Beurs gesloten -
OTC Markets
21:48:52 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,7
USD
|
-0,11%
|
|
-0,11%
|
-1,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.128
|
115.222
|
109.195
|
120.722
|
84.276
|
83.366
|
-
|
-
|
Bedrijfswaarde
1 |
51.119
|
97.501
|
94.892
|
103.142
|
65.044
|
63.840
|
60.369
|
59.206
|
K/w-verhouding
|
34,1
x
|
42
x
|
25,6
x
|
25
x
|
15,2
x
|
13,5
x
|
12
x
|
11
x
|
Dividendrendement
|
1,18%
|
1,1%
|
1,85%
|
-
|
4,2%
|
4,4%
|
4,85%
|
5,31%
|
Marktkapitalisatie/omzet
|
2,36
x
|
4,15
x
|
3,62
x
|
3,75
x
|
2,48
x
|
2,37
x
|
2,26
x
|
2,16
x
|
Bedrijfswaarde/omzet
|
1,83
x
|
3,51
x
|
3,15
x
|
3,21
x
|
1,92
x
|
1,81
x
|
1,64
x
|
1,53
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
22,3
x
|
17,1
x
|
17
x
|
9,47
x
|
9,13
x
|
7,83
x
|
7,03
x
|
Bedrijfswaarde/FCF
|
17,9
x
|
26,5
x
|
21,4
x
|
32,8
x
|
34,6
x
|
16,9
x
|
12,6
x
|
11
x
|
FCF Yield
|
5,6%
|
3,77%
|
4,68%
|
3,05%
|
2,89%
|
5,93%
|
7,96%
|
9,06%
|
Price to Book
|
3,3
x
|
4,52
x
|
3,53
x
|
3,64
x
|
2,37
x
|
2,22
x
|
2,03
x
|
1,88
x
|
Aantal aandelen (in duizenden)
|
1.350.983
|
1.364.183
|
1.364.355
|
1.364.233
|
1.364.197
|
1.364.197
|
-
|
-
|
Referentieprijs
2 |
46,78
|
68,34
|
59,48
|
68,09
|
47,63
|
48,49
|
48,49
|
48,49
|
Datum van publicatie
|
29-03-20
|
05-03-21
|
28-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.984
|
27.760
|
30.167
|
32.172
|
33.937
|
35.238
|
36.919
|
38.615
|
EBITDA
1 |
3.813
|
4.373
|
5.546
|
6.078
|
6.865
|
6.991
|
7.712
|
8.421
|
Bedrijfsresultaat (EBIT)
1 |
2.698
|
3.250
|
4.455
|
5.001
|
5.737
|
6.024
|
6.850
|
7.539
|
Operationele Marge
|
9,64%
|
11,71%
|
14,77%
|
15,54%
|
16,9%
|
17,09%
|
18,55%
|
19,52%
|
Resultaat voor belastingen (EBT)
1 |
2.727
|
3.240
|
4.479
|
5.006
|
5.746
|
6.661
|
7.513
|
8.259
|
Nettowinst (verlies)
1 |
1.852
|
2.201
|
3.155
|
3.711
|
4.268
|
4.937
|
5.557
|
6.110
|
Nettomarge
|
6,62%
|
7,93%
|
10,46%
|
11,53%
|
12,58%
|
14,01%
|
15,05%
|
15,82%
|
WPA
2 |
1,371
|
1,627
|
2,324
|
2,728
|
3,132
|
3,600
|
4,032
|
4,420
|
Free Cash Flow
1 |
2.861
|
3.679
|
4.441
|
3.141
|
1.882
|
3.787
|
4.804
|
5.365
|
FCF-marge
|
10,22%
|
13,25%
|
14,72%
|
9,76%
|
5,55%
|
10,75%
|
13,01%
|
13,89%
|
Kasstroomconversie (ebitda)
|
75,05%
|
84,13%
|
80,08%
|
51,67%
|
27,42%
|
54,17%
|
62,3%
|
63,72%
|
Kasstroomconversie (nettowinst)
|
154,49%
|
167,11%
|
140,75%
|
84,64%
|
44,1%
|
76,71%
|
86,46%
|
87,81%
|
Dividend per aandeel
2 |
0,5500
|
0,7500
|
1,100
|
-
|
2,000
|
2,135
|
2,351
|
2,572
|
Datum van publicatie
|
29-03-20
|
05-03-21
|
28-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
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 Q1
|
2025 Q2
|
---|
Omzet
1 |
11.433
|
15.679
|
12.081
|
18.291
|
3.395
|
11.876
|
10.065
|
19.273
|
9.837
|
3.062
|
12.899
|
10.706
|
10.886
|
21.592
|
9.386
|
2.958
|
12.345
|
10.150
|
10.983
|
20.891
|
10.223
|
3.216
|
13.084
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
