Beurs gesloten -
Nyse
22:00:03 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,9
USD
|
-2,55%
|
|
+1,50%
|
+3,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
79.441
|
121.520
|
154.587
|
157.016
|
248.208
|
244.718
|
-
|
-
|
Bedrijfswaarde
1 |
99.150
|
137.156
|
169.075
|
169.872
|
267.838
|
255.926
|
224.795
|
197.195
|
K/w-verhouding
|
32,4
x
|
11,6
x
|
13,1
x
|
12,1
x
|
18,6
x
|
10
x
|
6,21
x
|
6,03
x
|
Dividendrendement
|
1,04%
|
3,49%
|
2,7%
|
4,23%
|
2,68%
|
3,73%
|
5,22%
|
5,2%
|
Marktkapitalisatie/omzet
|
1,81
x
|
2,13
x
|
2,45
x
|
2,01
x
|
2,88
x
|
2,47
x
|
2,04
x
|
2,15
x
|
Bedrijfswaarde/omzet
|
2,26
x
|
2,4
x
|
2,68
x
|
2,17
x
|
3,1
x
|
2,58
x
|
1,87
x
|
1,73
x
|
Bedrijfswaarde/EBITDA
|
5,19
x
|
4,89
x
|
4,69
x
|
3,81
x
|
5,75
x
|
4,75
x
|
3,03
x
|
2,78
x
|
Bedrijfswaarde/FCF
|
23,9
x
|
13,9
x
|
21
x
|
14,4
x
|
26,9
x
|
16,8
x
|
7,16
x
|
5,81
x
|
FCF Yield
|
4,18%
|
7,18%
|
4,77%
|
6,93%
|
3,72%
|
5,97%
|
14%
|
17,2%
|
Price to Book
|
1,93
x
|
2,27
x
|
2,6
x
|
2,04
x
|
2,89
x
|
2,45
x
|
1,95
x
|
1,66
x
|
Aantal aandelen (in duizenden)
|
828.633
|
883.334
|
887.717
|
891.379
|
893.541
|
895.024
|
-
|
-
|
Referentieprijs
2 |
95,87
|
137,6
|
174,1
|
176,2
|
277,8
|
273,4
|
273,4
|
273,4
|
Datum van publicatie
|
12-02-20
|
18-02-21
|
17-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
43.937
|
57.118
|
63.188
|
78.265
|
86.260
|
99.273
|
119.973
|
114.038
|
EBITDA
1 |
19.102
|
28.030
|
36.052
|
44.591
|
46.541
|
53.862
|
74.133
|
70.866
|
Bedrijfsresultaat (EBIT)
1 |
10.069
|
18.325
|
25.310
|
29.176
|
32.151
|
42.305
|
64.674
|
65.752
|
Operationele Marge
|
22,92%
|
32,08%
|
40,06%
|
37,28%
|
37,27%
|
42,61%
|
53,91%
|
57,66%
|
Resultaat voor belastingen (EBT)
1 |
5.187
|
17.286
|
18.894
|
21.248
|
23.197
|
38.217
|
51.684
|
51.377
|
Nettowinst (verlies)
1 |
2.393
|
10.610
|
11.884
|
12.936
|
13.292
|
23.625
|
38.562
|
39.037
|
Nettomarge
|
5,45%
|
18,58%
|
18,81%
|
16,53%
|
15,41%
|
23,8%
|
32,14%
|
34,23%
|
WPA
2 |
2,962
|
11,89
|
13,31
|
14,56
|
14,93
|
27,25
|
44,05
|
45,35
|
Free Cash Flow
1 |
4.149
|
9.844
|
8.062
|
11.769
|
9.970
|
15.269
|
31.379
|
33.960
|
FCF-marge
|
9,44%
|
17,23%
|
12,76%
|
15,04%
|
11,56%
|
15,38%
|
26,16%
|
29,78%
|
Kasstroomconversie (ebitda)
|
21,72%
|
35,12%
|
22,36%
|
26,39%
|
21,42%
|
28,35%
|
42,33%
|
47,92%
|
Kasstroomconversie (nettowinst)
|
173,39%
|
92,77%
|
67,84%
|
90,98%
|
75,01%
|
64,63%
|
81,37%
|
86,99%
|
Dividend per aandeel
2 |
1,000
|
4,800
|
