Beurs gesloten -
Nyse
22:00:02 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,67
USD
|
+1,03%
|
|
+2,65%
|
+37,08%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.322
|
4.356
|
7.614
|
5.424
|
7.105
|
9.097
|
-
|
-
|
Bedrijfswaarde
1 |
2.584
|
6.119
|
7.397
|
5.142
|
10.582
|
11.525
|
11.297
|
10.653
|
K/w-verhouding
|
22,4
x
|
-59,8
x
|
30,6
x
|
35,1
x
|
-17,4
x
|
-37,9
x
|
130
x
|
48,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,7
x
|
1,83
x
|
2,45
x
|
1,64
x
|
1,38
x
|
1,95
x
|
1,67
x
|
1,49
x
|
Bedrijfswaarde/omzet
|
1,9
x
|
2,57
x
|
2,38
x
|
1,55
x
|
2,05
x
|
2,47
x
|
2,08
x
|
1,75
x
|
Bedrijfswaarde/EBITDA
|
8,97
x
|
12,4
x
|
9,24
x
|
5,95
x
|
8,54
x
|
12,3
x
|
9
x
|
7,03
x
|
Bedrijfswaarde/FCF
|
62,5
x
|
38,1
x
|
17,3
x
|
51,9
x
|
53,5
x
|
165
x
|
31,5
x
|
19
x
|
FCF Yield
|
1,6%
|
2,62%
|
5,79%
|
1,93%
|
1,87%
|
0,6%
|
3,18%
|
5,26%
|
Price to Book
|
2,12
x
|
1,93
x
|
2,25
x
|
1,64
x
|
1,41
x
|
1,43
x
|
1,43
x
|
1,31
x
|
Aantal aandelen (in duizenden)
|
63.522
|
92.254
|
104.884
|
106.457
|
139.378
|
152.461
|
-
|
-
|
Referentieprijs
2 |
36,56
|
47,22
|
72,59
|
50,95
|
50,98
|
59,67
|
59,67
|
59,67
|
Datum van publicatie
|
13-08-19
|
13-08-20
|
10-08-21
|
24-08-22
|
16-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.362
|
2.380
|
3.106
|
3.317
|
5.160
|
4.667
|
5.431
|
6.101
|
EBITDA
1 |
288
|
493,1
|
800,7
|
864,8
|
1.239
|
940
|
1.255
|
1.514
|
Bedrijfsresultaat (EBIT)
1 |
148,7
|
324,8
|
601,5
|
650,2
|
966,5
|
696,8
|
975,4
|
1.223
|
Operationele Marge
|
10,91%
|
13,65%
|
19,37%
|
19,6%
|
18,73%
|
14,93%
|
17,96%
|
20,05%
|
Resultaat voor belastingen (EBT)
1 |
128,8
|
-63,93
|
352,6
|
281,8
|
-355,6
|
-164,6
|
302,4
|
634
|
Nettowinst (verlies)
1 |
107,5
|
-67,03
|
297,6
|
166,5
|
-403,7
|
-255,4
|
19,32
|
244,9
|
Nettomarge
|
7,89%
|
-2,82%
|
9,58%
|
5,02%
|
-7,82%
|
-5,47%
|
0,36%
|
4,01%
|
WPA
2 |
1,630
|
-0,7900
|
2,370
|
1,450
|
-2,930
|
-1,576
|
0,4580
|
1,235
|
Free Cash Flow
1 |
41,35
|
160,4
|
428
|
99
|
198
|
69,67
|
359
|
560,3
|
FCF-marge
|
3,04%
|
6,74%
|
13,78%
|
2,98%
|
3,84%
|
1,49%
|
6,61%
|
9,18%
|
Kasstroomconversie (ebitda)
|
14,36%
|
32,53%
|
53,46%
|
11,45%
|
15,98%
|
7,41%
|
28,61%
|
37%
|
Kasstroomconversie (nettowinst)
|
38,46%
|
-
|
143,85%
|
59,45%
|
-
|
-
|
1.858,22%
|
228,8%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-08-19
|
13-08-20
|
10-08-21
|
24-08-22
|
16-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
806,8
|
827,7
|
887
|
1.345
|
1.370
|
1.240
|
1.205
|
1.053
|
1.131
|
1.209
|
1.275
|
1.301
|
1.340
|
1.353
|
1.409
|
EBITDA
1 |
211
|
226,4
|
225
|
351,5
