slotkoers
LUXEMBOURG S.E.
00:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32
USD
|
+3,23%
|
|
+3,23%
|
-5,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.843.669
|
10.311.042
|
9.802.314
|
10.639.613
|
9.803.182
|
9.848.841
|
-
|
-
|
Bedrijfswaarde
2 |
9.482
|
8.650
|
9.004
|
9.411
|
9.377
|
8.059
|
8.123
|
8.218
|
K/w-verhouding
|
11,4
x
|
8,92
x
|
9,99
x
|
10,8
x
|
11,1
x
|
11,2
x
|
10,4
x
|
9,53
x
|
Dividendrendement
|
4,69%
|
5,4%
|
6,08%
|
5,46%
|
5,98%
|
6,06%
|
6,33%
|
6,53%
|
Marktkapitalisatie/omzet
|
2,39
x
|
1,94
x
|
1,87
x
|
1,82
x
|
1,67
x
|
1,65
x
|
1,56
x
|
1,48
x
|
Bedrijfswaarde/omzet
|
1,91
x
|
1,63
x
|
1,72
x
|
1,61
x
|
1,6
x
|
1,35
x
|
1,29
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
6,06
x
|
5,13
x
|
5,79
x
|
6,3
x
|
6,66
x
|
5,92
x
|
5,27
x
|
5,03
x
|
Bedrijfswaarde/FCF
|
14,6
x
|
8,35
x
|
7,88
x
|
14,6
x
|
11,8
x
|
10,7
x
|
12,5
x
|
9,41
x
|
FCF Yield
|
6,84%
|
12%
|
12,7%
|
6,87%
|
8,46%
|
9,33%
|
8%
|
10,6%
|
Price to Book
|
1,6
x
|
1,14
x
|
1,03
x
|
1,14
x
|
1,07
x
|
1,17
x
|
1,12
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
126.265
|
124.080
|
124.080
|
116.280
|
112.810
|
112.816
|
-
|
-
|
Referentieprijs
3 |
93.800
|
83.100
|
79.000
|
91.500
|
86.900
|
87.300
|
87.300
|
87.300
|
Datum van publicatie
|
13-02-20
|
03-02-21
|
10-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
1KRW in Miljoen2KRW in Miljard3KRW Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.966
|
5.302
|
5.228
|
5.856
|
5.872
|
5.960
|
6.316
|
6.641
|
EBITDA
1 |
1.565
|
1.686
|
1.556
|
1.493
|
1.408
|
1.361
|
1.542
|
1.635
|
Bedrijfsresultaat (EBIT)
1 |
1.382
|
1.482
|
1.338
|
1.268
|
1.168
|
1.136
|
1.274
|
1.356
|
Operationele Marge
|
27,82%
|
27,96%
|
25,6%
|
21,65%
|
19,89%
|
19,06%
|
20,16%
|
20,42%
|
Resultaat voor belastingen (EBT)
1 |
1.463
|
1.613
|
1.440
|
1.425
|
1.249
|
1.292
|
1.377
|
1.472
|
Nettowinst (verlies)
1 |
1.035
|
1.173
|
978,7
|
1.005
|
902,7
|
951,4
|
1.010
|
1.086
|
Nettomarge
|
20,84%
|
22,13%
|
18,72%
|
17,15%
|
15,37%
|
15,96%
|
15,99%
|
16,35%
|
WPA
2 |
8.208
|
9.320
|
7.910
|
8.489
|
7.843
|
7.771
|
8.393
|
9.160
|
Free Cash Flow
3 |
649.000
|
1.035.800
|
1.142.002
|
646.504
|
792.900
|
752.000
|
649.850
|
873.283
|
FCF-marge
|
13.069,66%
|
19.537,43%
|
21.842,49%
|
11.039,14%
|
13.502,25%
|
12.617,75%
|
10.289,37%
|
13.149,3%
|
Kasstroomconversie (ebitda)
|
41.474,63%
|
61.446,36%
|
73.414,99%
|
43.299,33%
|
56.297,57%
|
55.256,93%
|
42.131,24%
|
53.404,95%
|
Kasstroomconversie (nettowinst)
|
62.699,26%
|
88.289,87%
|
116.687,44%
|
64.359,15%
|
87.840,19%
|
79.039,36%
|
64.340,89%
|
80.408,77%
|
Dividend per aandeel
2 |
4.400
|
4.489
|
4.800
|
5.000
|
5.200
|
5.294
|
5.525
|
5.700
|
Datum van publicatie
|
13-02-20
|
03-02-21
|
