Geschatte realtime
Tradegate
10:28:46 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,35
EUR
|
-0,15%
|
|
-1,95%
|
+33,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.909
|
6.595
|
8.377
|
11.066
|
13.345
|
17.083
|
-
|
-
|
Bedrijfswaarde
1 |
6.909
|
6.595
|
8.377
|
11.066
|
13.345
|
17.083
|
17.083
|
17.083
|
K/w-verhouding
|
10,8
x
|
-2,3
x
|
29,1
x
|
-
|
6,6
x
|
7,31
x
|
6,23
x
|
5,3
x
|
Dividendrendement
|
2,72%
|
-
|
-
|
-
|
-
|
3,76%
|
5,18%
|
6,2%
|
Marktkapitalisatie/omzet
|
0,8
x
|
0,81
x
|
0,99
x
|
1,17
x
|
1,28
x
|
1,56
x
|
1,48
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
0,8
x
|
0,81
x
|
0,99
x
|
1,17
x
|
1,28
x
|
1,56
x
|
1,48
x
|
1,44
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
|
0,53
x
|
0,48
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
|
14,42
|
14,42
|
14,42
|
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
|
10.970
|
11.516
|
11.904
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.878
|
1.515
|
1.753
|
2.975
|
4.039
|
4.341
|
4.923
|
5.152
|
Operationele Marge
|
21,73%
|
18,51%
|
20,72%
|
31,44%
|
38,61%
|
39,57%
|
42,75%
|
43,28%
|
Resultaat voor belastingen (EBT)
1 |
1.112
|
-2.597
|
105
|
2.005
|
3.421
|
3.755
|
4.067
|
4.323
|
Nettowinst (verlies)
1 |
644
|
-2.870
|
430
|
1.435
|
2.224
|
2.307
|
2.539
|
2.730
|
Nettomarge
|
7,45%
|
-35,06%
|
5,08%
|
15,17%
|
21,26%
|
21,03%
|
22,04%
|
22,94%
|
WPA
2 |
0,5100
|
-2,292
|
0,2300
|
-
|
1,630
|
1,972
|
2,313
|
2,723
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1500
|
-
|
-
|
-
|
-
|
0,5416
|
0,7472
|
0,8938
|
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
|
527,3
|
578,6
|
298,1
|
-
|
Nettomarge
|
-
|
20,06%
|
10,66%
|
19,41%
|
10,34%
|
19,97%
|
20,27%
|
19,02%
|
22,82%
|
16,4%
|
24,52%
|
19,78%
|
21,09%
|
10,95%
|
-
|
WPA
2 |
-
|
0,3300
|
0,2400
|
0,2200
|
0,1600
|
-
|
0,4600
|
0,3000
|
0,5500
|
0,3200
|
0,6200
|
0,4041
|
0,4827
|
0,2886
|
-
|
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%
|
7,85%
|
8,7%
|
9,08%
|
ROA (netto-inkomsten/totale activa)
|
0,14%
|
-0,59%
|
0,09%
|
0,3%
|
0,45%
|
0,42%
|
0,45%
|
0,48%
|
Totale activa
1 |
460.000
|
485.207
|
477.778
|
472.039
|
497.539
|
545.302
|
564.977
|
571.195
|
Nettoactief per aandeel
2 |
22,80
|
19,90
|
20,60
|
-
|
22,30
|
25,50
|
27,50
|
30,10
|
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
14,42
EUR Gemiddelde koersdoel
16,03
EUR Spread / Gemiddelde doel +11,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,49% | 598 mld. | | +24,41% | 328 mld. | | +14,40% | 280 mld. | | +17,29% | 196 mld. | | +17,63% | 183 mld. | | +16,78% | 179 mld. | | +4,37% | 157 mld. | | +13,07% | 157 mld. | | +18,46% | 150 mld. |
Banken - Andere
|