Beurs gesloten -
OTC Markets
16:54:02 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,43
USD
|
+0,44%
|
|
+0,47%
|
+22,77%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
482.727
|
393.896
|
458.454
|
419.607
|
412.748
|
469.489
|
-
|
-
|
Bedrijfswaarde
1 |
482.727
|
393.896
|
458.454
|
419.607
|
412.748
|
469.489
|
469.489
|
469.489
|
K/w-verhouding
|
6,58
x
|
5,19
x
|
5,71
x
|
5,04
x
|
4,08
x
|
5,07
x
|
4,75
x
|
4,5
x
|
Dividendrendement
|
4,44%
|
5,66%
|
5,55%
|
-
|
7,7%
|
6,2%
|
6,49%
|
6,84%
|
Marktkapitalisatie/omzet
|
1,74
x
|
1,38
x
|
1,44
x
|
1,25
x
|
1,2
x
|
1,35
x
|
1,28
x
|
1,2
x
|
Bedrijfswaarde/omzet
|
1,74
x
|
1,38
x
|
1,44
x
|
1,25
x
|
1,2
x
|
1,35
x
|
1,28
x
|
1,2
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,82
x
|
0,59
x
|
0,52
x
|
-
|
0,35
x
|
0,48
x
|
0,44
x
|
0,41
x
|
Aantal aandelen (in duizenden)
|
86.202.738
|
86.978.562
|
92.383.968
|
92.383.968
|
99.161.076
|
99.161.076
|
-
|
-
|
Referentieprijs
2 |
4,736
|
3,686
|
4,457
|
4,283
|
3,390
|
4,194
|
4,194
|
4,194
|
Datum van publicatie
|
25-03-20
|
29-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
276.809
|
286.202
|
318.762
|
334.956
|
342.912
|
351.809
|
378.733
|
410.776
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
117.772
|
67.757
|
81.405
|
91.184
|
117.770
|
118.605
|
125.899
|
135.335
|
Operationele Marge
|
42,55%
|
23,67%
|
25,54%
|
27,22%
|
34,34%
|
33,71%
|
33,24%
|
32,95%
|
Resultaat voor belastingen (EBT)
1 |
63.745
|
68.136
|
81.454
|
91.364
|
91.599
|
92.810
|
97.153
|
103.405
|
Nettowinst (verlies)
1 |
60.933
|
64.199
|
76.170
|
85.224
|
86.270
|
85.741
|
90.167
|
93.497
|
Nettomarge
|
22,01%
|
22,43%
|
23,9%
|
25,44%
|
25,16%
|
24,37%
|
23,81%
|
22,76%
|
WPA
2 |
0,7200
|
0,7100
|
0,7800
|
0,8500
|
0,8300
|
0,8270
|
0,8837
|
0,9330
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2102
|
0,2085
|
0,2474
|
-
|
0,2610
|
0,2600
|
0,2720
|
0,2868
|
Datum van publicatie
|
25-03-20
|
29-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
135.412
|
146.485
|
140.052
|
157.653
|
80.404
|
161.454
|
-
|
88.379
|
173.635
|
-
|
-
|
88.242
|
88.813
|
-
|
83.146
|
82.790
|
-
|
89.430
|
87.110
|
-
|
88.625
|
84.487
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
50.658
|
69.821
|
-
|
-
|
9.101
|
52.899
|
-
|
39.408
|
79.801
|
-
|
12.660
|
38.085
|
25.226
|
74.048
|
28.123
|
13.781
|
-
|
35.689
|
34.870
|
-
|
31.934
|
13.796
|
-
|
-
|
-
|
Operationele Marge
|
37,41%
|
47,66%
|
-
|
-
|
11,32%
|
32,76%
|
-
|
44,59%
|
45,96%
|
-
|
-
|
43,16%
|
28,4%
|
-
|
33,82%
|
16,65%
|
-
|
39,91%
|
40,03%
|
-
|
36,03%
|
16,33%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
22.959
|
36.227
|
-
|
-
|
-
|
-
|
-
|
23.900
|
52.693
|
-
|
8.786
|
-
|
25.267
|
-
|
28.109
|
8.759
|
-
|
28.760
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
23.552
|
33.658
|
-
|
41.010
|
-
|
-
|
24.977
|
22.137
|
47.114
|
26.735
|
11.375
|
-
|
23.284
|
-
|
26.091
|
10.615
|
-
|
25.926
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
17,39%
|
22,98%
|
-
|
26,01%
|
-
|
-
|
-
|
25,05%
|
27,13%
|
-
|
-
|
-
|
26,22%
|
-
|
31,38%
|
12,82%
|
-
|
28,99%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2600
|
-
|
-
|
0,2900
|
0,1200
|
-
|
0,1900
|
0,4600
|
-
|
-
|
0,3700
|
0,2500
|
-
|
0,4900
|
-
|
-
|
0,3800
|
0,5100
|
0,3900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-03-20
|
30-08-20
|
29-03-21
|
27-08-21
|
30-03-22
|
30-03-22
|
29-04-22
|
22-08-22
|
22-08-22
|
26-10-22
|
30-03-23
|
27-04-23
|
30-08-23
|
30-08-23
|
27-10-23
|
28-03-24
|
28-03-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
11,8%
|
10,4%
|
11,9%
|
10,9%
|
9,84%
|
9,59%
|
9,69%
|
ROA (netto-inkomsten/totale activa)
|
0,62%
|
0,6%
|
0,64%
|
0,64%
|
0,58%
|
0,5%
|
0,49%
|
0,48%
|
Totale activa
1 |
9.827.903
|
10.699.833
|
11.970.769
|
13.326.661
|
14.874.138
|
17.007.358
|
18.514.770
|
19.576.411
|
Nettoactief per aandeel
2 |
5,750
|
6,250
|
8,600
|
-
|
9,630
|
8,830
|
9,460
|
10,30
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-03-20
|
29-03-21
|
30-03-22
|
30-03-23
|
28-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4,194
CNY Gemiddelde koersdoel
4,651
CNY Spread / Gemiddelde doel +10,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,44% | 571 mld. | | +16,96% | 313 mld. | | +19,90% | 258 mld. | | +24,73% | 188 mld. | | +28,86% | 171 mld. | | +8,10% | 161 mld. | | +0,12% | 152 mld. | | +8,39% | 150 mld. | | +14,28% | 141 mld. |
Banken - Andere
|