Geschatte realtime
Tradegate
16:42:54 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,4
EUR
|
+1,92%
|
|
-4,15%
|
-32,90%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
531.851
|
827.109
|
1.075.448
|
754.633
|
620.164
|
546.408
|
-
|
-
|
Bedrijfswaarde
1 |
497.036
|
767.024
|
986.083
|
663.665
|
515.856
|
440.226
|
432.394
|
423.775
|
K/w-verhouding
|
101
x
|
108
x
|
120
x
|
31,2
x
|
46
x
|
33,2
x
|
26,5
x
|
21,7
x
|
Dividendrendement
|
0,5%
|
0,46%
|
0,42%
|
1,61%
|
1,09%
|
1,48%
|
1,81%
|
2,19%
|
Marktkapitalisatie/omzet
|
16,6
x
|
25
x
|
25,8
x
|
15
x
|
9,83
x
|
7,34
x
|
6,2
x
|
5,2
x
|
Bedrijfswaarde/omzet
|
15,5
x
|
23,2
x
|
23,7
x
|
13,2
x
|
8,17
x
|
5,91
x
|
4,9
x
|
4,03
x
|
Bedrijfswaarde/EBITDA
|
52,8
x
|
64,4
x
|
66,3
x
|
36,1
x
|
22,7
x
|
15,4
x
|
12,6
x
|
10,3
x
|
Bedrijfswaarde/FCF
|
-2.471
x
|
17,3
x
|
-115
x
|
127
x
|
21,6
x
|
31
x
|
23,9
x
|
20
x
|
FCF Yield
|
-0,04%
|
5,76%
|
-0,87%
|
0,79%
|
4,63%
|
3,22%
|
4,18%
|
5,01%
|
Price to Book
|
20,1
x
|
26,1
x
|
19,3
x
|
8,66
x
|
6,72
x
|
5,35
x
|
4,74
x
|
4,13
x
|
Aantal aandelen (in duizenden)
|
73.562
|
73.586
|
75.843
|
75.843
|
75.842
|
75.848
|
-
|
-
|
Referentieprijs
2 |
7.230
|
11.240
|
14.180
|
9.950
|
8.177
|
7.204
|
7.204
|
7.204
|
Datum van publicatie
|
12-11-19
|
11-11-20
|
11-11-21
|
14-11-22
|
13-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
32.121
|
33.046
|
41.667
|
50.298
|
63.119
|
74.437
|
88.174
|
105.035
|
EBITDA
1 |
9.415
|
11.909
|
14.884
|
18.397
|
22.725
|
28.642
|
34.225
|
41.030
|
Bedrijfsresultaat (EBIT)
1 |
8.301
|
10.388
|
12.987
|
16.249
|
20.312
|
25.219
|
31.301
|
38.157
|
Operationele Marge
|
25,84%
|
31,43%
|
31,17%
|
32,31%
|
32,18%
|
33,88%
|
35,5%
|
36,33%
|
Resultaat voor belastingen (EBT)
1 |
8.039
|
10.989
|
13.285
|
34.756
|
20.636
|
25.005
|
31.434
|
38.126
|
Nettowinst (verlies)
1 |
5.267
|
7.624
|
8.818
|
24.152
|
13.475
|
16.174
|
20.445
|
24.951
|
Nettomarge
|
16,4%
|
23,07%
|
21,16%
|
48,02%
|
21,35%
|
21,73%
|
23,19%
|
23,76%
|
WPA
2 |
71,61
|
103,6
|
118,0
|
318,4
|
177,7
|
216,7
|
272,2
|
332,6
|
Free Cash Flow
1 |
-201,2
|
44.217
|
-8.574
|
5.212
|
23.891
|
14.190
|
18.082
|
21.228
|
FCF-marge
|
-0,63%
|
133,8%
|
-20,58%
|
10,36%
|
37,85%
|
19,06%
|
20,51%
|
20,21%
|
Kasstroomconversie (ebitda)
|
-
|
371,3%
|
-
|
28,33%
|
105,13%
|
49,54%
|
52,83%
|
51,74%
|
Kasstroomconversie (nettowinst)
|
-
|
579,97%
|
-
|
21,58%
|
177,3%
|
87,73%
|
88,44%
|
85,08%
|
Dividend per aandeel
2 |
36,00
|
52,00
|
59,00
|
160,0
|
89,00
|
106,3
|
130,3
|
157,4
|
Datum van publicatie
|
12-11-19
|
11-11-20
|
11-11-21
|
14-11-22
|
13-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
18.386
|
14.660
|
19.888
|
11.857
|
12.202
|
24.059
|
12.897
|
13.342
|
26.239
|
14.813
|
15.641
|
30.454
|
16.546
|
16.119
|
17.785
|
18.314
|
36.099
|
19.088
|
19.426
|
20.897
|
