Beurs gesloten -
OTC Markets
21:59:57 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,62
USD
|
+0,25%
|
|
-0,76%
|
-27,06%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.481
|
29.412
|
53.850
|
37.193
|
45.438
|
44.232
|
-
|
-
|
Bedrijfswaarde
1 |
21.559
|
29.670
|
51.172
|
38.072
|
46.472
|
44.867
|
44.693
|
44.673
|
K/w-verhouding
|
6,14
x
|
6,24
x
|
5,22
x
|
6,01
x
|
9,49
x
|
7,14
x
|
9,4
x
|
11,5
x
|
Dividendrendement
|
12,2%
|
13,2%
|
14,9%
|
11,9%
|
7,59%
|
9,44%
|
6,9%
|
5,4%
|
Marktkapitalisatie/omzet
|
1,95
x
|
2,29
x
|
2,42
x
|
2,14
x
|
2,69
x
|
2,39
x
|
2,65
x
|
2,84
x
|
Bedrijfswaarde/omzet
|
2,16
x
|
2,31
x
|
2,3
x
|
2,19
x
|
2,75
x
|
2,43
x
|
2,68
x
|
2,87
x
|
Bedrijfswaarde/EBITDA
|
3,57
x
|
3,54
x
|
3,13
x
|
3,6
x
|
4,66
x
|
4,13
x
|
5,12
x
|
5,86
x
|
Bedrijfswaarde/FCF
|
6,47
x
|
6,67
x
|
5,71
x
|
10,7
x
|
10,8
x
|
8,63
x
|
10,6
x
|
13,9
x
|
FCF Yield
|
15,5%
|
15%
|
17,5%
|
9,38%
|
9,25%
|
11,6%
|
9,41%
|
7,19%
|
Price to Book
|
1,84
x
|
2,22
x
|
3,04
x
|
2,15
x
|
2,53
x
|
2,18
x
|
2,01
x
|
1,89
x
|
Aantal aandelen (in duizenden)
|
3.077.453
|
3.077.734
|
3.077.329
|
3.076.704
|
3.075.974
|
3.075.972
|
-
|
-
|
Referentieprijs
2 |
6,330
|
9,556
|
17,50
|
12,09
|
14,77
|
14,38
|
14,38
|
14,38
|
Datum van publicatie
|
25-08-19
|
23-08-20
|
29-08-21
|
28-08-22
|
27-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.965
|
12.820
|
22.284
|
17.390
|
16.871
|
18.474
|
16.678
|
15.564
|
EBITDA
1 |
6.047
|
8.375
|
16.375
|
10.561
|
9.963
|
10.874
|
8.722
|
7.624
|
Bedrijfsresultaat (EBIT)
1 |
4.822
|
6.912
|
14.946
|
9.000
|
7.020
|
9.049
|
6.986
|
5.742
|
Operationele Marge
|
48,39%
|
53,92%
|
67,07%
|
51,75%
|
41,61%
|
48,98%
|
41,89%
|
36,89%
|
Resultaat voor belastingen (EBT)
1 |
4.569
|
6.690
|
14.722
|
8.846
|
6.886
|
8.849
|
7.074
|
5.665
|
Nettowinst (verlies)
1 |
3.187
|
4.735
|
10.295
|
6.197
|
4.798
|
6.235
|
4.823
|
3.970
|
Nettomarge
|
31,98%
|
36,93%
|
46,2%
|
35,64%
|
28,44%
|
33,75%
|
28,92%
|
25,51%
|
WPA
2 |
1,031
|
1,532
|
3,350
|
2,010
|
1,557
|
2,014
|
1,530
|
1,249
|
Free Cash Flow
1 |
3.333
|
4.449
|
8.961
|
3.572
|
4.300
|
5.200
|
4.207
|
3.214
|
FCF-marge
|
33,45%
|
34,7%
|
40,21%
|
20,54%
|
25,49%
|
28,15%
|
25,22%
|
20,65%
|
Kasstroomconversie (ebitda)
|
55,12%
|
53,12%
|
54,72%
|
33,82%
|
43,16%
|
47,82%
|
48,23%
|
42,15%
|
Kasstroomconversie (nettowinst)
|
104,58%
|
93,96%
|
87,04%
|
57,64%
|
89,62%
|
83,39%
|
87,22%
|
80,95%
|
Dividend per aandeel
2 |
0,7716
|
1,260
|
2,611
|
1,433
|
1,121
|
1,357
|
0,9920
|
0,7769
|
Datum van publicatie
|
25-08-19
|
23-08-20
|
29-08-21
|
28-08-22
|
27-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
6.485
|
6.335
|
9.335
|
