Beurs gesloten -
Nyse
22:00:02 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
124,73 USD
|
+4,34%
|
|
+12,05%
|
+47,10%
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
509.711
|
717.289
|
853.062
|
868.687
|
941.168
|
999.151
|
1.079.605
|
1.165.232
|
Variatie
|
-
|
40,72%
|
18,93%
|
1,83%
|
8,34%
|
6,16%
|
8,05%
|
7,93%
|
EBITDA
1 |
157.659
|
196.842
|
158.205
|
175.710
|
191.668
|
196.564
|
212.432
|
233.282
|
Variatie
|
-
|
24,85%
|
-19,63%
|
11,06%
|
9,08%
|
2,55%
|
8,07%
|
9,81%
|
Bedrijfsresultaat (EBIT)
1 |
91.430
|
89.678
|
69.638
|
100.351
|
113.350
|
139.393
|
153.437
|
172.187
|
Variatie
|
-
|
-1,92%
|
-22,35%
|
44,1%
|
12,95%
|
22,98%
|
10,08%
|
12,22%
|
Betaalde rente
1 |
-5.180
|
-4.476
|
-4.909
|
-5.918
|
-7.947
|
-8.953
|
-8.980
|
-8.369
|
Resultaat voor belastingen (EBT)
1 |
166.645
|
165.578
|
59.550
|
89.185
|
101.596
|
144.625
|
156.023
|
173.111
|
Variatie
|
-
|
-0,64%
|
-64,04%
|
49,76%
|
13,92%
|
42,35%
|
7,88%
|
10,95%
|
Nettowinst (verlies)
1 |
149.263
|
150.308
|
61.959
|
72.509
|
79.741
|
120.458
|
131.306
|
150.704
|
Variatie
|
-
|
0,7%
|
-58,78%
|
17,03%
|
9,97%
|
51,06%
|
9%
|
14,77%
|
Datum van publicatie
|
22-05-20
|
13-05-21
|
26-05-22
|
18-05-23
|
14-05-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Maart |
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
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
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
2026 Q4
|
2027 Q1
|
2027 Q2
|
---|
Omzet
1 |
161.456
|
114.314
|
153.751
|
155.059
|
221.084
|
187.395
|
205.740
|
200.690
|
242.580
|
204.052
|
205.555
|
207.176
|
247.756
|
208.200
|
234.156
|
224.790
|
260.348
|
221.874
|
243.236
|
236.503
|
278.927
|
238.368
|
257.862
|
260.288
|
305.801
|
260.393
|
285.392
|
282.890
|
Variatie
|
-
|
-29,2%
|
34,5%
|
0,85%
|
42,58%
|
-15,24%
|
9,79%
|
-2,45%
|
20,87%
|
-15,88%
|
0,74%
|
0,79%
|
19,59%
|
-15,97%
|
12,47%
|
-4%
|
15,82%
|
-14,78%
|
9,63%
|
-2,77%
|
17,94%
|
-14,54%
|
8,18%
|
0,94%
|
17,49%
|
-14,85%
|
9,6%
|
-0,88%
|
EBITDA
1 |
55.880
|
25.440
|
51.039
|
47.525
|
68.380
|
29.898
|
48.628
|
34.840
|
51.364
|
23.373
|
41.114
|
43.311
|
59.162
|
32.123
|
52.052
|
49.237
|
59.572
|
30.807
|
51.161
|
47.327
|
60.836
|
39.779
|
53.338
|
50.350
|
67.336
|
46.398
|
60.655
|
57.178
|
Variatie
|
-
|
-54,47%
|
100,62%
|
-6,88%
|
43,88%
|
-56,28%
|
62,65%
|
-28,35%
|
47,43%
|
-54,5%
|
75,9%
|
5,34%
|
36,6%
|
-45,7%
|
62,04%
|
-5,41%
|
20,99%
|
-48,29%
|
66,07%
|
-7,49%
|
28,54%
|
-34,61%
|
34,09%
|
-5,6%
|
33,73%
|
-31,09%
|
30,73%
|
-5,73%
|
Bedrijfsresultaat (EBIT)
1 |
39.560
|
7.131
|
34.705
|
13.634
|
49.002
|
-7.663
|
30.847
|