4,700
|
7,450
|
7,450
|
10,19
|
14,28
|
14,21
|
Datum van publicatie
|
12-02-20
|
18-02-21
|
17-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
---|
Omzet
|
23.524
|
30.366
|
31.373
|
29.665
|
-
|
33.311
|
-
|
37.868
|
37.454
|
43.216
|
42.825
|
-
|
41.792
|
EBITDA
|
-
|
-
|
-
|
-
|
9.213
|
18.831
|
9.978
|
-
|
21.223
|
24.589
|
21.826
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
11.618
|
-
|
-
|
-
|
12.876
|
-
|
37.477
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
38,26%
|
-
|
-
|
-
|
38,65%
|
-
|
98,97%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
2.680
|
-
|
-
|
-
|
6.049
|
-
|
-
|
3.663
|
8.648
|
-
|
-
|
-
|
Nettomarge
|
-
|
8,83%
|
-
|
-
|
-
|
18,16%
|
-
|
-
|
9,78%
|
20,01%
|
-
|
-
|
-
|
WPA
|
1,629
|
-
|
9,245
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
1,600
|
3,200
|
-
|
-
|
-
|
-
|
3,000
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
20-08-20
|
18-02-21
|
19-08-21
|
17-02-22
|
17-02-22
|
25-08-22
|
25-08-22
|
22-02-23
|
17-08-23
|
21-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19.709
|
15.636
|
14.487
|
12.855
|
19.630
|
11.208
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
19.922
|
47.522
|
Hefboom (schuld/ebitda)
|
1,032
x
|
0,5578
x
|
0,4018
x
|
0,2883
x
|
0,4218
x
|
0,2081
x
|
-
|
-
|
Free Cash Flow
1 |
4.149
|
9.844
|
8.062
|
11.769
|
9.970
|
15.269
|
31.379
|
33.960
|
ROE (netto-inkomsten/eigen vermogen)
|
6,03%
|
22,4%
|
23,3%
|
25,9%
|
19,3%
|
24,2%
|
30,8%
|
23,8%
|
ROA (netto-inkomsten/totale activa)
|
2,59%
|
10,4%
|
12%
|
14,4%
|
10,8%
|
13%
|
19,5%
|
14,8%
|
Totale activa
1 |
92.336
|
102.088
|
98.954
|
89.534
|
123.542
|
181.092
|
197.554
|
264.383
|
Nettoactief per aandeel
2 |
49,70
|
60,70
|
67,00
|
86,20
|
96,00
|
112,0
|
140,0
|
165,0
|
Cashflow per aandeel
2 |
16,00
|
20,90
|
26,90
|
35,10
|
33,70
|
41,10
|
42,70
|
47,70
|
Capex
1 |
9.070
|
8.537
|
15.850
|
19.523
|
20.214
|
21.768
|
17.362
|
15.813
|
Capex/omzet
|
20,64%
|
14,95%
|
25,08%
|
24,94%
|
23,43%
|
21,93%
|
14,47%
|
13,87%
|
Datum van publicatie
|
12-02-20
|
18-02-21
|
17-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
273,4
ZAR Gemiddelde koersdoel
298,2
ZAR Spread / Gemiddelde doel +9,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,51% | 22,79 mld. | | +48,59% | 9,87 mld. | | +40,52% | 5,71 mld. | | -2,92% | 5,17 mld. | | -11,62% | 4,64 mld. | | +20,29% | 3,12 mld. | | +9,17% | 2,08 mld. | | -26,69% | 1,84 mld. | | +46,12% | 1,67 mld. |
Goud - Andere
|