Beurs gesloten -
London S.E.
17:30:00 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,43
EUR
|
-0,69%
|
|
+2,35%
|
-2,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.352
|
14.488
|
25.680
|
19.641
|
19.091
|
18.664
|
-
|
-
|
Bedrijfswaarde
1 |
26.352
|
14.488
|
25.680
|
19.641
|
19.091
|
18.664
|
18.664
|
18.664
|
K/w-verhouding
|
10,2
x
|
-16,7
x
|
5,06
x
|
13,6
x
|
11,1
x
|
5,99
x
|
4,52
x
|
3,97
x
|
Dividendrendement
|
7,09%
|
3,23%
|
5,46%
|
7,24%
|
3,75%
|
3,99%
|
5,53%
|
6,63%
|
Marktkapitalisatie/omzet
|
1,07
x
|
0,66
x
|
1
x
|
0,7
x
|
0,76
x
|
0,71
x
|
0,7
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
1,07
x
|
0,66
x
|
1
x
|
0,7
x
|
0,76
x
|
0,71
x
|
0,7
x
|
0,68
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,49
x
|
0,27
x
|
0,44
x
|
0,33
x
|
0,34
x
|
0,32
x
|
0,3
x
|
0,27
x
|
Aantal aandelen (in duizenden)
|
849.665
|
851.133
|
850.191
|
836.486
|
794.649
|
799.156
|
-
|
-
|
Referentieprijs
2 |
31,02
|
17,02
|
30,20
|
23,48
|
24,02
|
23,36
|
23,36
|
23,36
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.671
|
22.113
|
25.798
|
28.059
|
25.104
|
26.447
|
26.706
|
27.435
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.944
|
5.399
|
8.208
|
9.429
|
9.161
|
7.999
|
9.005
|
9.805
|
Operationele Marge
|
28,15%
|
24,42%
|
31,82%
|
33,6%
|
36,49%
|
30,24%
|
33,72%
|
35,74%
|
Resultaat voor belastingen (EBT)
1 |
5.210
|
946
|
8.035
|
4.507
|
5.128
|
6.181
|
7.367
|
8.040
|
Nettowinst (verlies)
1 |
3.248
|
-258
|
5.641
|
2.018
|
2.493
|
3.342
|
4.260
|
4.671
|
Nettomarge
|
13,17%
|
-1,17%
|
21,87%
|
7,19%
|
9,93%
|
12,64%
|
15,95%
|
17,03%
|
WPA
2 |
3,050
|
-1,020
|
5,970
|
1,730
|
2,170
|
3,898
|
5,173
|
5,889
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,200
|
0,5500
|
1,650
|
1,700
|
0,9000
|
0,9315
|
1,291
|
1,548
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
6.620
|
7.281
|
7.065
|
6.828
|
6.885
|
6.671
|
6.287
|
6.189
|
5.957
|
6.645
|
6.550
|
6.547
|
6.618
|
6.633
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.055
|
1.952
|
2.607
|
2.595
|
2.275
|
1.614
|
1.846
|
1.829
|
1.291
|
1.665
|
2.068
|
-
|
-
|
-
|
Operationele Marge
|
31,04%
|
26,81%
|
36,9%
|
38,01%
|
33,04%
|
24,19%
|
29,36%
|
29,55%
|
21,67%
|
25,06%
|
31,57%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.306
|
1.393
|
-898
|
2.147
|
1.865
|
1.420
|
1.606
|
1.187
|
915
|
1.191
|
1.676
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.787
|
842
|
-1.482
|
1.498
|
1.160
|
868
|
900
|
295
|
430
|
680
|
910,5
|
1.028
|
1.005
|
-
|
Nettomarge
|
26,99%
|
11,56%
|
-20,98%
|
21,94%
|
16,85%
|
13,01%
|
14,32%
|
4,77%
|
7,22%
|
10,23%
|
13,9%
|
15,7%
|
15,18%
|
-
|
WPA
2 |
1,950
|
0,8700
|
-1,970
|
1,650
|
1,180
|
0,8800
|
0,8500
|
0,1700
|
0,2700
|
0,8524
|
1,041
|
1,225
|
1,087
|
-
|
Dividend per aandeel
|
1,650
|
-
|
-
|
-
|
1,700
|
-
|
-
|
-
|
0,9000
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
05-05-22
|
03-08-22
|
04-11-22
|
08-02-23
|
12-05-23
|
03-08-23
|
03-11-23
|
08-02-24
|
03-05-24
|
-
|
-
|
-
|
-
|
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%
|
-1,7%
|
9,6%
|
2,6%
|
3,1%
|
5,61%
|
6,83%
|
7,38%
|
ROA (netto-inkomsten/totale activa)
|
0,24%
|
-0,02%
|
0,39%
|
0,14%
|
0,16%
|
0,24%
|
0,28%
|
0,3%
|
Totale activa
1 |
1.332.841
|
1.409.836
|
1.454.241
|
1.475.686
|
1.519.196
|
1.408.828
|
1.536.870
|
1.555.056
|
Nettoactief per aandeel
2 |
63,60
|
62,30
|
68,70
|
70,50
|
71,50
|
73,70
|
78,90
|
85,10
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
23,36
EUR Gemiddelde koersdoel
31,25
EUR Spread / Gemiddelde doel +33,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,58% | 608 mld. | | +31,07% | 343 mld. | | +14,66% | 267 mld. | | +22,39% | 205 mld. | | +17,63% | 178 mld. | | +15,77% | 179 mld. | | +4,48% | 157 mld. | | +12,76% | 156 mld. | | +19,63% | 149 mld. |
Banken - Andere
|