15.006
|
7.068
|
16.717
|
24.943
|
25.137
|
35.031
|
15.240
|
42.490
|
33.584
|
22.511
|
14.765
|
35.989
|
35.246
|
47.554
|
23.659
|
36.786
|
39.296
|
55.979
|
32.977
|
47.691
|
44.091
|
Variatie
|
-
|
-81,97%
|
386,68%
|
-60,71%
|
259,41%
|
-
|
-
|
-51,35%
|
-52,9%
|
136,52%
|
49,21%
|
0,78%
|
39,36%
|
-56,5%
|
178,81%
|
-20,96%
|
-32,97%
|
-34,41%
|
143,75%
|
-2,06%
|
34,92%
|
-50,25%
|
55,48%
|
6,83%
|
42,45%
|
-41,09%
|
44,62%
|
-7,55%
|
Charge d'intérêts
1 |
-1.309
|
-1.165
|
-1.123
|
-1.101
|
-1.092
|
-1.160
|
-1.267
|
-1.267
|
-1.186
|
-1.189
|
-1.244
|
-1.388
|
-1.550
|
-1.736
|
-1.784
|
-1.854
|
-2.132
|
-2.177
|
-2.188
|
-2.427
|
-2.207
|
-2.120
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
56.374
|
-569
|
57.212
|
24.191
|
90.772
|
-6.597
|
45.838
|
3.946
|
29.326
|
-19.560
|
29.177
|
-15.759
|
50.459
|
25.308
|
36.172
|
38.257
|
17.318
|
9.849
|
32.580
|
49.948
|
40.975
|
21.950
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-57,72%
|
275,23%
|
-
|
-
|
-91,39%
|
643,18%
|
-
|
-
|
-
|
-
|
-49,84%
|
42,93%
|
5,76%
|
-54,73%
|
-43,13%
|
230,8%
|
53,31%
|
-17,96%
|
-46,43%
|
-100%
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
52.309
|
3.162
|
47.591
|
28.769
|
79.427
|
-5.479
|
45.141
|
5.367
|
20.429
|
-16.241
|
22.739
|
-20.561
|
46.815
|
23.516
|
34.332
|
27.706
|
14.433
|
3.270
|
24.269
|
43.874
|
37.901
|
17.818
|
29.498
|
36.577
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-93,96%
|
1.405,09%
|
-39,55%
|
176,09%
|
-
|
-
|
-88,11%
|
280,64%
|
-
|
-
|
-
|
-
|
-49,77%
|
45,99%
|
-19,3%
|
-47,91%
|
-77,34%
|
642,17%
|
80,78%
|
-13,61%
|
-52,99%
|
65,55%
|
24%
|
-100%
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
22-05-20
|
20-08-20
|
05-11-20
|
02-02-21
|
13-05-21
|
03-08-21
|
18-11-21
|
24-02-22
|
26-05-22
|
04-08-22
|
17-11-22
|
23-02-23
|
18-05-23
|
10-08-23
|
16-11-23
|
07-02-24
|
14-05-24
|
15-08-24
|
15-11-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: Maart |
2023 S2
|
---|
Omzet
1 |
455.956
|
Variatie
|
-
|
EBITDA
|
-
|
Variatie
|
-
|
Bedrijfsresultaat (EBIT)
1 |
50.271
|
Variatie
|
-
|
Charge d'intérêts
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
Variatie
|
-
|
Nettowinst (verlies)
|
-
|
Variatie
|
-
|
Datum van publicatie
|
18-05-23
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
-205.073
|
-181.940
|
-48.554
|
-31.732
|
-77.349
|
-321.842
|
-368.157
|
-451.321
|
Variatie
|
-
|
-188,72%
|
-126,69%
|
-165,35%
|
-343,76%
|
-516,09%
|
-214,39%
|
-222,59%
|
Datum van publicatie
|
22-05-20
|
13-05-21
|
26-05-22
|
18-05-23
|
14-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
37.498
|
39.523
|
42.028
|
