Beurs gesloten -
OTC Markets
21:55:27 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,65
USD
|
+2,82%
|
|
-2,93%
|
+4,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.305
|
567,3
|
1.613
|
1.796
|
3.988
|
4.204
|
-
|
-
|
Bedrijfswaarde
1 |
1.305
|
567,3
|
1.613
|
1.796
|
3.988
|
4.204
|
4.204
|
4.204
|
K/w-verhouding
|
9,06
x
|
-0,86
x
|
-0,37
x
|
2,11
x
|
5,08
x
|
4,35
x
|
4,45
x
|
4,47
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
5,52%
|
8,35%
|
10,2%
|
Marktkapitalisatie/omzet
|
0,6
x
|
0,3
x
|
0,64
x
|
0,7
x
|
1,56
x
|
1,64
x
|
1,69
x
|
1,67
x
|
Bedrijfswaarde/omzet
|
0,6
x
|
0,3
x
|
0,64
x
|
0,7
x
|
1,56
x
|
1,64
x
|
1,69
x
|
1,67
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,17
x
|
0,08
x
|
0,28
x
|
0,27
x
|
-
|
0,55
x
|
0,52
x
|
0,49
x
|
Aantal aandelen (in duizenden)
|
26.461
|
26.445
|
1.250.241
|
1.249.208
|
1.246.392
|
1.245.894
|
-
|
-
|
Referentieprijs
2 |
49,34
|
21,45
|
1,290
|
1,438
|
3,200
|
3,374
|
3,374
|
3,374
|
Datum van publicatie
|
30-03-20
|
16-03-21
|
15-03-22
|
24-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.174
|
1.893
|
2.526
|
2.582
|
2.550
|
2.556
|
2.482
|
2.512
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.161
|
809
|
1.592
|
1.694
|
1.751
|
1.653
|
1.646
|
1.635
|
Operationele Marge
|
53,4%
|
42,74%
|
63,02%
|
65,61%
|
68,67%
|
64,68%
|
66,31%
|
65,09%
|
Resultaat voor belastingen (EBT)
1 |
389
|
-530
|
-2.691
|
1.037
|
1.078
|
1.326
|
1.322
|
1.349
|
Nettowinst (verlies)
1 |
280
|
-652
|
-3.013
|
899
|
788
|
962,7
|
960,4
|
969,2
|
Nettomarge
|
12,88%
|
-34,44%
|
-119,28%
|
34,82%
|
30,9%
|
37,67%
|
38,7%
|
38,58%
|
WPA
2 |
5,445
|
-24,92
|
-3,510
|
0,6800
|
0,6300
|
0,7751
|
0,7579
|
0,7551
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,1861
|
0,2816
|
0,3452
|
Datum van publicatie
|
30-03-20
|
16-03-21
|
15-03-22
|
24-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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 |
922
|
629
|
983
|
513
|
464
|
576
|
577
|
662
|
653
|
680
|
592
|
654,7
|
644,7
|
628,3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
470
|
415
|
502
|
298
|
249
|
282
|
371
|
461
|
457
|
462
|
389
|
443
|
-
|
-
|
Operationele Marge
|
50,98%
|
65,98%
|
51,07%
|
58,09%
|
53,66%
|
48,96%
|
64,3%
|
69,64%
|
69,98%
|
67,94%
|
65,71%
|
67,67%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
250
|
-
|
93
|
158
|
231
|
255
|
-
|
-
|
311
|
325
|
367
|
-
|
-
|
Nettowinst (verlies)
1 |
-149
|
76
|
-
|
92
|
168
|
170
|
180
|
-
|
-
|
211
|
233
|
263
|
-
|
-
|
Nettomarge
|
-16,16%
|
12,08%
|
-
|
17,93%
|
36,21%
|
29,51%
|
31,2%
|
-
|
-
|
31,03%
|
39,36%
|
40,17%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
0,1300
|
0,1300
|
-
|
-
|
-
|
0,1600
|
0,1800
|
0,2100
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-08-20
|
15-03-22
|
12-05-22
|
03-08-22
|
11-11-22
|
24-02-23
|
05-05-23
|
31-07-23
|
03-11-23
|
14-02-24
|
30-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,59%
|
-4,56%
|
-46,8%
|
9,32%
|
15,1%
|
13,7%
|
12,3%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
0,44%
|
-0,98%
|
-3,98%
|
1,16%
|
1,04%
|
1,4%
|
1,2%
|
1,18%
|
Totale activa
1 |
63.839
|
66.403
|
75.704
|
77.728
|
75.544
|
68.566
|
80.236
|
82.139
|
Nettoactief per aandeel
2 |
290,0
|
270,0
|
4,630
|
5,260
|
-
|
6,080
|
6,480
|
6,830
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-20
|
16-03-21
|
15-03-22
|
24-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
3,374
EUR Gemiddelde koersdoel
5,125
EUR Spread / Gemiddelde doel +51,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,44% | 569 mld. | | +16,96% | 308 mld. | | +20,94% | 259 mld. | | +24,52% | 188 mld. | | +28,19% | 172 mld. | | +7,98% | 160 mld. | | -0,45% | 156 mld. | | +8,39% | 150 mld. | | +13,51% | 143 mld. |
Banken - Andere
|