Beurs gesloten -
Nyse
22:00:02 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,17
USD
|
+0,09%
|
|
-0,71%
|
-29,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
68.013
|
86.310
|
68.381
|
76.311
|
68.470
|
47.972
|
-
|
-
|
Bedrijfswaarde
1 |
73.719
|
90.163
|
73.861
|
76.311
|
78.030
|
59.867
|
59.116
|
57.828
|
K/w-verhouding
|
-40,2
x
|
17,7
x
|
3,13
x
|
4,15
x
|
8,7
x
|
5,25
x
|
5,98
x
|
5,92
x
|
Dividendrendement
|
-
|
7,11%
|
19,7%
|
-
|
-
|
8%
|
7,72%
|
7,85%
|
Marktkapitalisatie/omzet
|
1,81
x
|
2,16
x
|
1,25
x
|
1,74
x
|
1,64
x
|
1,18
x
|
1,17
x
|
1,17
x
|
Bedrijfswaarde/omzet
|
1,96
x
|
2,25
x
|
1,36
x
|
1,74
x
|
1,87
x
|
1,47
x
|
1,44
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
4,1
x
|
4,11
x
|
2,36
x
|
3,83
x
|
4,34
x
|
3,4
x
|
3,3
x
|
3,2
x
|
Bedrijfswaarde/FCF
|
9,94
x
|
9,11
x
|
3,61
x
|
12,6
x
|
10,8
x
|
12,1
x
|
11,7
x
|
9,48
x
|
FCF Yield
|
10,1%
|
11%
|
27,7%
|
7,91%
|
9,28%
|
8,23%
|
8,52%
|
10,6%
|
Price to Book
|
1,85
x
|
2,48
x
|
2,03
x
|
-
|
-
|
1,05
x
|
0,92
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
5.128.282
|
5.129.911
|
4.891.940
|
4.542.591
|
4.302.854
|
4.280.331
|
-
|
-
|
Referentieprijs
2 |
13,26
|
16,82
|
13,98
|
16,80
|
15,91
|
11,21
|
11,21
|
11,21
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.570
|
40.018
|
54.502
|
43.839
|
41.784
|
40.725
|
41.047
|
41.134
|
EBITDA
1 |
17.987
|
21.954
|
31.343
|
19.931
|
17.961
|
17.624
|
17.908
|
18.058
|
Bedrijfsresultaat (EBIT)
1 |
14.261
|
18.720
|
28.309
|
16.760
|
14.891
|
14.013
|
13.670
|
13.383
|
Operationele Marge
|
37,96%
|
46,78%
|
51,94%
|
38,23%
|
35,64%
|
34,41%
|
33,3%
|
32,54%
|
Resultaat voor belastingen (EBT)
1 |
-2.775
|
4.969
|
29.541
|
19.781
|
11.151
|
12.922
|
11.804
|
11.745
|
Nettowinst (verlies)
1 |
-1.683
|
4.881
|
22.445
|
18.788
|
7.983
|
9.622
|
8.991
|
8.679
|
Nettomarge
|
-4,48%
|
12,2%
|
41,18%
|
42,86%
|
19,11%
|
23,63%
|
21,91%
|
21,1%
|
WPA
2 |
-0,3300
|
0,9500
|
4,470
|
4,050
|
1,830
|
2,136
|
1,875
|
1,892
|
Free Cash Flow
1 |
7.420
|
9.892
|
20.449
|
6.039
|
7.245
|
4.929
|
5.034
|
6.103
|
FCF-marge
|
19,75%
|
24,72%
|
37,52%
|
13,78%
|
17,34%
|
12,1%
|
12,26%
|
14,84%
|
Kasstroomconversie (ebitda)
|
41,25%
|
45,06%
|
65,24%
|
30,3%
|
40,34%
|
27,97%
|
28,11%
|
33,79%
|
Kasstroomconversie (nettowinst)
|
-
|
202,66%
|
91,11%
|
32,14%
|
90,76%
|
51,23%
|
55,99%
|
70,32%
|
Dividend per aandeel
2 |
-
|
1,196
|
2,753
|
-
|
-
|
0,8961
|
0,8656
|
0,8800
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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
|
2025 Q2
|
---|
Omzet
1 |
14.487
|
12.500
|
11.260
|
11.157
|
9.929
|
11.941
|
8.434
|
9.673
|
10.378
|
13.054
|
8.459
|
