Beurs gesloten -
OTC Markets
21:59:59 17-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,06
USD
|
-0,56%
|
|
-3,08%
|
+16,59%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
28.249
|
46.297
|
65.908
|
83.934
|
83.045
|
87.733
|
-
|
-
|
Bedrijfswaarde
1 |
29.168
|
48.454
|
67.289
|
84.786
|
75.595
|
79.092
|
77.557
|
75.415
|
K/w-verhouding
|
30,4
x
|
35,7
x
|
31,9
x
|
271
x
|
34,7
x
|
20,8
x
|
18,7
x
|
17,2
x
|
Dividendrendement
|
1,9%
|
2,23%
|
1,89%
|
1,75%
|
1,97%
|
2,27%
|
2,53%
|
2,67%
|
Marktkapitalisatie/omzet
|
1,98
x
|
3,52
x
|
3,44
x
|
4,21
x
|
4,03
x
|
4,04
x
|
3,79
x
|
3,55
x
|
Bedrijfswaarde/omzet
|
2,05
x
|
3,69
x
|
3,51
x
|
4,25
x
|
3,67
x
|
3,64
x
|
3,35
x
|
3,05
x
|
Bedrijfswaarde/EBITDA
|
9,69
x
|
16,2
x
|
13,6
x
|
13
x
|
12,1
x
|
11,7
x
|
10,6
x
|
9,49
x
|
Bedrijfswaarde/FCF
|
17,8
x
|
17,6
x
|
17,6
x
|
23,3
x
|
19,8
x
|
20,1
x
|
18,7
x
|
16,6
x
|
FCF Yield
|
5,61%
|
5,69%
|
5,69%
|
4,29%
|
5,06%
|
4,98%
|
5,34%
|
6,01%
|
Price to Book
|
1,65
x
|
2,61
x
|
3,02
x
|
4,03
x
|
3,99
x
|
3,74
x
|
3,35
x
|
3,01
x
|
Aantal aandelen (in duizenden)
|
564.824
|
565.081
|
571.280
|
571.057
|
587.682
|
590.354
|
-
|
-
|
Referentieprijs
2 |
50,01
|
81,93
|
115,4
|
147,0
|
141,3
|
148,6
|
148,6
|
148,6
|
Datum van publicatie
|
15-05-20
|
21-05-21
|
20-05-22
|
12-05-23
|
17-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
14.238
|
13.144
|
19.181
|
19.953
|
20.616
|
21.735
|
23.155
|
24.705
|
EBITDA
1 |
3.010
|
3.000
|
4.943
|
6.504
|
6.226
|
6.761
|
7.344
|
7.945
|
Bedrijfsresultaat (EBIT)
1 |
1.518
|
1.478
|
3.390
|
5.031
|
4.794
|
5.201
|
5.734
|
6.237
|
Operationele Marge
|
10,66%
|
11,24%
|
17,67%
|
25,21%
|
23,25%
|
23,93%
|
24,76%
|
25,24%
|
Resultaat voor belastingen (EBT)
1 |
1.198
|
1.515
|
2.577
|
4.758
|
4.655
|
5.194
|
5.701
|
6.225
|
Nettowinst (verlies)
1 |
933
|
1.301
|
2.074
|
313
|
2.362
|
4.141
|
4.603
|
5.008
|
Nettomarge
|
6,55%
|
9,9%
|
10,81%
|
1,57%
|
11,46%
|
19,05%
|
19,88%
|
20,27%
|
WPA
2 |
1,646
|
2,296
|
3,611
|
0,5430
|
4,077
|
7,158
|
7,941
|
8,659
|
Free Cash Flow
1 |
1.637
|
2.755
|
3.830
|
3.634
|
3.823
|
3.943
|
4.144
|
4.534
|
FCF-marge
|
11,5%
|
20,96%
|
19,97%
|
18,21%
|
18,54%
|
18,14%
|
17,9%
|
18,35%
|
Kasstroomconversie (ebitda)
|
54,39%
|
91,83%
|
77,48%
|
55,87%
|
61,4%
|
58,31%
|
56,43%
|
57,07%
|
Kasstroomconversie (nettowinst)
|
175,46%
|
211,76%
|
184,67%
|
1.161,02%
|
161,85%
|
95,21%
|
90,03%
|
90,54%
|
Dividend per aandeel
2 |
0,9515
|
1,825
|
2,186
|
2,566
|
2,787
|
3,374
|
3,765
|
3,965
|
Datum van publicatie
|
15-05-20
|
21-05-21
|
20-05-22
|
12-05-23
|
17-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
6.841
|
5.478
|
7.666
|
8.907
|
5.658
|
4.616
|
10.274
|
5.264
|
4.412
|
9.676
|
5.403
|
4.874
|
10.277
|
5.322
|
4.899
|
10.221
|
5.593
|
4.802
|
10.395
|
5.326
|
5.110
|
10.451
|
5.647
|
5.148
|
10.698
|
9.775
|
EBITDA
|
1.131
|
1.201
|
-
|
2.705
|
-
|
-
|
2.238
|
-
|
-
