Beurs gesloten -
OTC Markets
21:57:17 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,25
USD
|
-2,97%
|
|
-3,63%
|
-28,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.216
|
11.408
|
10.107
|
12.680
|
13.495
|
9.811
|
-
|
-
|
Bedrijfswaarde
1 |
12.506
|
12.523
|
10.923
|
12.987
|
14.595
|
10.498
|
9.887
|
9.015
|
K/w-verhouding
|
35,7
x
|
47,8
x
|
34,1
x
|
34,8
x
|
53,6
x
|
19,7
x
|
16,7
x
|
14,6
x
|
Dividendrendement
|
1,89%
|
1,62%
|
2,22%
|
1,97%
|
2,03%
|
3,11%
|
3,36%
|
3,82%
|
Marktkapitalisatie/omzet
|
6,9
x
|
7,79
x
|
6,21
x
|
6,24
x
|
5,37
x
|
3,38
x
|
3,06
x
|
2,79
x
|
Bedrijfswaarde/omzet
|
7,69
x
|
8,55
x
|
6,71
x
|
6,39
x
|
5,81
x
|
3,61
x
|
3,08
x
|
2,56
x
|
Bedrijfswaarde/EBITDA
|
18,7
x
|
21,6
x
|
16,3
x
|
15,5
x
|
13,3
x
|
8,35
x
|
7,09
x
|
5,9
x
|
Bedrijfswaarde/FCF
|
34,1
x
|
20,4
x
|
22,3
x
|
14,7
x
|
16,1
x
|
9,43
x
|
8,77
x
|
8,73
x
|
FCF Yield
|
2,93%
|
4,9%
|
4,49%
|
6,78%
|
6,2%
|
10,6%
|
11,4%
|
11,5%
|
Price to Book
|
-9,35
x
|
-9,28
x
|
-11,6
x
|
-17,6
x
|
-19,9
x
|
-20,4
x
|
-47,5
x
|
64,2
x
|
Aantal aandelen (in duizenden)
|
243.291
|
245.817
|
249.135
|
249.207
|
249.257
|
248.956
|
-
|
-
|
Referentieprijs
2 |
46,10
|
46,41
|
40,57
|
50,88
|
54,14
|
39,41
|
39,41
|
39,41
|
Datum van publicatie
|
26-02-20
|
02-03-21
|
22-02-22
|
21-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.626
|
1.465
|
1.627
|
2.031
|
2.514
|
2.905
|
3.211
|
3.519
|
EBITDA
1 |
668
|
580
|
670
|
836
|
1.094
|
1.257
|
1.394
|
1.528
|
Bedrijfsresultaat (EBIT)
1 |
545
|
455
|
538
|
687
|
901
|
1.037
|
1.149
|
1.271
|
Operationele Marge
|
33,52%
|
31,06%
|
33,07%
|
33,83%
|
35,84%
|
35,7%
|
35,78%
|
36,12%
|
Resultaat voor belastingen (EBT)
1 |
499
|
390
|
494
|
605
|
534
|
836
|
959,9
|
1.099
|
Nettowinst (verlies)
1 |
312
|
238
|
313
|
386
|
267
|
540,3
|
623,8
|
717
|
Nettomarge
|
19,19%
|
16,25%
|
19,24%
|
19,01%
|
10,62%
|
18,6%
|
19,43%
|
20,38%
|
WPA
2 |
1,290
|
0,9700
|
1,190
|
1,460
|
1,010
|
1,999
|
2,354
|
2,703
|
Free Cash Flow
1 |
367
|
614
|
490
|
881
|
905
|
1.113
|
1.128
|
1.032
|
FCF-marge
|
22,57%
|
41,91%
|
30,12%
|
43,38%
|
36%
|
38,31%
|
35,12%
|
29,34%
|
Kasstroomconversie (ebitda)
|
54,94%
|
105,86%
|
73,13%
|
105,38%
|
82,72%
|
88,56%
|
80,9%
|
67,56%
|
Kasstroomconversie (nettowinst)
|
117,63%
|
257,98%
|
156,55%
|
228,24%
|
338,95%
|
206,03%
|
180,76%
|
143,98%
|
Dividend per aandeel
2 |
0,8700
|
0,7500
|
0,9000
|
1,000
|
1,100
|
1,224
|
1,324
|
1,507
|
Datum van publicatie
|
26-02-20
|
02-03-21
|
22-02-22
|
21-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q4
|
2023 S2
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
849
|
696
|
769
|
757
|
405
|
870
|
439
|
482
|
922
