Geschatte realtime
Tradegate
11:20:57 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31
EUR
|
+1,97%
|
|
-1,92%
|
+15,91%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
798.920
|
646.310
|
651.385
|
774.374
|
891.942
|
1.254.078
|
-
|
-
|
Bedrijfswaarde
1 |
697.224
|
473.513
|
495.647
|
627.595
|
790.820
|
1.053.721
|
1.240.778
|
1.249.978
|
K/w-verhouding
|
-22,4
x
|
9,78
x
|
26
x
|
8,09
x
|
11,5
x
|
10,5
x
|
12,7
x
|
13,9
x
|
Dividendrendement
|
2,42%
|
2,78%
|
2,76%
|
2,22%
|
1,73%
|
1,37%
|
1,21%
|
1,24%
|
Marktkapitalisatie/omzet
|
0,57
x
|
0,46
x
|
0,49
x
|
0,58
x
|
0,65
x
|
0,79
x
|
0,86
x
|
0,84
x
|
Bedrijfswaarde/omzet
|
0,5
x
|
0,34
x
|
0,37
x
|
0,47
x
|
0,58
x
|
0,74
x
|
0,85
x
|
0,84
x
|
Bedrijfswaarde/EBITDA
|
6,3
x
|
4,28
x
|
4,94
x
|
5,3
x
|
6,97
x
|
7,97
x
|
9,04
x
|
8,15
x
|
Bedrijfswaarde/FCF
|
25
x
|
12,9
x
|
46,4
x
|
14,7
x
|
61
x
|
11,6
x
|
11,1
x
|
13,4
x
|
FCF Yield
|
4%
|
7,77%
|
2,16%
|
6,82%
|
1,64%
|
8,63%
|
9,03%
|
7,47%
|
Price to Book
|
0,8
x
|
0,71
x
|
0,62
x
|
0,71
x
|
0,89
x
|
0,96
x
|
1,04
x
|
1,06
x
|
Aantal aandelen (in duizenden)
|
301.821
|
280.882
|
280.890
|
269.067
|
240.740
|
237.830
|
-
|
-
|
Referentieprijs
2 |
2.647
|
2.301
|
2.319
|
2.878
|
3.705
|
5.273
|
5.273
|
5.273
|
Datum van publicatie
|
14-05-19
|
27-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
13-05-24
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.401.505
|
1.401.894
|
1.335.439
|
1.344.147
|
1.373.209
|
1.424.822
|
1.457.433
|
1.488.733
|
EBITDA
1 |
110.729
|
110.748
|
100.422
|
118.463
|
113.514
|
132.175
|
137.200
|
153.400
|
Bedrijfsresultaat (EBIT)
1 |
49.898
|
56.274
|
49.529
|
66.788
|
61.233
|
75.450
|
81.400
|
91.267
|
Operationele Marge
|
3,56%
|
4,01%
|
3,71%
|
4,97%
|
4,46%
|
5,3%
|
5,59%
|
6,13%
|
Resultaat voor belastingen (EBT)
1 |
-18.685
|
102.719
|
46.400
|
126.890
|
119.733
|
143.012
|
148.850
|
121.900
|
Nettowinst (verlies)
1 |
-35.668
|
69.497
|
25.088
|
97.182
|
85.692
|
110.929
|
97.300
|
86.400
|
Nettomarge
|
-2,54%
|
4,96%
|
1,88%
|
7,23%
|
6,24%
|
7,79%
|
6,68%
|
5,8%
|
WPA
2 |
-118,2
|
235,2
|
89,32
|
355,8
|
321,3
|
443,1
|
413,8
|
379,5
|
Free Cash Flow
1 |
27.868
|
36.775
|
10.689
|
42.820
|
12.972
|
90.908
|
112.000
|
93.333
|
FCF-marge
|
1,99%
|
2,62%
|
0,8%
|
3,19%
|
0,94%
|
6,38%
|
7,68%
|
6,27%
|
Kasstroomconversie (ebitda)
|
25,17%
|
33,21%
|
10,64%
|
36,15%
|
11,43%
|
68,78%
|
81,63%
|
60,84%
|
Kasstroomconversie (nettowinst)
|
-
|
52,92%
|
42,61%
|
44,06%
|
15,14%
|
81,95%
|
115,11%
|
108,02%
|
Dividend per aandeel
2 |
64,00
|
64,00
|
64,00
|
64,00
|
64,00
|
64,00
|
64,00
|
65,33
|
Datum van publicatie
|
14-05-19
|
27-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
13-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
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
|
2026 S2
|
---|
Omzet
1 |
694.150
|
-
|
644.638
|
325.249
|
657.168
|
344.492
|
342.487
|
334.433
|
334.049
|
668.482
|
355.078
|
349.649
|
-
|
345.098
|
348.654
|
693.752
|
367.500
|
363.570
|
-
|
355.950
|
