Geschatte realtime
Tradegate
16:33:24 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,18
EUR
|
+1,68%
|
|
-1,29%
|
+0,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
37.260
|
29.742
|
37.777
|
29.717
|
39.220
|
38.533
|
-
|
-
|
Bedrijfswaarde
1 |
37.260
|
29.742
|
37.777
|
29.717
|
39.220
|
38.533
|
38.533
|
38.533
|
K/w-verhouding
|
8,73
x
|
12,8
x
|
6,82
x
|
5,85
x
|
6,62
x
|
6,55
x
|
6,39
x
|
6,13
x
|
Dividendrendement
|
5,42%
|
3%
|
8,37%
|
10,7%
|
8,17%
|
7,87%
|
8,13%
|
8,57%
|
Marktkapitalisatie/omzet
|
1,85
x
|
1,45
x
|
1,67
x
|
1,25
x
|
1,56
x
|
1,47
x
|
1,43
x
|
1,39
x
|
Bedrijfswaarde/omzet
|
1,85
x
|
1,45
x
|
1,67
x
|
1,25
x
|
1,56
x
|
1,47
x
|
1,43
x
|
1,39
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,71
x
|
0,54
x
|
0,65
x
|
0,5
x
|
0,63
x
|
0,58
x
|
0,56
x
|
0,54
x
|
Aantal aandelen (in duizenden)
|
2.882.824
|
2.882.000
|
3.010.151
|
3.022.816
|
3.051.657
|
3.024.542
|
-
|
-
|
Referentieprijs
2 |
12,92
|
10,32
|
12,55
|
9,831
|
12,85
|
12,74
|
12,74
|
12,74
|
Datum van publicatie
|
14-02-20
|
10-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.153
|
20.500
|
22.657
|
23.801
|
25.180
|
26.214
|
26.945
|
27.723
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.594
|
7.959
|
9.047
|
9.222
|
11.039
|
11.504
|
11.806
|
12.182
|
Operationele Marge
|
37,68%
|
38,82%
|
39,93%
|
38,75%
|
43,84%
|
43,89%
|
43,82%
|
43,94%
|
Resultaat voor belastingen (EBT)
1 |
5.952
|
4.588
|
8.080
|
7.862
|
9.546
|
9.715
|
9.995
|
10.402
|
Nettowinst (verlies)
1 |
4.844
|
2.692
|
5.844
|
5.437
|
6.348
|
5.984
|
6.126
|
6.393
|
Nettomarge
|
24,04%
|
13,13%
|
25,79%
|
22,84%
|
25,21%
|
22,83%
|
22,74%
|
23,06%
|
WPA
2 |
1,480
|
0,8040
|
1,840
|
1,680
|
1,940
|
1,946
|
1,994
|
2,079
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,7000
|
0,3100
|
1,050
|
1,050
|
1,050
|
1,003
|
1,036
|
1,092
|
Datum van publicatie
|
14-02-20
|
10-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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 |
5.531
|
5.815
|
5.938
|
6.330
|
5.564
|
5.969
|
6.121
|
6.676
|
6.343
|
6.040
|
6.806
|
6.465
|
6.360
|
6.381
|
6.766
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.272
|
2.356
|
1.784
|
2.869
|
2.161
|
2.408
|
2.280
|
3.461
|
2.967
|
2.330
|
3.137
|
-
|
-
|
-
|
-
|
Operationele Marge
|
41,08%
|
40,52%
|
30,04%
|
45,32%
|
38,84%
|
40,34%
|
37,25%
|
51,84%
|
46,78%
|
38,58%
|
46,09%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.101
|
1.640
|
1.148
|
2.770
|
1.909
|
2.035
|
1.996
|
2.983
|
2.630
|
1.937
|
2.773
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.402
|
1.428
|
552
|
1.976
|
1.352
|
1.557
|
1.226
|
2.040
|
1.748
|
1.334
|
1.903
|
-
|
-
|
-
|
-
|
Nettomarge
|
25,35%
|
24,56%
|
9,3%
|
31,22%
|
24,3%
|
26,08%
|
20,03%
|
30,56%
|
27,56%
|
22,09%
|
27,96%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,4300
|
0,4600
|
0,1400
|
0,6300
|
0,4100
|
0,4900
|
0,3600
|
0,6400
|
0,5300
|
0,3600
|
0,5000
|
0,4935
|
0,4457
|
0,4426
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,050
|
-
|
-
|
-
|
1,050
|
-
|
-
|
-
|
0,9804
|
-
|
Datum van publicatie
|
10-11-21
|
10-02-22
|
05-05-22
|
04-08-22
|
10-11-22
|
09-02-23
|
10-05-23
|
04-08-23
|
08-11-23
|
08-02-24
|
03-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,96%
|
6,01%
|
8,09%
|
8,19%
|
9,23%
|
8,8%
|
8,68%
|
8,73%
|
ROA (netto-inkomsten/totale activa)
|
0,29%
|
0,21%
|
0,29%
|
0,26%
|
0,29%
|
0,26%
|
0,25%
|
0,26%
|
Totale activa
1 |
1.670.345
|
1.303.632
|
2.015.172
|
2.120.515
|
2.163.599
|
2.344.281
|
2.426.162
|
2.492.421
|
Nettoactief per aandeel
2 |
18,30
|
19,00
|
19,20
|
19,50
|
20,40
|
21,90
|
22,70
|
23,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
10-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12,74
EUR Gemiddelde koersdoel
15,79
EUR Spread / Gemiddelde doel +23,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,96% | 205 mld. | | +5,59% | 74,84 mld. | | +9,76% | 56,59 mld. | | +8,70% | 50,37 mld. | | +36,14% | 45,11 mld. | | -11,37% | 37,17 mld. | | +6,58% | 34,16 mld. | | -96,60% | 32,24 mld. | | +6,12% | 24,83 mld. |
Commerciële banken
|