10-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
1KRW in Miljard2KRW3KRW in Miljoen Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.050
|
1.403
|
1.417
|
-
|
1.625
|
1.412
|
1.396
|
1.336
|
1.690
|
1.451
|
1.292
|
1.416
|
1.756
|
1.558
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
266,7
|
333
|
327,6
|
-
|
405,6
|
201,6
|
316,5
|
242,9
|
406,7
|
198,6
|
236,6
|
260,3
|
396
|
258,8
|
-
|
-
|
Operationele Marge
|
25,41%
|
23,74%
|
23,11%
|
-
|
24,97%
|
14,28%
|
22,68%
|
18,18%
|
24,07%
|
13,68%
|
18,31%
|
18,38%
|
22,55%
|
16,61%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
216,2
|
396,2
|
476,7
|
-
|
648,8
|
-99,88
|
392,6
|
272,4
|
459,5
|
121,2
|
367,6
|
298,5
|
391,7
|
255,3
|
-
|
-
|
Nettowinst (verlies)
1 |
95,4
|
264,1
|
330,8
|
603,6
|
464,1
|
-63,21
|
270,5
|
197,9
|
313,8
|
93,22
|
285,2
|
216,6
|
298,9
|
180,1
|
-
|
-
|
Nettomarge
|
9,09%
|
18,83%
|
23,34%
|
-
|
28,57%
|
-4,48%
|
19,38%
|
14,81%
|
18,58%
|
6,42%
|
22,07%
|
15,29%
|
17,02%
|
11,56%
|
-
|
-
|
WPA
2 |
792,0
|
2.201
|
2.830
|
5.031
|
3.868
|
-410,0
|
2.326
|
1.727
|
2.708
|
1.067
|
2.478
|
1.397
|
2.106
|
1.165
|
-
|
-
|
Dividend per aandeel
2 |
4.800
|
-
|
-
|
-
|
-
|
5.000
|
-
|
-
|
-
|
5.200
|
-
|
1.223
|
-
|
4.077
|
-
|
1.315
|
Datum van publicatie
|
10-02-22
|
12-05-22
|
04-08-22
|
04-08-22
|
03-11-22
|
09-02-23
|
11-05-23
|
03-08-23
|
09-11-23
|
07-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.362
|
1.661
|
799
|
1.229
|
427
|
1.790
|
1.726
|
1.630
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
649.000
|
1.035.800
|
1.142.002
|
646.504
|
792.900
|
752.000
|
649.850
|
873.283
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
13,2%
|
10,8%
|
11%
|
9,76%
|
10,2%
|
10,6%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
9,93%
|
10,5%
|
8,47%
|
8,49%
|
7,2%
|
7,26%
|
7,52%
|
7,74%
|
Totale activa
1 |
10.420
|
11.124
|
11.553
|
11.837
|
12.537
|
13.103
|
13.427
|
14.039
|
Nettoactief per aandeel
3 |
58.448
|
72.831
|
76.348
|
80.114
|
81.326
|
74.694
|
78.070
|
81.643
|
Cashflow per aandeel
3 |
8.417
|
10.168
|
11.044
|
7.420
|
10.999
|
9.981
|
10.297
|
10.685
|
Capex
1 |
413
|
220
|
224
|
241
|
472
|
492
|
387
|
514
|
Capex/omzet
|
8,31%
|
4,16%
|
4,29%
|
4,12%
|
8,03%
|
8,25%
|
6,13%
|
7,74%
|
Datum van publicatie
|
13-02-20
|
03-02-21
|
10-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
1KRW in Miljard2KRW in Miljoen3KRW Laatste slotkoers
87.300
KRW Gemiddelde koersdoel
108.778
KRW Spread / Gemiddelde doel +24,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,11% | 78,24 mld. | | -7,15% | 63,64 mld. | | +21,12% | 47,99 mld. | | -21,79% | 5,05 mld. | | -8,50% | 2,34 mld. | | -13,90% | 2,13 mld. | | -37,77% | 1,48 mld. | | -16,11% | 1,16 mld. | | -13,88% | 1,14 mld. |
Productie van sigaren en sigaretten
|