Beurs gesloten -
OTC Markets
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.416
|
6.482
|
8.206
|
5.764
|
4.795
|
4.815
|
-
|
-
|
Bedrijfswaarde
1 |
18.445
|
15.839
|
14.137
|
15.530
|
13.007
|
2.031
|
381,6
|
-1.777
|
K/w-verhouding
|
3,56
x
|
2,55
x
|
2,92
x
|
-3,75
x
|
-10,1
x
|
7,54
x
|
2,31
x
|
2,14
x
|
Dividendrendement
|
7,01%
|
7,95%
|
6,25%
|
8,87%
|
10,7%
|
10,6%
|
10,6%
|
10,6%
|
Marktkapitalisatie/omzet
|
1,75
x
|
1,57
x
|
1,85
x
|
1,39
x
|
1,2
x
|
1,2
x
|
1,09
x
|
1,05
x
|
Bedrijfswaarde/omzet
|
4,36
x
|
3,83
x
|
3,19
x
|
3,74
x
|
3,25
x
|
0,5
x
|
0,09
x
|
-0,39
x
|
Bedrijfswaarde/EBITDA
|
9,75
x
|
10,5
x
|
4,85
x
|
5,61
x
|
-
|
0,72
x
|
0,13
x
|
-0,55
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,36
x
|
0,29
x
|
0,33
x
|
0,26
x
|
0,23
x
|
0,19
x
|
0,17
x
|
0,16
x
|
Aantal aandelen (in duizenden)
|
1.998.882
|
1.982.394
|
1.972.591
|
1.967.371
|
1.965.168
|
1.965.158
|
-
|
-
|
Referentieprijs
2 |
3,710
|
3,270
|
4,160
|
2,930
|
2,440
|
2,450
|
2,450
|
2,450
|
Datum van publicatie
|
30-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.231
|
4.133
|
4.436
|
4.154
|
3.998
|
4.027
|
4.417
|
4.577
|
EBITDA
1 |
1.892
|
1.514
|
2.914
|
2.769
|
-
|
2.804
|
3.020
|
3.225
|
Bedrijfsresultaat (EBIT)
1 |
1.759
|
1.364
|
2.740
|
2.590
|
2.531
|
2.569
|
2.764
|
2.948
|
Operationele Marge
|
41,58%
|
33,01%
|
61,78%
|
62,36%
|
63,29%
|
63,79%
|
62,57%
|
64,4%
|
Resultaat voor belastingen (EBT)
1 |
2.743
|
3.201
|
3.773
|
-892,3
|
76,6
|
1.163
|
2.790
|
2.964
|
Nettowinst (verlies)
1 |
2.085
|
2.548
|
2.814
|
-1.535
|
-471,4
|
639
|
2.085
|
2.247
|
Nettomarge
|
49,28%
|
61,65%
|
63,43%
|
-36,95%
|
-11,79%
|
15,87%
|
47,2%
|
49,09%
|
WPA
2 |
1,042
|
1,280
|
1,425
|
-0,7820
|
-0,2410
|
0,3250
|
1,062
|
1,146
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
Datum van publicatie
|
30-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.030
|
9.356
|
5.931
|
9.766
|
8.212
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
2.784
|
4.433
|
6.592
|
Hefboom (schuld/ebitda)
|
5,831
x
|
6,179
x
|
2,035
x
|
3,527
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
11,8%
|
11,2%
|
-6,86%
|
-1,89%
|
2,6%
|
7,65%
|
7,6%
|
ROA (netto-inkomsten/totale activa)
|
5,01%
|
5,88%
|
5,77%
|
-3,58%
|
-1,4%
|
1,6%
|
4,35%
|
4,45%
|
Totale activa
1 |
41.621
|
43.322
|
48.791
|
42.915
|
33.744
|
39.938
|
47.933
|
50.492
|
Nettoactief per aandeel
2 |
10,20
|
11,40
|
12,70
|
11,40
|
10,80
|
12,60
|
14,20
|
15,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
13,5
|
28,5
|
63
|
58
|
-
|
88,5
|
94,9
|
127
|
Capex/omzet
|
0,32%
|
0,69%
|
1,42%
|
1,4%
|
-
|
2,2%
|
2,15%
|
2,78%
|
Datum van publicatie
|
30-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
21-03-24
|
-
|
-
|
-
|
Laatste slotkoers
2,45
HKD Gemiddelde koersdoel
6,93
HKD Spread / Gemiddelde doel +182,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,70% | 50,87 mld. | | -4,99% | 31 mld. | | +56,86% | 27,95 mld. | | +25,34% | 24,43 mld. | | +13,46% | 17,4 mld. | | +0,02% | 12,75 mld. | | +16,81% | 10,85 mld. | | +14,81% | 8,19 mld. | | -30,45% | 7,32 mld. |
Consumentenkrediet - Andere
|