Beurs gesloten -
Nyse
22:00:02 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,53
USD
|
+0,46%
|
|
+1,56%
|
+29,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.288
|
18.475
|
22.753
|
21.570
|
24.620
|
31.573
|
-
|
-
|
Bedrijfswaarde
1 |
8.751
|
-4.147
|
112.360
|
-27.875
|
-30.926
|
1.042
|
3.598
|
6.150
|
K/w-verhouding
|
-2,55
x
|
128
x
|
11,8
x
|
4,47
x
|
6,09
x
|
10,5
x
|
6,25
x
|
5,64
x
|
Dividendrendement
|
-
|
-
|
1,82%
|
2,83%
|
2,43%
|
4,19%
|
6,03%
|
6,75%
|
Marktkapitalisatie/omzet
|
0,62
x
|
0,77
x
|
0,9
x
|
0,79
x
|
0,85
x
|
1,07
x
|
1,03
x
|
1,01
x
|
Bedrijfswaarde/omzet
|
0,38
x
|
-0,17
x
|
4,42
x
|
-1,02
x
|
-1,07
x
|
0,04
x
|
0,12
x
|
0,2
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,26
x
|
0,34
x
|
0,4
x
|
0,36
x
|
0,39
x
|
0,48
x
|
0,45
x
|
0,42
x
|
Aantal aandelen (in duizenden)
|
2.065.600
|
2.064.500
|
2.065.073
|
2.037.200
|
1.991.282
|
1.966.458
|
-
|
-
|
Referentieprijs
2 |
6,917
|
8,949
|
11,02
|
10,59
|
12,36
|
16,06
|
16,06
|
16,06
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.165
|
24.028
|
25.410
|
27.210
|
28.879
|
29.563
|
30.663
|
31.376
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-1.911
|
2.812
|
3.905
|
6.820
|
7.184
|
7.325
|
9.127
|
9.588
|
Operationele Marge
|
-8,25%
|
11,7%
|
15,37%
|
25,06%
|
24,88%
|
24,78%
|
29,77%
|
30,56%
|
Resultaat voor belastingen (EBT)
1 |
-2.634
|
1.021
|
3.390
|
5.594
|
5.678
|
5.935
|
7.881
|
8.415
|
Nettowinst (verlies)
1 |
-5.390
|
113
|
1.940
|
5.025
|
4.212
|
3.453
|
5.151
|
5.455
|
Nettomarge
|
-23,27%
|
0,47%
|
7,63%
|
18,47%
|
14,58%
|
11,68%
|
16,8%
|
17,39%
|
WPA
2 |
-2,710
|
0,0700
|
0,9300
|
2,370
|
2,030
|
1,532
|
2,567
|
2,847
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,2000
|
0,3000
|
0,3000
|
0,6725
|
0,9686
|
1,084
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 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 |
12.560
|
5.900
|
7.328
|
6.650
|
6.918
|
6.315
|
7.680
|
7.409
|
7.132
|
6.658
|
7.779
|
7.691
|
7.409
|
7.022
|
8.432
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
336
|
-
|
-
|
-
|
1.126
|
2.223
|
1.807
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
5,69%
|
-
|
-
|
-
|
17,83%
|
28,95%
|
24,39%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
287
|
82
|
1.658
|
-
|
1.615
|
775
|
1.852
|
1.405
|
1.723
|
698
|
2.036
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-166
|
145
|
1.060
|
1.046
|
1.115
|
1.803
|
1.158
|
763
|
1.031
|
1.260
|
1.275
|
-153,9
|
1.052
|
950,7
|
-
|
Nettomarge
|
-1,32%
|
2,46%
|
14,47%
|
15,73%
|
16,12%
|
28,55%
|
15,08%
|
10,3%
|
14,46%
|
18,92%
|
16,39%
|
-2%
|
14,19%
|
13,54%
|
-
|
WPA
2 |
-
|
0,1200
|
0,5500
|
0,3300
|
0,5700
|
0,9100
|
0,6100
|
0,1900
|
0,5600
|
0,6700
|
0,6900
|
-0,1311
|
0,5402
|
0,3882
|
-
|
Dividend per aandeel
|
-
|
0,2000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-07-20
|
27-01-22
|
27-04-22
|
27-07-22
|
26-10-22
|
02-02-23
|
27-04-23
|
26-07-23
|
25-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
89.607
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
5.537
|
22.622
|
-
|
49.445
|
55.546
|
30.531
|
27.975
|
25.423
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-9,5%
|
0,2%
|
3,8%
|
8%
|
6,7%
|
5,98%
|
7,5%
|
7,8%
|
ROA (netto-inkomsten/totale activa)
|
-0,38%
|
0,01%
|
0,15%
|
0,38%
|
0,32%
|
0,27%
|
0,35%
|
0,38%
|
Totale activa
1 |
1.418.421
|
1.313.953
|
1.324.594
|
1.337.147
|
1.324.528
|
1.280.887
|
1.475.991
|
1.441.658
|
Nettoactief per aandeel
2 |
26,40
|
26,00
|
27,60
|
29,70
|
31,60
|
33,50
|
35,90
|
38,50
|
Cashflow per aandeel
|
-
|
14,20
|
-1,380
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,06
EUR Gemiddelde koersdoel
17,42
EUR Spread / Gemiddelde doel +8,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,82% | 333 mld. | | +15,56% | 304 mld. | | +22,25% | 251 mld. | | +26,66% | 217 mld. | | +26,02% | 180 mld. | | +26,85% | 169 mld. | | +10,42% | 165 mld. | | +7,10% | 149 mld. | | -15,84% | 131 mld. |
Banken - Andere
|