30.373
|
27.579
|
48.289
|
50.320
|
45.807
|
Variatie
|
-
|
5,4%
|
6,34%
|
-27,73%
|
-9,2%
|
75,09%
|
4,21%
|
-8,97%
|
Vrije kasstroom (FCF)
1 |
143.109
|
192.263
|
98.874
|
171.663
|
156.210
|
137.683
|
151.407
|
173.067
|
Variatie
|
-
|
34,35%
|
-48,57%
|
73,62%
|
-9%
|
-11,86%
|
9,97%
|
14,31%
|
Datum van publicatie
|
22-05-20
|
13-05-21
|
26-05-22
|
18-05-23
|
14-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
30,93%
|
27,44%
|
18,55%
|
20,23%
|
20,36%
|
19,67%
|
19,68%
|
20,02%
|
EBIT-marge (%)
|
17,94%
|
12,5%
|
8,16%
|
11,55%
|
12,04%
|
13,95%
|
14,21%
|
14,78%
|
EBT-marge (%)
|
32,69%
|
23,08%
|
6,98%
|
10,27%
|
10,79%
|
14,47%
|
14,45%
|
14,86%
|
Nettomarge (%)
|
29,28%
|
20,96%
|
7,26%
|
8,35%
|
8,47%
|
12,06%
|
12,16%
|
12,93%
|
FCF-marge (%)
|
28,08%
|
26,8%
|
11,59%
|
19,76%
|
16,6%
|
13,78%
|
14,02%
|
14,85%
|
Vrije kasstroom/nettoresultaat (%)
|
95,88%
|
127,91%
|
159,58%
|
236,75%
|
195,9%
|
114,3%
|
115,31%
|
114,84%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
13,1%
|
10,01%
|
8,48%
|
4,21%
|
9%
|
6,92%
|
6,87%
|
6,83%
|
ROE
|
23,93%
|
17,76%
|
15,22%
|
7,48%
|
16,03%
|
11,14%
|
11,28%
|
11,6%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
7,36%
|
5,51%
|
4,93%
|
3,5%
|
2,93%
|
4,83%
|
4,66%
|
3,93%
|
CAPEX / EBITDA (%)
|
23,78%
|
20,08%
|
26,57%
|
17,29%
|
14,39%
|
24,57%
|
23,69%
|
19,64%
|
CAPEX / FCF (%)
|
26,2%
|
20,56%
|
42,51%
|
17,69%
|
17,66%
|
35,07%
|
33,23%
|
26,47%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
67,69
|
84,35
|
52,43
|
75,65
|
71,53
|
68,54
|
85,3
|
84,37
|
Variatie
|
-
|
24,61%
|
-37,85%
|
44,29%
|
-5,44%
|
-4,19%
|
24,45%
|
-1,09%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
12,02
|
7,379
|
8,322
|
7,805
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-38,62%
|
12,78%
|
-6,21%
|
Nettoactief per aandeel
1 |
287,6
|
341,2
|
348,3
|
374,8
|
386,5
|
450
|
506,5
|
557,3
|
Variatie
|
-
|
18,64%
|
2,1%
|
7,6%
|
3,12%
|
16,42%
|
12,57%
|
10,03%
|
WPA
1 |
55,93
|
54,7
|
22,74
|
27,46
|
31,24
|
51,02
|
55,67
|
63,55
|
Variatie
|
-
|
-2,2%
|
-58,43%
|
20,76%
|
13,77%
|
63,31%
|
9,11%
|
14,16%
|
Aantal aandelen (in duizend)
|
2.683.752
|
2.711.119
|
2.687.500
|
2.565.752
|
2.506.837
|
2.260.274
|
2.260.274
|
2.260.274
|
Datum van publicatie
|
22-05-20
|
13-05-21
|
26-05-22
|
18-05-23
|
14-05-24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
17,7x |
16,3x |
---|
PBR-ratio |
2,01x |
1,79x |
---|
EV/omzet |
1,72x |
1,55x |
---|
Dividendrendement |
0,82% |
0,92% |
---|
Laatste slotkoers 904,67CNY Gemiddelde koersdoel 886,33CNY Spread / Gemiddelde doel -2,03% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|