Beurs gesloten -
OTC Markets
22:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,1
USD
|
+1,95%
|
|
-2,15%
|
-8,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
824.093.709
|
834.572.088
|
899.907.865
|
1.054.001.678
|
1.158.785.470
|
1.140.294.212
|
-
|
-
|
Bedrijfswaarde
1 |
824.093.709
|
834.572.088
|
899.907.865
|
1.054.001.678
|
1.158.785.470
|
1.140.294.212
|
1.140.294.212
|
1.140.294.212
|
K/w-verhouding
|
28,8
x
|
30,8
x
|
28,6
x
|
25,9
x
|
23,8
x
|
21,4
x
|
19,5
x
|
17,8
x
|
Dividendrendement
|
1,66%
|
1,57%
|
1,99%
|
-
|
2,87%
|
2,9%
|
3,18%
|
3,49%
|
Marktkapitalisatie/omzet
|
11,5
x
|
11,2
x
|
11,6
x
|
12,1
x
|
11,6
x
|
10,5
x
|
9,69
x
|
8,93
x
|
Bedrijfswaarde/omzet
|
11,5
x
|
11,2
x
|
11,6
x
|
12,1
x
|
11,6
x
|
10,5
x
|
9,69
x
|
8,93
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4,74
x
|
4,52
x
|
4,44
x
|
4,77
x
|
4,78
x
|
4,32
x
|
3,96
x
|
3,64
x
|
Aantal aandelen (in duizenden)
|
123.275.050
|
123.275.050
|
123.275.050
|
123.275.050
|
123.275.050
|
123.275.050
|
-
|
-
|
Referentieprijs
2 |
6.685
|
6.770
|
7.300
|
8.550
|
9.400
|
9.250
|
9.250
|
9.250
|
Datum van publicatie
|
20-02-20
|
08-02-21
|
28-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
71.624
|
74.757
|
77.887
|
86.770
|
99.945
|
108.356
|
117.702
|
127.702
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
40.880
|
45.420
|
48.464
|
54.966
|
62.442
|
69.333
|
76.869
|
84.242
|
Operationele Marge
|
57,08%
|
60,76%
|
62,22%
|
63,35%
|
62,48%
|
63,99%
|
65,31%
|
65,97%
|
Resultaat voor belastingen (EBT)
1 |
36.289
|
33.569
|
38.841
|
50.467
|
60.180
|
65.762
|
72.456
|
79.380
|
Nettowinst (verlies)
1 |
28.565
|
27.131
|
31.423
|
40.736
|
48.639
|
53.141
|
58.505
|
64.339
|
Nettomarge
|
39,88%
|
36,29%
|
40,34%
|
46,95%
|
48,67%
|
49,04%
|
49,71%
|
50,38%
|
WPA
2 |
231,8
|
220,0
|
255,0
|
330,0
|
395,0
|
431,5
|
473,3
|
520,1
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
111,0
|
106,0
|
145,0
|
-
|
270,0
|
268,3
|
293,7
|
322,5
|
Datum van publicatie
|
20-02-20
|
08-02-21
|
28-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
-
|
20.281
|
20.553
|
20.494
|
-
|
24.014
|
24.614
|
24.486
|
24.966
|
25.367
|
26.727
|
27.430
|
27.999
|
28.047
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
12.042
|
-
|
13.163
|
13.737
|
15.387
|
15.680
|
16.090
|
15.465
|
46.978
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
59,37%
|
-
|
64,23%
|
-
|
64,07%
|
63,7%
|
65,71%
|
61,94%
|
185,19%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
10.200
|
-
|
12.345
|
-
|
-
|
14.220
|
15.663
|
15.127
|
15.170
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
12.240
|
8.224
|
-
|
9.985
|
10.905
|
11.781
|
11.530
|
12.660
|
12.230
|
12.219
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
40,55%
|
-
|
48,72%
|
-
|
49,06%
|
46,84%
|
51,7%
|
48,99%
|
48,17%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
99,00
|
100,0
|
108,7
|
112,0
|
113,4
|
-
|
-
|
Dividend per aandeel
2 |
-
|
120,0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
268,2
|
-
|
-
|
Datum van publicatie
|
27-07-20
|
28-01-22
|
21-04-22
|
27-07-22
|
20-10-22
|
26-01-23
|
27-04-23
|
24-07-23
|
15-10-23
|
25-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
18%
|
15,1%
|
18,3%
|
21,7%
|
21%
|
21,1%
|
21,1%
|
21,3%
|
ROA (netto-inkomsten/totale activa)
|
4%
|
2,72%
|
3,41%
|
3,91%
|
3,57%
|
3,64%
|
3,72%
|
3,74%
|
Totale activa
1 |
714.125
|
997.280
|
921.486
|
1.041.834
|
1.361.411
|
1.458.044
|
1.570.679
|
1.718.634
|
Nettoactief per aandeel
2 |
1.412
|
1.497
|
1.644
|
1.793
|
1.966
|
2.143
|
2.333
|
2.544
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
08-02-21
|
28-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Laatste slotkoers
9.250
IDR Gemiddelde koersdoel
10.938
IDR Spread / Gemiddelde doel +18,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,96% | 206 mld. | | +10,26% | 56,34 mld. | | +10,36% | 51,32 mld. | | +16,67% | 48,95 mld. | | +30,98% | 47,48 mld. | | +9,05% | 35,72 mld. | | -18,21% | 34,3 mld. | | -96,60% | 32,24 mld. | | +8,55% | 25,6 mld. |
Commerciële banken
|