Geschatte realtime
Tradegate
21:05:32 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,34
EUR
|
+0,67%
|
|
+1,03%
|
+0,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.173
|
26.931
|
42.482
|
36.500
|
39.445
|
39.321
|
-
|
-
|
Bedrijfswaarde
1 |
29.173
|
26.931
|
42.482
|
36.500
|
39.445
|
39.321
|
39.321
|
39.321
|
K/w-verhouding
|
19
x
|
12,1
x
|
11,4
x
|
10,6
x
|
8,18
x
|
7,67
x
|
8,02
x
|
7,98
x
|
Dividendrendement
|
5,54%
|
5,85%
|
6,39%
|
7,98%
|
8,21%
|
8,72%
|
8,51%
|
8,61%
|
Marktkapitalisatie/omzet
|
3,38
x
|
3,16
x
|
4,42
x
|
3,53
x
|
3,36
x
|
3,27
x
|
3,3
x
|
3,29
x
|
Bedrijfswaarde/omzet
|
3,38
x
|
3,16
x
|
4,42
x
|
3,53
x
|
3,36
x
|
3,27
x
|
3,3
x
|
3,29
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,93
x
|
0,8
x
|
1,27
x
|
1,16
x
|
1,32
x
|
1,24
x
|
1,19
x
|
1,15
x
|
Aantal aandelen (in duizenden)
|
4.037.300
|
4.038.432
|
3.933.974
|
3.641.067
|
3.521.400
|
3.502.073
|
-
|
-
|
Referentieprijs
2 |
7,226
|
6,669
|
10,80
|
10,02
|
11,20
|
11,20
|
11,20
|
11,20
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.635
|
8.514
|
9.620
|
10.333
|
11.743
|
12.017
|
11.921
|
11.950
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.649
|
3.823
|
4.971
|
5.430
|
6.505
|
6.925
|
6.590
|
6.534
|
Operationele Marge
|
30,68%
|
44,9%
|
51,67%
|
52,55%
|
55,39%
|
57,63%
|
55,28%
|
54,68%
|
Resultaat voor belastingen (EBT)
1 |
2.113
|
2.963
|
4.936
|
5.381
|
6.338
|
6.583
|
6.308
|
6.247
|
Nettowinst (verlies)
1 |
1.542
|
2.265
|
3.831
|
3.595
|
4.934
|
5.096
|
4.888
|
4.832
|
Nettomarge
|
17,86%
|
26,6%
|
39,82%
|
34,79%
|
42,02%
|
42,41%
|
41%
|
40,43%
|
WPA
2 |
0,3800
|
0,5500
|
0,9500
|
0,9500
|
1,370
|
1,460
|
1,397
|
1,404
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,4000
|
0,3900
|
0,6900
|
0,8000
|
0,9200
|
0,9764
|
0,9535
|
0,9643
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
2.438
|
2.490
|
2.444
|
2.501
|
2.898
|
2.921
|
2.955
|
2.952
|
2.915
|
3.085
|
3.028
|
3.020
|
3.023
|
3.010
|
3.024
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.337
|
1.102
|
1.305
|
1.355
|
1.668
|
1.499
|
1.750
|
1.758
|
1.498
|
1.796
|
1.752
|
1.796
|
1.728
|
1.676
|
1.734
|
Operationele Marge
|
54,84%
|
44,26%
|
53,4%
|
54,18%
|
57,56%
|
51,32%
|
59,22%
|
59,55%
|
51,39%
|
58,22%
|
57,86%
|
59,48%
|
57,16%
|
55,68%
|
57,33%
|
Resultaat voor belastingen (EBT)
1 |
1.281
|
501
|
1.361
|
1.297
|
1.609
|
1.480
|
1.718
|
1.725
|
1.415
|
1.763
|
1.667
|
1.667
|
1.548
|
1.614
|
1.672
|
Nettowinst (verlies)
1 |
1.017
|
269
|
1.054
|
1.012
|
1.260
|
1.123
|
1.335
|
1.345
|
1.106
|
1.361
|
1.288
|
1.281
|
1.188
|
1.182
|
1.233
|
Nettomarge
|
41,71%
|
10,8%
|
43,13%
|
40,46%
|
43,48%
|
38,45%
|
45,18%
|
45,56%
|
37,94%
|
44,12%
|
42,55%
|
42,42%
|
39,3%
|
39,25%
|
40,78%
|
WPA
2 |
0,2600
|
0,0600
|
0,2800
|
0,2700
|
0,3400
|
0,3100
|
0,3700
|
0,3800
|
0,3100
|
0,3800
|
0,3678
|
0,3680
|
0,3434
|
0,3404
|
0,3552
|
Dividend per aandeel
2 |
0,6900
|
-
|
-
|
-
|
0,8000
|
-
|
-
|
-
|
0,9200
|
-
|
-
|
-
|
0,9646
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
28-04-22
|
18-07-22
|
20-10-22
|
02-02-23
|
27-04-23
|
17-07-23
|
19-10-23
|
05-02-24
|
18-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5%
|
7,1%
|
11,2%
|
11,6%
|
16,9%
|
16,3%
|
15,1%
|
14,6%
|
ROA (netto-inkomsten/totale activa)
|
0,44%
|
0,41%
|
0,68%
|
0,62%
|
0,84%
|
0,83%
|
0,74%
|
0,73%
|
Totale activa
1 |
351.493
|
553.519
|
561.319
|
582.564
|
589.698
|
615.870
|
657.667
|
662.627
|
Nettoactief per aandeel
2 |
7,800
|
8,350
|
8,510
|
8,620
|
8,460
|
9,040
|
9,400
|
9,740
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
05-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,2
EUR Gemiddelde koersdoel
12,96
EUR Spread / Gemiddelde doel +15,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,69% | 600 mld. | | +21,47% | 320 mld. | | +23,82% | 274 mld. | | +24,73% | 190 mld. | | +28,52% | 179 mld. | | +7,84% | 160 mld. | | +3,48% | 158 mld. | | +11,14% | 152 mld. | | +12,15% | 140 mld. |
Banken - Andere
|