Geschatte realtime
Tradegate
16:20:01 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,592
EUR
|
-1,02%
|
|
+0,64%
|
+20,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.762
|
2.067
|
2.681
|
3.427
|
5.753
|
7.013
|
-
|
-
|
Bedrijfswaarde
1 |
2.762
|
2.067
|
2.681
|
3.427
|
5.753
|
7.013
|
7.013
|
7.013
|
K/w-verhouding
|
-10,8
x
|
56,5
x
|
3,09
x
|
3,07
x
|
5,24
x
|
6,42
x
|
7,05
x
|
6,25
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
5,69%
|
6,26%
|
7,01%
|
Marktkapitalisatie/omzet
|
1,64
x
|
0,82
x
|
1,41
x
|
1,66
x
|
2,1
x
|
2,62
x
|
2,77
x
|
2,65
x
|
Bedrijfswaarde/omzet
|
1,64
x
|
0,82
x
|
1,41
x
|
1,66
x
|
2,1
x
|
2,62
x
|
2,77
x
|
2,65
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,53
x
|
0,41
x
|
0,47
x
|
0,53
x
|
-
|
0,85
x
|
0,78
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
914.503
|
914.027
|
914.556
|
914.695
|
914.561
|
914.352
|
-
|
-
|
Referentieprijs
2 |
3,020
|
2,261
|
2,932
|
3,747
|
6,290
|
7,670
|
7,670
|
7,670
|
Datum van publicatie
|
31-03-20
|
26-03-21
|
29-03-22
|
14-03-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.681
|
2.522
|
1.903
|
2.060
|
2.739
|
2.672
|
2.531
|
2.645
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
839
|
1.708
|
1.120
|
1.255
|
1.810
|
1.768
|
1.607
|
1.630
|
Operationele Marge
|
49,91%
|
67,72%
|
58,85%
|
60,92%
|
66,08%
|
66,16%
|
63,5%
|
61,64%
|
Resultaat voor belastingen (EBT)
1 |
497
|
602
|
799
|
1.155
|
1.662
|
1.532
|
1.387
|
1.458
|
Nettowinst (verlies)
1 |
-255
|
38
|
867
|
1.120
|
1.106
|
1.103
|
1.000
|
1.123
|
Nettomarge
|
-15,17%
|
1,51%
|
45,56%
|
54,37%
|
40,38%
|
41,27%
|
39,52%
|
42,45%
|
WPA
2 |
-0,2800
|
0,0400
|
0,9500
|
1,220
|
1,200
|
1,195
|
1,088
|
1,228
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,4363
|
0,4801
|
0,5380
|
Datum van publicatie
|
31-03-20
|
26-03-21
|
29-03-22
|
14-03-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
341
|
385
|
493
|
579
|
449
|
542
|
634
|
652
|
690
|
762
|
728,2
|
707,2
|
689,2
|
658,3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
160
|
157
|
301
|
385
|
250
|
-
|
433
|
-
|
481
|
499
|
517,7
|
-
|
-
|
-
|
Operationele Marge
|
46,92%
|
40,78%
|
61,05%
|
66,49%
|
55,68%
|
-
|
68,3%
|
-
|
69,71%
|
65,49%
|
71,09%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
197
|
66
|
-
|
292
|
172
|
-
|
377
|
-
|
-
|
463
|
463
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
192
|
100
|
-
|
186
|
134
|
-
|
260
|
-
|
261
|
315
|
318,3
|
297,9
|
249,2
|
203,2
|
Nettomarge
|
56,3%
|
25,97%
|
-
|
32,12%
|
29,84%
|
-
|
41,01%
|
-
|
37,83%
|
41,34%
|
43,71%
|
42,12%
|
36,16%
|
30,87%
|
WPA
2 |
0,2100
|
-
|
-
|
0,2000
|
0,1500
|
0,4800
|
-
|
-
|
-
|
0,3400
|
0,3511
|
0,3257
|
0,2724
|
0,2222
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-11-21
|
29-03-22
|
27-05-22
|
29-07-22
|
10-11-22
|
14-03-23
|
23-05-23
|
02-08-23
|
07-11-23
|
12-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
0,74%
|
16%
|
18,4%
|
-
|
14%
|
12,2%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
0,93%
|
0,05%
|
1,07%
|
1,38%
|
-
|
1,44%
|
1,11%
|
1,11%
|
Totale activa
1 |
-27.556
|
70.869
|
80.719
|
81.042
|
-
|
76.581
|
90.527
|
101.608
|
Nettoactief per aandeel
2 |
5,750
|
5,530
|
6,290
|
7,050
|
-
|
9,070
|
9,880
|
10,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-03-20
|
26-03-21
|
29-03-22
|
14-03-23
|
12-03-24
|
-
|
-
|
-
|
Laatste slotkoers
7,67
EUR Gemiddelde koersdoel
9,041
EUR Spread / Gemiddelde doel +17,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,19% | 7,51 mld. | | +14,09% | 555 mld. | | +11,32% | 295 mld. | | +10,73% | 247 mld. | | +21,10% | 209 mld. | | +18,46% | 172 mld. | | +9,68% | 165 mld. | | +10,23% | 156 mld. | | +0,29% | 139 mld. | | -11,07% | 139 mld. |
Banken - Andere
|