Beurs gesloten -
OTC Markets
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.878
|
28.822
|
38.325
|
41.909
|
38.849
|
39.480
|
-
|
-
|
Bedrijfswaarde
1 |
38.878
|
28.822
|
38.325
|
41.909
|
38.849
|
39.480
|
39.480
|
39.480
|
K/w-verhouding
|
14,6
x
|
11,6
x
|
13,4
x
|
12,7
x
|
10,2
x
|
9,66
x
|
9,05
x
|
8,35
x
|
Dividendrendement
|
2,63%
|
2,56%
|
2,67%
|
2,69%
|
3,11%
|
3,52%
|
3,83%
|
4,17%
|
Marktkapitalisatie/omzet
|
8,23
x
|
6,03
x
|
7,01
x
|
7,49
x
|
6,83
x
|
6,68
x
|
6,21
x
|
5,8
x
|
Bedrijfswaarde/omzet
|
8,23
x
|
6,03
x
|
7,01
x
|
7,49
x
|
6,83
x
|
6,68
x
|
6,21
x
|
5,8
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,53
x
|
1,06
x
|
1,3
x
|
1,35
x
|
1,14
x
|
1,09
x
|
1,01
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
2.046.225
|
2.047.041
|
2.047.277
|
2.048.352
|
2.049.020
|
2.049.848
|
-
|
-
|
Referentieprijs
2 |
19,00
|
14,08
|
18,72
|
20,46
|
18,96
|
19,26
|
19,26
|
19,26
|
Datum van publicatie
|
28-08-19
|
28-08-20
|
30-08-21
|
30-08-22
|
30-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.726
|
4.778
|
5.467
|
5.597
|
5.686
|
5.910
|
6.359
|
6.810
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.634
|
2.675
|
3.389
|
3.499
|
3.452
|
3.591
|
3.910
|
4.210
|
Operationele Marge
|
55,74%
|
55,97%
|
61,99%
|
62,51%
|
60,72%
|
60,76%
|
61,48%
|
61,82%
|
Resultaat voor belastingen (EBT)
1 |
3.186
|
2.989
|
3.471
|
4.367
|
4.627
|
4.988
|
5.321
|
5.777
|
Nettowinst (verlies)
1 |
2.665
|
2.495
|
2.861
|
3.289
|
3.818
|
4.122
|
4.402
|
4.758
|
Nettomarge
|
56,38%
|
52,21%
|
52,33%
|
58,76%
|
67,16%
|
69,75%
|
69,22%
|
69,87%
|
WPA
2 |
1,300
|
1,219
|
1,397
|
1,605
|
1,863
|
1,994
|
2,129
|
2,306
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5000
|
0,3600
|
0,5000
|
0,5500
|
0,5900
|
0,6778
|
0,7382
|
0,8025
|
Datum van publicatie
|
28-08-19
|
28-08-20
|
30-08-21
|
30-08-22
|
30-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
1.380
|
1.371
|
1.348
|
1.498
|
1.500
|
1.486
|
1.396
|
1.303
|
1.394
|
1.465
|
1.436
|
1.527
|
1.559
|
1.592
|
1.620
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
872,7
|
858,3
|
-
|
938,3
|
-
|
-
|
836,8
|
715,8
|
837,8
|
887,1
|
858,7
|
-
|
-
|
-
|
-
|
Operationele Marge
|
63,24%
|
62,59%
|
-
|
62,62%
|
-
|
-
|
59,94%
|
54,93%
|
60,1%
|
60,56%
|
59,82%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.042
|
1.077
|
1.031
|
1.217
|
1.187
|
1.287
|
1.112
|
1.040
|
1.243
|
1.341
|
1.268
|
1.248
|
1.306
|
1.342
|
1.371
|
Nettowinst (verlies)
1 |
858,3
|
738,6
|
784,8
|
907,6
|
981,4
|
1.042
|
930
|
864,7
|
1.030
|
1.088
|
1.044
|
1.029
|
1.078
|
1.107
|
1.131
|
Nettomarge
|
62,19%
|
53,87%
|
58,22%
|
60,57%
|
65,43%
|
70,12%
|
66,61%
|
66,35%
|
73,87%
|
74,28%
|
72,76%
|
67,43%
|
69,13%
|
69,54%
|
69,8%
|
WPA
2 |
0,4190
|
0,3600
|
0,3830
|
0,4430
|
0,4790
|
0,5090
|
0,4540
|
0,4220
|
0,5020
|
0,5310
|
0,5100
|
0,4994
|
0,5260
|
0,5404
|
0,5518
|
Dividend per aandeel
2 |
-
|
0,1800
|
-
|
0,3700
|
-
|
0,2100
|
-
|
0,3800
|
-
|
-
|
-
|
0,4933
|
-
|
0,2666
|
-
|
Datum van publicatie
|
29-11-21
|
28-02-22
|
30-05-22
|
30-08-22
|
29-11-22
|
28-02-23
|
31-05-23
|
30-08-23
|
30-11-23
|
28-02-24
|
30-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
9,47%
|
10,1%
|
10,9%
|
11,8%
|
11,6%
|
11,6%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
1,3%
|
1,16%
|
1,25%
|
1,34%
|
1,43%
|
1,39%
|
1,46%
|
1,47%
|
Totale activa
1 |
205.129
|
214.331
|
228.851
|
245.469
|
267.007
|
295.795
|
300.635
|
324.629
|
Nettoactief per aandeel
2 |
12,50
|
13,30
|
14,40
|
15,10
|
16,60
|
17,70
|
19,10
|
20,80
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-08-19
|
28-08-20
|
30-08-21
|
30-08-22
|
30-08-23
|
-
|
-
|
-
|
Laatste slotkoers
19,26
MYR Gemiddelde koersdoel
23,3
MYR Spread / Gemiddelde doel +20,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,64% | 206 mld. | | -1,60% | 70,19 mld. | | +8,99% | 56,34 mld. | | +10,36% | 51,32 mld. | | +16,13% | 48,95 mld. | | +29,62% | 47,48 mld. | | +8,15% | 35,72 mld. | | -18,33% | 34,25 mld. | | -96,60% | 32,24 mld. |
Commerciële banken
|