Beurs gesloten -
Xetra
17:39:11 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,53
EUR
|
-0,77%
|
|
+10,55%
|
+33,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.288
|
18.475
|
22.753
|
21.570
|
24.620
|
32.592
|
-
|
-
|
Bedrijfswaarde
1 |
8.751
|
-4.147
|
112.360
|
-27.875
|
-30.926
|
2.060
|
4.616
|
7.168
|
K/w-verhouding
|
-2,55
x
|
128
x
|
11,8
x
|
4,47
x
|
6,09
x
|
8,05
x
|
6,47
x
|
5,78
x
|
Dividendrendement
|
-
|
-
|
1,82%
|
2,83%
|
2,43%
|
4,12%
|
5,77%
|
6,62%
|
Marktkapitalisatie/omzet
|
0,62
x
|
0,77
x
|
0,9
x
|
0,79
x
|
0,85
x
|
1,11
x
|
1,07
x
|
1,04
x
|
Bedrijfswaarde/omzet
|
0,38
x
|
-0,17
x
|
4,42
x
|
-1,02
x
|
-1,07
x
|
0,07
x
|
0,15
x
|
0,23
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
|
1.971.429
|
-
|
-
|
Referentieprijs
2 |
6,917
|
8,949
|
11,02
|
10,59
|
12,36
|
16,53
|
16,53
|
16,53
|
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
|
29.494
|
30.548
|
31.193
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-1.911
|
2.812
|
3.905
|
6.820
|
7.184
|
8.630
|
9.495
|
9.882
|
Operationele Marge
|
-8,25%
|
11,7%
|
15,37%
|
25,06%
|
24,88%
|
29,26%
|
31,08%
|
31,68%
|
Resultaat voor belastingen (EBT)
1 |
-2.634
|
1.021
|
3.390
|
5.594
|
5.678
|
6.831
|
7.788
|
8.236
|
Nettowinst (verlies)
1 |
-5.390
|
113
|
1.940
|
5.025
|
4.212
|
4.309
|
4.978
|
5.399
|
Nettomarge
|
-23,27%
|
0,47%
|
7,63%
|
18,47%
|
14,58%
|
14,61%
|
16,3%
|
17,31%
|
WPA
2 |
-2,710
|
0,0700
|
0,9300
|
2,370
|
2,030
|
2,054
|
2,554
|
2,858
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,2000
|
0,3000
|
0,3000
|
0,6817
|
0,9543
|
1,095
|
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
|
7.731
|
7.459
|
3.538
|
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
|
1.028
|
1.116
|
666,4
|
-
|
Nettomarge
|
-1,32%
|
2,46%
|
14,47%
|
15,73%
|
16,12%
|
28,55%
|
15,08%
|
10,3%
|
14,46%
|
18,92%
|
16,39%
|
13,3%
|
14,97%
|
18,83%
|
-
|
WPA
2 |
-
|
0,1200
|
0,5500
|
0,3300
|
0,5700
|
0,9100
|
0,6100
|
0,1900
|
0,5600
|
0,6700
|
0,6900
|
0,4769
|
0,5655
|
0,3757
|
-
|
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%
|
6,58%
|
7,28%
|
7,39%
|
ROA (netto-inkomsten/totale activa)
|
-0,38%
|
0,01%
|
0,15%
|
0,38%
|
0,32%
|
0,31%
|
0,36%
|
0,36%
|
Totale activa
1 |
1.418.421
|
1.313.953
|
1.324.594
|
1.337.147
|
1.324.528
|
1.393.170
|
1.371.300
|
1.518.674
|
Nettoactief per aandeel
2 |
26,40
|
26,00
|
27,60
|
29,70
|
31,60
|
34,40
|
36,90
|
39,80
|
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
16,53
EUR Gemiddelde koersdoel
16,57
EUR Spread / Gemiddelde doel +0,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +33,71% | 34,79 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | -11,67% | 138 mld. | | +0,10% | 139 mld. |
Banken - Andere
|