20.906
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.704
|
5.684
|
6.593
|
4.116
|
4.160
|
8.276
|
4.512
|
3.461
|
7.973
|
5.090
|
5.260
|
10.350
|
5.672
|
4.290
|
5.830
|
6.822
|
12.652
|
6.826
|
5.873
|
7.559
|
8.031
|
Operationele Marge
|
25,58%
|
38,77%
|
33,15%
|
34,71%
|
34,09%
|
34,4%
|
34,98%
|
25,94%
|
30,39%
|
34,36%
|
33,63%
|
33,99%
|
34,28%
|
26,61%
|
32,78%
|
37,25%
|
35,05%
|
35,76%
|
30,23%
|
36,17%
|
38,42%
|
Resultaat voor belastingen (EBT)
1 |
5.247
|
5.742
|
6.638
|
4.299
|
4.392
|
8.691
|
21.809
|
4.256
|
-
|
4.687
|
5.169
|
9.856
|
6.098
|
4.682
|
5.919
|
7.199
|
13.118
|
6.942
|
5.832
|
-
|
-
|
Nettowinst (verlies)
|
3.408
|
4.216
|
4.169
|
2.517
|
3.001
|
5.518
|
15.611
|
3.023
|
-
|
2.447
|
3.682
|
6.129
|
4.386
|
2.960
|
3.447
|
-
|
8.328
|
-
|
-
|
-
|
-
|
Nettomarge
|
18,54%
|
28,76%
|
20,96%
|
21,23%
|
24,59%
|
22,94%
|
121,04%
|
22,66%
|
-
|
16,52%
|
23,54%
|
20,13%
|
26,51%
|
18,36%
|
19,38%
|
-
|
23,07%
|
-
|
-
|
-
|
-
|
WPA
2 |
46,33
|
-
|
56,37
|
33,19
|
39,58
|
72,77
|
205,8
|
39,85
|
-
|
32,27
|
48,54
|
80,81
|
57,84
|
39,03
|
45,46
|
64,35
|
109,8
|
63,60
|
54,69
|
66,26
|
70,85
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
160,0
|
-
|
-
|
-
|
-
|
-
|
89,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-05-20
|
11-11-20
|
12-05-21
|
10-02-22
|
12-05-22
|
12-05-22
|
08-08-22
|
14-11-22
|
14-11-22
|
13-02-23
|
11-05-23
|
11-05-23
|
09-08-23
|
13-11-23
|
13-02-24
|
10-05-24
|
10-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
34.815
|
60.085
|
89.365
|
90.968
|
104.308
|
106.181
|
114.014
|
122.633
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-201
|
44.217
|
-8.574
|
5.212
|
23.891
|
14.190
|
18.083
|
21.229
|
ROE (netto-inkomsten/eigen vermogen)
|
20,5%
|
26,2%
|
20,1%
|
33,8%
|
15%
|
17%
|
19,4%
|
21%
|
ROA (netto-inkomsten/totale activa)
|
6,26%
|
6,62%
|
6,52%
|
14,2%
|
7,3%
|
5,3%
|
6,28%
|
6,84%
|
Totale activa
1 |
84.141
|
115.172
|
135.233
|
169.855
|
184.714
|
305.167
|
325.588
|
364.610
|
Nettoactief per aandeel
2 |
360,0
|
431,0
|
736,0
|
1.149
|
1.217
|
1.346
|
1.519
|
1.745
|
Cashflow per aandeel
2 |
86,70
|
124,0
|
143,0
|
347,0
|
209,0
|
43,20
|
145,0
|
175,0
|
Capex
1 |
1.513
|
4.971
|
1.923
|
2.971
|
4.628
|
4.224
|
5.165
|
5.709
|
Capex/omzet
|
4,71%
|
15,04%
|
4,61%
|
5,91%
|
7,33%
|
5,67%
|
5,86%
|
5,44%
|
Datum van publicatie
|
12-11-19
|
11-11-20
|
11-11-21
|
14-11-22
|
13-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7.166
JPY Gemiddelde koersdoel
10.718
JPY Spread / Gemiddelde doel +49,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,24% | 87,53 mld. | | +5,89% | 70,18 mld. | | -18,54% | 39,92 mld. | | -24,06% | 24,84 mld. | | -9,30% | 18,21 mld. | | -18,53% | 11,61 mld. | | -3,60% | 10,86 mld. | | -19,63% | 8,45 mld. | | -8,49% | 7,59 mld. |
Transactie- & Betalingsdiensten
|