10.121
|
10.632
|
12.108
|
9.164
|
10.539
|
EBITDA
1 |
6.627
|
4.528
|
6.385
|
5.254
|
3.666
|
4.626
|
3.576
|
3.874
|
4.085
|
6.334
|
3.438
|
4.439
|
4.750
|
5.595
|
3.845
|
4.601
|
Bedrijfsresultaat (EBIT)
1 |
5.005
|
3.774
|
5.699
|
4.444
|
2.891
|
3.726
|
2.920
|
3.095
|
3.323
|
5.479
|
2.448
|
3.427
|
3.622
|
4.683
|
3.039
|
-
|
Operationele Marge
|
34,55%
|
30,19%
|
50,61%
|
39,83%
|
29,12%
|
31,2%
|
34,62%
|
32%
|
32,02%
|
41,97%
|
28,94%
|
33,86%
|
34,07%
|
38,68%
|
33,16%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
9.046
|
6.569
|
-
|
5.248
|
2.908
|
-
|
-
|
2.912
|
3.151
|
2.135
|
3.006
|
3.157
|
4.023
|
2.826
|
-
|
Nettowinst (verlies)
1 |
-
|
5.427
|
4.458
|
6.151
|
4.455
|
3.724
|
1.837
|
892
|
2.769
|
2.418
|
1.679
|
2.433
|
2.691
|
3.175
|
2.178
|
2.462
|
Nettomarge
|
-
|
43,42%
|
39,59%
|
55,13%
|
44,87%
|
31,19%
|
21,78%
|
9,22%
|
26,68%
|
18,52%
|
19,85%
|
24,04%
|
25,31%
|
26,23%
|
23,77%
|
23,36%
|
WPA
2 |
-
|
1,130
|
0,9300
|
1,320
|
0,9800
|
0,8300
|
0,4100
|
0,2000
|
0,6411
|
0,5600
|
0,3900
|
0,5338
|
0,5500
|
0,6769
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,1309
|
0,1435
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3400
|
-
|
-
|
-
|
Datum van publicatie
|
30-07-20
|
24-02-22
|
27-04-22
|
28-07-22
|
27-10-22
|
16-02-23
|
26-04-23
|
28-07-23
|
26-10-23
|
22-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.706
|
3.853
|
5.480
|
-
|
9.560
|
11.895
|
11.143
|
9.856
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3172
x
|
0,1755
x
|
0,1748
x
|
-
|
0,5323
x
|
0,6749
x
|
0,6223
x
|
0,5458
x
|
Free Cash Flow
1 |
7.420
|
9.892
|
20.449
|
6.039
|
7.245
|
4.929
|
5.034
|
6.103
|
ROE (netto-inkomsten/eigen vermogen)
|
19,4%
|
13,2%
|
63,9%
|
-
|
20,4%
|
23,6%
|
21%
|
18%
|
ROA (netto-inkomsten/totale activa)
|
9,02%
|
5,31%
|
24,7%
|
21,3%
|
8,82%
|
9,99%
|
9,84%
|
9,88%
|
Totale activa
1 |
-18.649
|
91.860
|
90.724
|
88.168
|
90.510
|
96.325
|
91.390
|
87.851
|
Nettoactief per aandeel
2 |
7,190
|
6,790
|
6,870
|
-
|
-
|
10,70
|
12,20
|
13,40
|
Cashflow per aandeel
2 |
-
|
-
|
5,110
|
2,480
|
3,010
|
3,030
|
2,420
|
-
|
Capex
1 |
3.372
|
4.430
|
5.227
|
5.446
|
5.920
|
6.434
|
6.380
|
6.278
|
Capex/omzet
|
8,98%
|
11,07%
|
9,59%
|
12,42%
|
14,17%
|
15,8%
|
15,54%
|
15,26%
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,21
USD Gemiddelde koersdoel
14,53
USD Spread / Gemiddelde doel +29,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -26,22% | 43,94 mld. | | +17,58% | 8,65 mld. | | -28,49% | 7,73 mld. | | +0,91% | 5,82 mld. | | -33,72% | 5,13 mld. | | +10,31% | 1,99 mld. | | -3,79% | 1,74 mld. | | +2,50% | 1,55 mld. | | -24,29% | 1,41 mld. |
IJzerertsmijnbouw
|