2.148
|
-
|
1.778
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
3.281
|
-458,4
|
1.173
|
2.323
|
3.845
|
1.885
|
-729,5
|
1.156
|
1.961
|
2.641
|
4.602
|
1.987
|
-852,8
|
1.135
|
2.156
|
2.568
|
4.397
|
2.052
|
-1.123
|
916,9
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
17,94%
|
-13,5%
|
9,88%
|
23,08%
|
19,95%
|
19,16%
|
-23,83%
|
8,96%
|
18,32%
|
24,26%
|
21,31%
|
21,17%
|
-28,82%
|
9,19%
|
21,24%
|
23,38%
|
21,05%
|
20,07%
|
-34,92%
|
7,01%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-456,5
|
-
|
2.324
|
3.845
|
1.893
|
-732
|
1.161
|
-
|
2.640
|
4.604
|
1.991
|
-848,9
|
1.142
|
-
|
2.894
|
5.052
|
-
|
-
|
1.528
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
1.855
|
-
|
-
|
-455,3
|
-
|
1.726
|
2.852
|
1.415
|
-556,4
|
858,5
|
-
|
1.974
|
3.426
|
1.482
|
-639,9
|
842,2
|
1.597
|
2.159
|
3.774
|
1.685
|
-622
|
1.092
|
-
|
-
|
Nettomarge
|
-
|
11,83%
|
-
|
-
|
-13,41%
|
-
|
17,15%
|
14,8%
|
14,38%
|
-18,17%
|
6,66%
|
-
|
18,14%
|
15,87%
|
15,79%
|
-21,63%
|
6,82%
|
15,74%
|
19,65%
|
18,07%
|
16,48%
|
-19,34%
|
8,35%
|
-
|
-
|
WPA
2 |
0,1640
|
1,373
|
0,2540
|
1,780
|
-0,3370
|
0,5440
|
1,270
|
-
|
1,040
|
-0,4100
|
0,6290
|
-
|
1,449
|
2,515
|
1,088
|
-0,4700
|
0,6170
|
1,172
|
2,273
|
2,780
|
1,309
|
-1,160
|
0,8700
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
-
|
-
|
0,5570
|
-
|
0,5570
|
0,5570
|
-
|
0,6153
|
0,6153
|
Datum van publicatie
|
29-03-20
|
30-08-20
|
05-03-21
|
25-08-21
|
28-03-22
|
28-03-22
|
25-08-22
|
25-08-22
|
26-10-22
|
22-03-23
|
22-03-23
|
24-04-23
|
27-08-23
|
27-08-23
|
27-10-23
|
26-03-24
|
26-03-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
15.009
|
17.722
|
14.303
|
17.580
|
19.232
|
19.526
|
22.997
|
24.160
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.861
|
3.679
|
4.441
|
3.141
|
1.882
|
3.787
|
4.804
|
5.365
|
ROE (netto-inkomsten/eigen vermogen)
|
9,97%
|
11,1%
|
14,5%
|
15,3%
|
16,1%
|
16,8%
|
17,4%
|
17,6%
|
ROA (netto-inkomsten/totale activa)
|
5,19%
|
5,59%
|
7,17%
|
7,66%
|
8,57%
|
9,42%
|
10%
|
10,4%
|
Totale activa
1 |
35.693
|
39.415
|
44.039
|
48.437
|
49.784
|
52.404
|
55.316
|
58.597
|
Nettoactief per aandeel
2 |
14,20
|
15,10
|
16,90
|
18,70
|
20,10
|
21,90
|
23,90
|
25,80
|
Cashflow per aandeel
2 |
2,970
|
3,660
|
4,450
|
3,590
|
2,040
|
4,580
|
4,620
|
5,320
|
Capex
1 |
1.155
|
1.275
|
1.602
|
1.738
|
895
|
1.586
|
1.373
|
1.386
|
Capex/omzet
|
4,13%
|
4,59%
|
5,31%
|
5,4%
|
2,64%
|
4,5%
|
3,72%
|
3,59%
|
Datum van publicatie
|
29-03-20
|
05-03-21
|
28-03-22
|
22-03-23
|
26-03-24
|
-
|
-
|
-
|
Laatste slotkoers
48,49
CNY Gemiddelde koersdoel
67,53
CNY Spread / Gemiddelde doel +39,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,36% | 118 mld. | | -1,78% | 54,52 mld. | | +6,42% | 46,92 mld. | | -16,90% | 32,32 mld. | | -3,85% | 22,32 mld. | | +7,93% | 17,87 mld. | | -1,32% | 16,91 mld. | | -37,07% | 15,53 mld. | | -23,25% | 10,91 mld. |
Brouwers - Andere
|