|
345,8
|
289,1
|
257,4
|
200
|
243
|
468,5
|
280,1
|
287,6
|
302,6
|
318,8
|
335
|
Bedrijfsresultaat (EBIT)
1 |
159,2
|
172
|
168,6
|
286,4
|
277,8
|
217,1
|
185,1
|
132,4
|
171,6
|
52,43
|
211,1
|
222,2
|
239,7
|
246,6
|
270,5
|
Operationele Marge
|
19,73%
|
20,78%
|
19,01%
|
21,3%
|
20,27%
|
17,51%
|
15,36%
|
12,57%
|
15,17%
|
4,34%
|
16,55%
|
17,08%
|
17,89%
|
18,22%
|
19,2%
|
Resultaat voor belastingen (EBT)
1 |
79,35
|
63,03
|
48,98
|
51,02
|
-66,35
|
-4,747
|
-233,4
|
-88,3
|
-37,41
|
-31,85
|
-43,45
|
41,34
|
62,6
|
91,27
|
119
|
Nettowinst (verlies)
1 |
50,95
|
31,85
|
26,34
|
-74,3
|
-81
|
-33,52
|
-214,9
|
-97,71
|
-57,6
|
-44,38
|
-62,48
|
-23,75
|
-8,035
|
1,282
|
16,43
|
Nettomarge
|
6,32%
|
3,85%
|
2,97%
|
-5,53%
|
-5,91%
|
-2,7%
|
-17,83%
|
-9,28%
|
-5,09%
|
-3,67%
|
-4,9%
|
-1,83%
|
-0,6%
|
0,09%
|
1,17%
|
WPA
2 |
0,4400
|
0,2800
|
0,2300
|
-0,5600
|
-0,5800
|
-0,2400
|
-1,540
|
-0,6500
|
-0,3800
|
-0,2900
|
-0,2975
|
-0,0575
|
0,0425
|
0,1100
|
0,2000
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
10-05-22
|
24-08-22
|
09-11-22
|
08-02-23
|
10-05-23
|
16-08-23
|
06-11-23
|
05-02-24
|
06-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
262
|
1.762
|
-
|
-
|
3.476
|
2.428
|
2.199
|
1.555
|
Nettokaspositie
1 |
-
|
-
|
217
|
282
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9102
x
|
3,574
x
|
-
|
-
|
2,807
x
|
2,583
x
|
1,753
x
|
1,027
x
|
Free Cash Flow
1 |
41,4
|
160
|
428
|
99
|
198
|
69,7
|
359
|
560
|
ROE (netto-inkomsten/eigen vermogen)
|
9,97%
|
16,1%
|
16,8%
|
14,4%
|
10,5%
|
3,18%
|
7,01%
|
9,92%
|
ROA (netto-inkomsten/totale activa)
|
5,79%
|
7,2%
|
7,8%
|
7,03%
|
4,19%
|
1,88%
|
3,35%
|
4,79%
|
Totale activa
1 |
1.858
|
-931,6
|
3.815
|
2.369
|
-9.645
|
-13.607
|
577,4
|
5.110
|
Nettoactief per aandeel
2 |
17,20
|
24,50
|
32,30
|
31,00
|
36,20
|
41,90
|
41,70
|
45,50
|
Cashflow per aandeel
2 |
2,710
|
3,500
|
-
|
3,550
|
4,610
|
2,560
|
6,950
|
9,080
|
Capex
1 |
137
|
137
|
146
|
314
|
436
|
376
|
429
|
478
|
Capex/omzet
|
10,06%
|
5,75%
|
4,71%
|
9,48%
|
8,45%
|
8,07%
|
7,9%
|
7,84%
|
Datum van publicatie
|
13-08-19
|
13-08-20
|
10-08-21
|
24-08-22
|
16-08-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
59,67
USD Gemiddelde koersdoel
66,41
USD Spread / Gemiddelde doel +11,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,08% | 9,1 mld. | | +37,44% | 81,83 mld. | | +68,42% | 75,69 mld. | | -0,68% | 36,06 mld. | | -8,53% | 31,23 mld. | | -6,12% | 14,42 mld. | | -9,67% | 10,31 mld. | | +11,59% | 10,05 mld. | | -9,84% | 9,52 mld. | | +29,29% | 8,89 mld. |
Elektronische reparatiediensten
|