Beurs gesloten -
OTC Markets
15:30:17 28-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,19
USD
|
+2,21%
|
|
-.--%
|
+9,14%
|
Fiscaal tijdperk: Octubre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
152.358
|
132.532
|
183.527
|
175.425
|
155.218
|
210.949
|
-
|
-
|
Bedrijfswaarde
1 |
152.358
|
132.532
|
183.527
|
175.425
|
155.218
|
210.949
|
210.949
|
210.949
|
K/w-verhouding
|
12,1
x
|
11,9
x
|
11,6
x
|
11,4
x
|
10,5
x
|
13,7
x
|
12,4
x
|
12,4
x
|
Dividendrendement
|
3,83%
|
4,6%
|
3,35%
|
3,93%
|
4,82%
|
3,76%
|
3,96%
|
4,22%
|
Marktkapitalisatie/omzet
|
3,31
x
|
2,81
x
|
3,69
x
|
3,58
x
|
2,77
x
|
3,74
x
|
3,54
x
|
3,37
x
|
Bedrijfswaarde/omzet
|
3,31
x
|
2,81
x
|
3,69
x
|
3,58
x
|
2,77
x
|
3,74
x
|
3,54
x
|
3,37
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,95
x
|
1,53
x
|
2
x
|
1,73
x
|
1,32
x
|
1,81
x
|
1,69
x
|
1,64
x
|
Aantal aandelen (in duizenden)
|
1.434.094
|
1.422.624
|
1.424.676
|
1.391.712
|
1.401.394
|
1.413.680
|
-
|
-
|
Referentieprijs
2 |
106,2
|
93,16
|
128,8
|
126,0
|
110,8
|
149,2
|
149,2
|
149,2
|
Datum van publicatie
|
04-12-19
|
02-12-20
|
01-12-21
|
30-11-22
|
30-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Octubre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
46.002
|
47.181
|
49.693
|
48.985
|
56.129
|
56.451
|
59.581
|
62.644
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17.778
|
18.740
|
19.878
|
20.593
|
21.897
|
23.508
|
25.407
|
24.854
|
Operationele Marge
|
38,65%
|
39,72%
|
40%
|
42,04%
|
39,01%
|
41,64%
|
42,64%
|
39,68%
|
Resultaat voor belastingen (EBT)
1 |
15.914
|
14.389
|
20.631
|
20.109
|
18.466
|
19.676
|
21.278
|
22.384
|
Nettowinst (verlies)
1 |
12.591
|
11.164
|
16.038
|
15.547
|
14.623
|
15.515
|
16.068
|
17.318
|
Nettomarge
|
27,37%
|
23,66%
|
32,27%
|
31,74%
|
26,05%
|
27,48%
|
26,97%
|
27,64%
|
WPA
2 |
8,750
|
7,820
|
11,06
|
11,06
|
10,50
|
10,88
|
12,05
|
12,08
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
4,070
|
4,290
|
4,320
|
4,960
|
5,340
|
5,611
|
5,909
|
6,293
|
Datum van publicatie
|
04-12-19
|
02-12-20
|
01-12-21
|
30-11-22
|
30-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Octubre |
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
|
2025 Q3
|
---|
Omzet
1 |
13.066
|
11.220
|
12.132
|
12.567
|
15.094
|
13.520
|
14.489
|
13.026
|
13.485
|
14.154
|
14.261
|
14.322
|
14.687
|
14.434
|
14.702
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.500
|
5.000
|
4.896
|
5.242
|
6.871
|
5.158
|
5.440
|
5.328
|
5.200
|
6.155
|
6.138
|
6.204
|
-
|
-
|
-
|
Operationele Marge
|
42,09%
|
44,56%
|
40,36%
|
41,71%
|
45,52%
|
38,15%
|
37,55%
|
40,9%
|
38,56%
|
43,49%
|
43,04%
|
43,32%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
5.384
|
5.308
|
4.556
|
4.861
|
5.342
|
4.420
|
4.633
|
4.071
|
4.348
|
4.926
|
5.211
|
5.106
|
5.144
|
4.803
|
5.154
|
Nettowinst (verlies)
1 |
4.039
|
4.253
|
3.517
|
3.809
|
3.168
|
3.581
|
3.812
|
4.062
|
3.522
|
3.881
|
4.066
|
3.945
|
4.005
|
3.725
|
4.012
|
Nettomarge
|
30,91%
|
37,91%
|
28,99%
|
30,31%
|
20,99%
|
26,49%
|
26,31%
|
31,18%
|
26,12%
|
27,42%
|
28,51%
|
27,54%
|
27,27%
|
25,81%
|
27,29%
|
WPA
2 |
2,840
|
2,960
|
2,510
|
2,740
|
2,290
|
2,580
|
2,730
|
2,900
|
2,500
|
2,740
|
2,798
|
2,807
|
3,173
|
3,113
|
3,167
|
Dividend per aandeel
2 |
1,200
|
1,200
|
1,280
|
1,280
|
1,320
|
1,350
|
1,350
|
1,320
|
1,380
|
1,380
|
1,420
|
1,428
|
1,453
|
1,463
|
1,483
|
Datum van publicatie
|
24-02-22
|
26-05-22
|
24-08-22
|
30-11-22
|
01-03-23
|
25-05-23
|
24-08-23
|
30-11-23
|
28-02-24
|
30-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Octubre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
16,8%
|
14,2%
|
18,6%
|
16,4%
|
13,2%
|
14,8%
|
14,7%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
0,93%
|
0,75%
|
0,96%
|
0,87%
|
0,76%
|
0,75%
|
0,74%
|
0,7%
|
Totale activa
1 |
1.352.998
|
1.490.919
|
1.665.421
|
1.783.526
|
1.929.919
|
2.075.593
|
2.163.990
|
2.473.949
|
Nettoactief per aandeel
2 |
54,40
|
60,90
|
64,60
|
72,90
|
84,00
|
82,60
|
88,50
|
91,00
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-12-19
|
02-12-20
|
01-12-21
|
30-11-22
|
30-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
149,2
CAD Gemiddelde koersdoel
154,4
CAD Spread / Gemiddelde doel +3,50% 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. | | +13,31% | 140 mld. | | +48,74% | 131 mld. |
Banken - Andere
|