Beurs gesloten -
OTC Markets
21:45:59 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,82
USD
|
-0,16%
|
|
-1,99%
|
+9,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
307.807
|
255.613
|
272.820
|
248.157
|
174.073
|
190.041
|
-
|
-
|
Bedrijfswaarde
1 |
307.807
|
255.613
|
272.820
|
248.157
|
174.073
|
190.041
|
190.041
|
190.041
|
K/w-verhouding
|
12,6
x
|
16
x
|
20,6
x
|
26,2
x
|
10,2
x
|
10,6
x
|
10,4
x
|
10,1
x
|
Dividendrendement
|
5,09%
|
4,11%
|
3,57%
|
3,16%
|
7,14%
|
6,78%
|
6,96%
|
7,23%
|
Marktkapitalisatie/omzet
|
7,07
x
|
7,09
x
|
8,22
x
|
7,3
x
|
4,26
x
|
4,65
x
|
4,72
x
|
4,62
x
|
Bedrijfswaarde/omzet
|
7,07
x
|
7,09
x
|
8,22
x
|
7,3
x
|
4,26
x
|
4,65
x
|
4,72
x
|
4,62
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,72
x
|
1,4
x
|
1,48
x
|
1,35
x
|
1,04
x
|
1,15
x
|
1,07
x
|
1,08
x
|
Aantal aandelen (in duizenden)
|
1.911.843
|
1.911.843
|
1.911.843
|
1.911.843
|
1.911.843
|
1.892.840
|
-
|
-
|
Referentieprijs
2 |
161,0
|
133,7
|
142,7
|
129,8
|
91,05
|
100,4
|
100,4
|
100,4
|
Datum van publicatie
|
18-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
43.514
|
36.068
|
33.182
|
33.972
|
40.822
|
40.902
|
40.274
|
41.125
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
30.457
|
22.863
|
19.048
|
19.194
|
26.198
|
25.476
|
24.166
|
24.868
|
Operationele Marge
|
69,99%
|
63,39%
|
57,4%
|
56,5%
|
64,18%
|
62,29%
|
60%
|
60,47%
|
Resultaat voor belastingen (EBT)
1 |
28.813
|
19.414
|
16.385
|
11.439
|
20.105
|
20.971
|
21.672
|
22.058
|
Nettowinst (verlies)
1 |
24.840
|
16.687
|
13.960
|
10.165
|
17.848
|
18.434
|
18.620
|
18.863
|
Nettomarge
|
57,09%
|
46,27%
|
42,07%
|
29,92%
|
43,72%
|
45,07%
|
46,23%
|
45,87%
|
WPA
2 |
12,77
|
8,360
|
6,930
|
4,950
|
8,970
|
9,439
|
9,682
|
9,940
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
8,200
|
5,500
|
5,100
|
4,100
|
6,500
|
6,809
|
6,986
|
7,262
|
Datum van publicatie
|
18-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
21.105
|
19.187
|
16.881
|
17.326
|
15.856
|
14.944
|
19.028
|
19.940
|
20.882
|
20.493
|
19.759
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
7.631
|
-
|
12.784
|
-
|
13.098
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
51,06%
|
-
|
64,11%
|
-
|
63,92%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
6.087
|
5.439
|
-
|
10.961
|
-
|
10.548
|
-
|
Nettowinst (verlies)
1 |
-
|
9.143
|
-
|
-
|
5.193
|
4.704
|
-
|
9.827
|
-
|
9.282
|
-
|
Nettomarge
|
-
|
47,65%
|
-
|
-
|
32,75%
|
31,48%
|
-
|
49,28%
|
-
|
45,29%
|
-
|
WPA
2 |
5,790
|
4,640
|
3,720
|
4,440
|
2,490
|
2,310
|
2,640
|
4,990
|
3,980
|
4,815
|
4,560
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,400
|
-
|
2,200
|
-
|
2,400
|
-
|
Datum van publicatie
|
18-02-20
|
03-08-20
|
23-02-21
|
02-08-21
|
22-02-22
|
01-08-22
|
21-02-23
|
01-08-23
|
21-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
9,6%
|
7,7%
|
5,5%
|
10,9%
|
11%
|
10,9%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
1,5%
|
1%
|
0,8%
|
0,5%
|
1,01%
|
1,08%
|
1,04%
|
1%
|
Totale activa
1 |
1.656.000
|
1.668.700
|
1.745.000
|
2.033.000
|
1.772.921
|
1.706.060
|
1.794.867
|
1.893.282
|
Nettoactief per aandeel
2 |
93,50
|
95,80
|
96,40
|
96,20
|
87,90
|
87,40
|
93,50
|
92,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
21-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
100,4
HKD Gemiddelde koersdoel
102,9
HKD Spread / Gemiddelde doel +2,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,91% | 581 mld. | | +18,12% | 311 mld. | | +21,47% | 263 mld. | | +24,09% | 187 mld. | | +29,19% | 175 mld. | | +7,62% | 158 mld. | | -1,49% | 154 mld. | | +8,69% | 150 mld. | | +13,94% | 142 mld. |
Banken - Andere
|