354.850
|
-
|
378.750
|
377.600
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
25.689
|
-
|
17.563
|
14.325
|
30.831
|
18.427
|
17.530
|
16.917
|
10.674
|
27.591
|
16.992
|
16.650
|
-
|
13.282
|
14.250
|
27.532
|
24.470
|
23.448
|
-
|
15.600
|
15.750
|
-
|
24.650
|
25.100
|
-
|
-
|
-
|
Operationele Marge
|
3,7%
|
-
|
2,72%
|
4,4%
|
4,69%
|
5,35%
|
5,12%
|
5,06%
|
3,2%
|
4,13%
|
4,79%
|
4,76%
|
-
|
3,85%
|
4,09%
|
3,97%
|
6,66%
|
6,45%
|
-
|
4,38%
|
4,44%
|
-
|
6,51%
|
6,65%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
109.250
|
-
|
19.212
|
-
|
43.016
|
51.763
|
-
|
23.474
|
-
|
39.401
|
47.855
|
-
|
-
|
79.007
|
-
|
96.405
|
30.437
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
75.495
|
-
|
11.434
|
-
|
33.812
|
35.739
|
-
|
15.739
|
12.194
|
27.933
|
36.512
|
21.247
|
-
|
58.056
|
-
|
76.230
|
22.329
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
10,88%
|
-
|
1,77%
|
-
|
5,15%
|
10,37%
|
-
|
4,71%
|
3,65%
|
4,18%
|
10,28%
|
6,08%
|
-
|
16,82%
|
-
|
10,99%
|
6,08%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
250,3
|
-
|
40,71
|
-
|
122,3
|
131,3
|
-
|
58,58
|
-
|
104,2
|
136,8
|
-
|
-
|
225,1
|
-
|
297,9
|
91,51
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
32,00
|
32,00
|
32,00
|
-
|
32,00
|
-
|
-
|
-
|
-
|
32,00
|
-
|
-
|
32,00
|
-
|
-
|
32,00
|
-
|
-
|
32,00
|
-
|
-
|
32,00
|
-
|
-
|
32,00
|
32,00
|
32,00
|
Datum van publicatie
|
12-11-19
|
27-05-20
|
10-11-20
|
12-11-21
|
12-11-21
|
10-02-22
|
13-05-22
|
10-08-22
|
11-11-22
|
11-11-22
|
09-02-23
|
12-05-23
|
12-05-23
|
08-08-23
|
10-11-23
|
10-11-23
|
09-02-24
|
13-05-24
|
13-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
101.696
|
172.797
|
155.738
|
146.779
|
101.122
|
70.123
|
13.300
|
4.100
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
27.868
|
36.775
|
10.689
|
42.820
|
12.972
|
90.908
|
112.000
|
93.333
|
ROE (netto-inkomsten/eigen vermogen)
|
-3,5%
|
7,3%
|
2,6%
|
9,1%
|
7,9%
|
9,8%
|
8,85%
|
7,25%
|
ROA (netto-inkomsten/totale activa)
|
3,25%
|
3,65%
|
3,38%
|
4,39%
|
4,51%
|
5,21%
|
5,2%
|
5,9%
|
Totale activa
1 |
-1.097.585
|
1.904.909
|
742.657
|
2.213.784
|
1.898.512
|
2.127.510
|
1.871.154
|
1.464.407
|
Nettoactief per aandeel
2 |
3.301
|
3.260
|
3.717
|
4.058
|
4.158
|
4.866
|
5.052
|
4.983
|
Cashflow per aandeel
2 |
77,60
|
420,0
|
271,0
|
543,0
|
515,0
|
667,0
|
696,0
|
605,0
|
Capex
1 |
41.103
|
57.162
|
71.649
|
50.699
|
78.082
|
68.368
|
74.000
|
77.500
|
Capex/omzet
|
2,93%
|
4,08%
|
5,37%
|
3,77%
|
5,69%
|
4,8%
|
5,08%
|
5,21%
|
Datum van publicatie
|
14-05-19
|
27-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
13-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5.273
JPY Gemiddelde koersdoel
5.287
JPY Spread / Gemiddelde doel +0,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,89% | 8,54 mld. | | +4,53% | 2,13 mld. | | +180,00% | 1,21 mld. | | +1,12% | 955 mln. | | -30,54% | 718 mln. | | -61,44% | 719 mln. | | +0,64% | 573 mln. | | -19,74% | 537 mln. | | -10,47% | 469 mln. |
Commercieel drukwerk - Andere
|