|
1.109
|
557
|
606
|
1.163
|
717
|
1.351
|
729
|
1.402
|
734
|
828
|
1.535
|
1.546
|
1.676
|
EBITDA
|
358
|
255
|
325
|
295
|
-
|
-
|
-
|
-
|
365
|
471
|
-
|
-
|
483
|
-
|
611
|
-
|
588,2
|
-
|
-
|
684,1
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
296
|
192
|
263
|
232
|
-
|
-
|
-
|
-
|
295
|
392
|
-
|
-
|
399
|
-
|
-
|
-
|
488,5
|
-
|
-
|
568
|
-
|
-
|
Operationele Marge
|
34,86%
|
27,59%
|
34,2%
|
30,65%
|
-
|
-
|
-
|
-
|
32%
|
35,35%
|
-
|
-
|
34,31%
|
-
|
-
|
-
|
34,84%
|
-
|
-
|
36,99%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
270
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
411
|
-
|
-
|
460
|
-
|
-
|
Nettowinst (verlies)
|
166
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
170
|
-
|
-
|
-
|
202
|
-
|
-
|
-
|
283
|
-
|
-
|
318
|
-
|
-
|
Nettomarge
|
19,55%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,44%
|
-
|
-
|
-
|
17,37%
|
-
|
-
|
-
|
20,18%
|
-
|
-
|
20,71%
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,6400
|
-
|
-
|
-
|
0,7600
|
-
|
-
|
-
|
0,9700
|
-
|
-
|
1,110
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
27-07-20
|
02-03-21
|
27-07-21
|
21-10-21
|
22-02-22
|
21-04-22
|
26-07-22
|
26-07-22
|
21-02-23
|
20-04-23
|
25-07-23
|
25-07-23
|
27-02-24
|
27-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.290
|
1.115
|
816
|
307
|
1.100
|
686
|
75,8
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
796
|
Hefboom (schuld/ebitda)
|
1,931
x
|
1,922
x
|
1,218
x
|
0,3672
x
|
1,005
x
|
0,546
x
|
0,0544
x
|
-
|
Free Cash Flow
1 |
367
|
614
|
490
|
881
|
905
|
1.113
|
1.128
|
1.032
|
ROE (netto-inkomsten/eigen vermogen)
|
-22,7%
|
-19,7%
|
-
|
-
|
-
|
-90,3%
|
66%
|
326%
|
ROA (netto-inkomsten/totale activa)
|
3,86%
|
2,6%
|
3,17%
|
3,59%
|
2,18%
|
3,7%
|
4,46%
|
4,86%
|
Totale activa
1 |
8.078
|
9.157
|
9.875
|
10.748
|
12.234
|
14.605
|
13.990
|
14.741
|
Nettoactief per aandeel
2 |
-4,930
|
-5,000
|
-3,500
|
-2,880
|
-2,730
|
-1,930
|
-0,8300
|
0,6100
|
Cashflow per aandeel
2 |
1,920
|
2,930
|
2,300
|
3,830
|
4,140
|
4,000
|
3,780
|
3,920
|
Capex
1 |
98
|
104
|
114
|
151
|
190
|
216
|
238
|
258
|
Capex/omzet
|
6,03%
|
7,1%
|
7,01%
|
7,43%
|
7,56%
|
7,42%
|
7,41%
|
7,34%
|
Datum van publicatie
|
26-02-20
|
02-03-21
|
22-02-22
|
21-02-23
|
27-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
39,41
EUR Gemiddelde koersdoel
61,92
EUR Spread / Gemiddelde doel +57,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,20% | 87,2 mld. | | -5,50% | 60,7 mld. | | -16,63% | 40,01 mld. | | -23,86% | 24,68 mld. | | -5,73% | 18,72 mld. | | -22,03% | 8,83 mld. | | -23,12% | 7,9 mld. | | -8,95% | 7,42 mld. | | +1,98% | 4,75 mld. |
Transactie- & Betalingsdiensten
|