Beurs gesloten -
London S.E.
17:35:05 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,38
USD
|
0,00%
|
|
0,00%
|
+150,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.447
|
34.944
|
36.778
|
132.318
|
277.360
|
477.502
|
-
|
-
|
Bedrijfswaarde
1 |
31.447
|
34.944
|
36.778
|
132.318
|
277.360
|
477.502
|
477.502
|
477.502
|
K/w-verhouding
|
4,75
x
|
4,62
x
|
2,4
x
|
2,08
x
|
3,23
x
|
4,67
x
|
2,63
x
|
2,28
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
2,72%
|
5,52%
|
6,91%
|
Marktkapitalisatie/omzet
|
1,42
x
|
1,17
x
|
0,95
x
|
1,3
x
|
2,05
x
|
2,3
x
|
1,45
x
|
1,26
x
|
Bedrijfswaarde/omzet
|
1,42
x
|
1,17
x
|
0,95
x
|
1,3
x
|
2,05
x
|
2,3
x
|
1,45
x
|
1,26
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,49
x
|
0,47
x
|
0,37
x
|
-
|
-
|
1,2
x
|
0,82
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
24.999.401
|
24.999.401
|
24.999.401
|
25.000.000
|
25.000.000
|
25.000.045
|
-
|
-
|
Referentieprijs
2 |
1,154
|
1,260
|
1,294
|
5,108
|
9,344
|
16,20
|
16,20
|
16,20
|
Datum van publicatie
|
07-02-20
|
08-02-21
|
08-02-22
|
06-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.187
|
29.976
|
38.561
|
101.992
|
135.386
|
207.987
|
330.245
|
379.965
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
16.678
|
18.179
|
21.923
|
67.963
|
63.157
|
86.456
|
190.538
|
213.083
|
Operationele Marge
|
75,17%
|
60,65%
|
56,85%
|
66,64%
|
46,65%
|
41,57%
|
57,7%
|
56,08%
|
Resultaat voor belastingen (EBT)
1 |
6.874
|
8.856
|
15.476
|
73.949
|
77.083
|
97.535
|
180.482
|
216.403
|
Nettowinst (verlies)
1 |
6.068
|
6.811
|
13.468
|
61.538
|
72.265
|
91.539
|
136.124
|
166.992
|
Nettomarge
|
27,35%
|
22,72%
|
34,93%
|
60,34%
|
53,38%
|
44,01%
|
41,22%
|
43,95%
|
WPA
2 |
0,2427
|
0,2724
|
0,5387
|
2,462
|
2,891
|
3,470
|
6,169
|
7,115
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,4404
|
0,8938
|
1,119
|
Datum van publicatie
|
07-02-20
|
08-02-21
|
08-02-22
|
06-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
14.479
|
13.358
|
16.396
|
25.507
|
26.849
|
31.533
|
33.957
|
34.736
|
34.308
|
55.838
|
72.319
|
68.619
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
11.933
|
12.012
|
-
|
-
|
-
|
10.378
|
-
|
14.052
|
-
|
-
|
-
|
Operationele Marge
|
-
|
89,33%
|
73,26%
|
-
|
-
|
-
|
30,56%
|
-
|
40,96%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
3.618
|
8.048
|
11.604
|
-
|
18.513
|
28.588
|
21.298
|
22.940
|
17.216
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.035
|
6.419
|
8.432
|
14.540
|
15.038
|
23.528
|
18.595
|
20.548
|
20.219
|
18.891
|
24.647
|
35.591
|
Nettomarge
|
20,96%
|
48,05%
|
51,43%
|
57%
|
56,01%
|
74,61%
|
54,76%
|
59,15%
|
58,93%
|
33,83%
|
34,08%
|
51,87%
|
WPA
2 |
-
|
0,2568
|
-
|
0,5816
|
0,2406
|
0,9411
|
0,7438
|
-
|
0,8088
|
0,7556
|
0,9859
|
1,424
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-08-20
|
08-02-22
|
09-05-22
|
08-08-22
|
07-11-22
|
06-02-23
|
07-08-23
|
06-11-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,2%
|
10,8%
|
18,4%
|
44,2%
|
31,5%
|
29,4%
|
34%
|
29,4%
|
ROA (netto-inkomsten/totale activa)
|
1,37%
|
1,06%
|
1,92%
|
5,27%
|
3,1%
|
3,15%
|
4,01%
|
4,2%
|
Totale activa
1 |
442.212
|
641.601
|
701.453
|
1.167.436
|
2.334.888
|
2.908.313
|
3.398.841
|
3.980.735
|
Nettoactief per aandeel
2 |
2,350
|
2,700
|
3,450
|
-
|
-
|
13,50
|
19,70
|
26,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-02-20
|
08-02-21
|
08-02-22
|
06-02-23
|
13-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,39% | 599 mld. | | +20,02% | 320 mld. | | +23,04% | 275 mld. | | +21,13% | 211 mld. | | +15,27% | 181 mld. | | +27,52% | 179 mld. | | -3,58% | 157 mld. | | +6,00% | 161 mld. | | +10,60% | 155 mld. |
Banken - Andere
|