|
3.513
|
-
|
-
|
2.991
|
-
|
-
|
3.347
|
-
|
-
|
2.879
|
-
|
-
|
3.476
|
-
|
-
|
3.158
|
-
|
Bedrijfsresultaat (EBIT)
|
353
|
452
|
1.026
|
1.949
|
-
|
-
|
1.441
|
-
|
-
|
2.723
|
-
|
-
|
2.308
|
-
|
-
|
2.655
|
-
|
-
|
2.139
|
-
|
-
|
2.786
|
-
|
-
|
2.335
|
2.672
|
Operationele Marge
|
5,16%
|
8,25%
|
13,38%
|
21,88%
|
-
|
-
|
14,03%
|
-
|
-
|
28,14%
|
-
|
-
|
22,46%
|
-
|
-
|
25,98%
|
-
|
-
|
20,58%
|
-
|
-
|
26,66%
|
-
|
-
|
21,83%
|
27,34%
|
Resultaat voor belastingen (EBT)
|
131
|
344
|
1.171
|
1.577
|
-
|
-
|
1.000
|
-
|
-
|
2.559
|
-
|
-
|
2.199
|
-
|
-
|
2.629
|
-
|
-
|
2.026
|
-
|
-
|
2.744
|
-
|
-
|
2.290
|
-
|
Nettowinst (verlies)
|
64
|
159
|
1.142
|
1.232
|
-
|
-
|
842
|
-
|
-
|
-760
|
-
|
-
|
1.073
|
-
|
-
|
1.509
|
-
|
-
|
853
|
-
|
-
|
2.195
|
-
|
-
|
1.832
|
-
|
Nettomarge
|
0,94%
|
2,9%
|
14,9%
|
13,83%
|
-
|
-
|
8,2%
|
-
|
-
|
-7,85%
|
-
|
-
|
10,44%
|
-
|
-
|
14,76%
|
-
|
-
|
8,21%
|
-
|
-
|
21%
|
-
|
-
|
17,13%
|
-
|
WPA
|
-
|
0,2810
|
2,015
|
2,145
|
-
|
-
|
1,466
|
-
|
-
|
-1,337
|
-
|
-
|
1,880
|
-
|
-
|
2,601
|
-
|
-
|
1,476
|
-
|
-
|
3,790
|
-
|
-
|
3,160
|
-
|
Dividend per aandeel
|
0,9515
|
0,9360
|
0,9125
|
-
|
-
|
-
|
2,186
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,437
|
-
|
-
|
1,437
|
-
|
Datum van publicatie
|
15-05-20
|
06-11-20
|
21-05-21
|
12-11-21
|
19-01-22
|
20-05-22
|
20-05-22
|
15-07-22
|
11-11-22
|
11-11-22
|
18-01-23
|
12-05-23
|
12-05-23
|
17-07-23
|
10-11-23
|
10-11-23
|
18-01-24
|
17-05-24
|
17-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
919
|
2.157
|
1.381
|
852
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
7.450
|
8.641
|
10.176
|
12.319
|
Hefboom (schuld/ebitda)
|
0,3053
x
|
0,719
x
|
0,2794
x
|
0,131
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.637
|
2.755
|
3.830
|
3.634
|
3.823
|
3.943
|
4.144
|
4.534
|
ROE (netto-inkomsten/eigen vermogen)
|
5,47%
|
7,45%
|
11%
|
19,6%
|
18,7%
|
19,1%
|
19,3%
|
19,4%
|
ROA (netto-inkomsten/totale activa)
|
3,19%
|
3,95%
|
5,51%
|
9,41%
|
8,83%
|
10,6%
|
11%
|
11,9%
|
Totale activa
1 |
29.250
|
32.910
|
37.673
|
3.325
|
26.761
|
39.197
|
41.926
|
42.041
|
Nettoactief per aandeel
2 |
30,30
|
31,40
|
38,20
|
36,50
|
35,40
|
39,80
|
44,30
|
49,40
|
Cashflow per aandeel
2 |
4,180
|
5,680
|
8,070
|
7,790
|
8,100
|
8,900
|
9,920
|
11,20
|
Capex
1 |
735
|
513
|
754
|
857
|
873
|
1.035
|
1.104
|
1.170
|
Capex/omzet
|
5,16%
|
3,9%
|
3,93%
|
4,3%
|
4,23%
|
4,76%
|
4,77%
|
4,73%
|
Datum van publicatie
|
15-05-20
|
21-05-21
|
20-05-22
|
12-05-23
|
17-05-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
148,6
EUR Gemiddelde koersdoel
159
EUR Spread / Gemiddelde doel +6,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,30% | 12,21 mld. | | -23,92% | 11,18 mld. | | -8,13% | 3,52 mld. | | +2,13% | 2,33 mld. | | -2,50% | 2,21 mld. | | -12,69% | 1,39 mld. | | -29,84% | 1,14 mld. | | -21,61% | 1,03 mld. | | +40,44% | 910 mln. |
Sieraden
|