0,56
x
|
0,52
x
|
0,47
x
|
Aantal aandelen (in duizenden)
|
1.252.358
|
1.252.358
|
1.252.358
|
1.252.358
|
1.240.223
|
1.184.669
|
-
|
-
|
Referentieprijs
2 |
5,517
|
5,266
|
6,689
|
8,836
|
10,76
|
14,16
|
14,16
|
14,16
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.643
|
8.186
|
8.459
|
9.461
|
10.461
|
11.011
|
11.545
|
11.919
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.878
|
1.515
|
1.753
|
2.975
|
4.039
|
4.521
|
5.020
|
5.154
|
Operationele Marge
|
21,73%
|
18,51%
|
20,72%
|
31,44%
|
38,61%
|
41,06%
|
43,48%
|
43,24%
|
Resultaat voor belastingen (EBT)
1 |
1.112
|
-2.597
|
105
|
2.005
|
3.421
|
3.694
|
4.056
|
4.310
|
Nettowinst (verlies)
1 |
644
|
-2.870
|
430
|
1.435
|
2.224
|
2.356
|
2.551
|
2.737
|
Nettomarge
|
7,45%
|
-35,06%
|
5,08%
|
15,17%
|
21,26%
|
21,39%
|
22,1%
|
22,97%
|
WPA
2 |
0,5100
|
-2,292
|
0,2300
|
-
|
1,630
|
1,998
|
2,320
|
2,718
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1500
|
-
|
-
|
-
|
-
|
0,5409
|
0,7354
|
0,8841
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
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
|
2025 Q1
|
---|
Omzet
1 |
4.353
|
2.099
|
2.795
|
2.422
|
1.886
|
2.363
|
2.862
|
2.970
|
2.997
|
2.409
|
3.046
|
2.665
|
2.744
|
2.723
|
2.996
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
454
|
1.008
|
852
|
366
|
750
|
943
|
1.097
|
1.206
|
794
|
1.160
|
1.104
|
1.199
|
1.011
|
1.410
|
Operationele Marge
|
-
|
21,63%
|
36,06%
|
35,18%
|
19,41%
|
31,74%
|
32,95%
|
36,94%
|
40,24%
|
32,96%
|
38,08%
|
41,42%
|
43,7%
|
37,13%
|
47,06%
|
Resultaat voor belastingen (EBT)
|
-406
|
115
|
529
|
721
|
267
|
488
|
871
|
885
|
1.109
|
542
|
1.083
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
421
|
298
|
470
|
195
|
472
|
580
|
565
|
684
|
395
|
747
|
563,5
|
529
|
389,6
|
-
|
Nettomarge
|
-
|
20,06%
|
10,66%
|
19,41%
|
10,34%
|
19,97%
|
20,27%
|
19,02%
|
22,82%
|
16,4%
|
24,52%
|
21,14%
|
19,28%
|
14,31%
|
-
|
WPA
2 |
-
|
0,3300
|
0,2400
|
0,2200
|
0,1600
|
-
|
0,4600
|
0,3000
|
0,5500
|
0,3200
|
0,6200
|
0,4767
|
0,4540
|
0,3217
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3500
|
-
|
Datum van publicatie
|
04-08-21
|
17-02-22
|
12-05-22
|
03-08-22
|
09-11-22
|
16-02-23
|
03-05-23
|
04-08-23
|
08-11-23
|
15-02-24
|
15-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
2,2%
|
-10,1%
|
1%
|
4,7%
|
7,4%
|
8%
|
8,78%
|
9,11%
|
ROA (netto-inkomsten/totale activa)
|
0,14%
|
-0,59%
|
0,09%
|
0,3%
|
0,45%
|
0,43%
|
0,45%
|
0,48%
|
Totale activa
1 |
460.000
|
485.207
|
477.778
|
472.039
|
497.539
|
544.715
|
568.244
|
573.091
|
Nettoactief per aandeel
2 |
22,80
|
19,90
|
20,60
|
-
|
22,30
|
25,50
|
27,40
|
29,80
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,16
EUR Gemiddelde koersdoel
15,78
EUR Spread / Gemiddelde doel +11,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,57% | 567 mld. | | +15,84% | 305 mld. | | +19,63% | 260 mld. | | +23,01% | 188 mld. | | +27,52% | 173 mld. | | +8,47% | 159 mld. | | -0,77% | 155 mld. | | +8,34% | 149 mld. | | +12,88% | 141 mld. |
Banken - Andere
|