12.949
|
8.125
|
9.265
|
7.835
|
9.036
|
9.512
|
8.887
|
7.983
|
7.556
|
7.584
|
EBITDA
1 |
4.228
|
4.147
|
6.639
|
9.736
|
4.762
|
5.799
|
4.352
|
5.611
|
5.912
|
4.458
|
4.717
|
4.773
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.550
|
3.362
|
5.939
|
9.007
|
4.024
|
4.976
|
3.457
|
3.563
|
4.958
|
4.141
|
3.026
|
2.556
|
2.730
|
Operationele Marge
|
54,74%
|
53,07%
|
63,62%
|
69,56%
|
49,53%
|
53,71%
|
44,12%
|
39,43%
|
52,12%
|
46,59%
|
37,91%
|
33,83%
|
36%
|
Resultaat voor belastingen (EBT)
1 |
3.427
|
3.263
|
5.864
|
8.858
|
3.948
|
4.898
|
3.398
|
3.488
|
4.860
|
3.914
|
3.344
|
3.111
|
-
|
Nettowinst (verlies)
1 |
2.453
|
2.282
|
4.084
|
6.211
|
2.777
|
3.420
|
2.368
|
2.430
|
3.337
|
2.981
|
2.371
|
2.203
|
-
|
Nettomarge
|
37,83%
|
36,02%
|
43,75%
|
47,97%
|
34,18%
|
36,91%
|
30,22%
|
26,89%
|
35,08%
|
33,54%
|
29,7%
|
29,15%
|
-
|
WPA
2 |
0,7970
|
0,7350
|
1,327
|
2,023
|
0,9030
|
1,107
|
0,7680
|
0,7890
|
1,083
|
0,8567
|
0,5300
|
0,5750
|
0,5900
|
Dividend per aandeel
2 |
0,5085
|
0,7162
|
1,137
|
-
|
0,6142
|
-
|
0,5224
|
0,6404
|
0,7069
|
0,6351
|
-
|
-
|
-
|
Datum van publicatie
|
18-02-20
|
23-08-20
|
17-02-21
|
29-08-21
|
15-02-22
|
28-08-22
|
14-02-23
|
27-08-23
|
21-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.078
|
258
|
-
|
879
|
1.034
|
636
|
461
|
441
|
Nettokaspositie
1 |
-
|
-
|
2.678
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3436
x
|
0,0308
x
|
-
|
0,0832
x
|
0,1038
x
|
0,0585
x
|
0,0529
x
|
0,0579
x
|
Free Cash Flow
1 |
3.333
|
4.449
|
8.961
|
3.572
|
4.300
|
5.200
|
4.207
|
3.214
|
ROE (netto-inkomsten/eigen vermogen)
|
31%
|
40%
|
66%
|
35,3%
|
31%
|
32,1%
|
23,9%
|
17,8%
|
ROA (netto-inkomsten/totale activa)
|
17%
|
22%
|
39,8%
|
21,8%
|
19,5%
|
21%
|
16,4%
|
13,3%
|
Totale activa
1 |
18.771
|
21.546
|
25.890
|
28.379
|
24.578
|
29.678
|
29.358
|
29.796
|
Nettoactief per aandeel
2 |
3,440
|
4,300
|
5,760
|
5,640
|
5,850
|
6,600
|
7,150
|
7,600
|
Cashflow per aandeel
2 |
1,410
|
2,080
|
4,080
|
2,160
|
2,410
|
2,660
|
2,220
|
2,100
|
Capex
1 |
1.040
|
1.966
|
3.633
|
3.074
|
3.200
|
2.978
|
3.120
|
3.118
|
Capex/omzet
|
10,44%
|
15,34%
|
16,3%
|
17,68%
|
18,97%
|
16,12%
|
18,71%
|
20,03%
|
Datum van publicatie
|
25-08-19
|
23-08-20
|
29-08-21
|
28-08-22
|
27-08-23
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
14,38
USD Gemiddelde koersdoel
13,98
USD Spread / Gemiddelde doel -2,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -20,47% | 47,74 mld. | | +16,26% | 8,74 mld. | | -28,98% | 7,68 mld. | | +0,91% | 5,84 mld. | | -33,97% | 5,15 mld. | | +10,41% | 2 mld. | | -0,30% | 1,8 mld. | | +3,99% | 1,57 mld. | | -23,91% | 1,41 mld. |
IJzerertsmijnbouw
|