Beurs gesloten -
Nasdaq
22:00:00 12-12-2024
|
Nabeurs
01:58:39
|
228,97 USD
|
-0,56%
|
|
228,12 |
-0,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
280.522
|
386.064
|
469.822
|
513.983
|
574.785
|
637.769
|
706.766
|
781.651
|
Variatie
|
-
|
37,62%
|
21,7%
|
9,4%
|
11,83%
|
10,96%
|
10,82%
|
10,6%
|
EBITDA
1 |
43.395
|
57.283
|
71.994
|
75.053
|
110.305
|
141.657
|
165.516
|
195.168
|
Variatie
|
-
|
32%
|
25,68%
|
4,25%
|
46,97%
|
28,42%
|
16,84%
|
17,92%
|
Bedrijfsresultaat (EBIT)
1 |
14.541
|
22.899
|
24.879
|
12.248
|
36.852
|
66.168
|
80.380
|
98.873
|
Variatie
|
-
|
57,48%
|
8,65%
|
-50,77%
|
200,88%
|
79,55%
|
21,48%
|
23,01%
|
Betaalde rente
1 |
-1.600
|
-1.647
|
-1.809
|
-2.367
|
-3.182
|
-2.465
|
-2.367
|
-2.504
|
Resultaat voor belastingen (EBT)
1 |
13.976
|
24.178
|
38.151
|
-5.936
|
37.557
|
65.724
|
82.089
|
101.138
|
Variatie
|
-
|
73%
|
57,79%
|
-
|
-
|
75%
|
24,9%
|
23,2%
|
Nettowinst (verlies)
1 |
11.588
|
21.331
|
33.364
|
-2.722
|
30.425
|
54.916
|
66.732
|
82.914
|
Variatie
|
-
|
84,08%
|
56,41%
|
-
|
-
|
80,5%
|
21,52%
|
24,25%
|
Datum van publicatie
|
30-01-20
|
02-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
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
|
---|
Omzet
1 |
87.437
|
75.452
|
88.912
|
96.145
|
125.555
|
108.518
|
113.080
|
110.812
|
137.412
|
116.444
|
121.234
|
127.101
|
149.204
|
127.358
|
134.383
|
143.083
|
169.961
|
143.313
|
147.977
|
158.877
|
187.268
|
158.522
|
163.973
|
175.484
|
206.841
|
176.755
|
180.731
|
193.550
|
Variatie
|
-
|
-13,71%
|
17,84%
|
8,14%
|
30,59%
|
-13,57%
|
4,2%
|
-2,01%
|
24%
|
-15,26%
|
4,11%
|
4,84%
|
17,39%
|
-14,64%
|
5,52%
|
6,47%
|
18,78%
|
-15,68%
|
3,25%
|
7,37%
|
17,87%
|
-15,35%
|
3,44%
|
7,02%
|
17,87%
|
-14,55%
|
2,25%
|
7,09%
|
EBITDA
1 |
11.954
|
11.178
|
14.482
|
15.067
|
16.557
|
18.717
|
19.342
|
16.969
|
16.966
|
16.146
|
18.210
|
18.450
|
21.787
|
20.868
|
26.543
|
29.392
|
33.502
|
32.180
|
33.529
|
36.448
|
39.718
|
37.429
|
39.652
|
41.683
|
46.720
|
43.238
|
45.522
|
48.882
|
Variatie
|
-
|
-6,49%
|
29,56%
|
4,04%
|
9,89%
|
13,05%
|
3,34%
|
-12,27%
|
-0,02%
|
-4,83%
|
12,78%
|
1,32%
|
18,09%
|
-4,22%
|
27,19%
|
10,73%
|
13,98%
|
-3,95%
|
4,19%
|
8,71%
|
8,97%
|
-5,76%
|
5,94%
|
5,12%
|
12,09%
|
-7,45%
|
5,28%
|
7,38%
|
Bedrijfsresultaat (EBIT)
1 |
3.879
|
3.989
|
5.843
|
6.194
|
6.873
|
8.865
|
7.702
|
4.852
|
3.460
|
3.669
|
3.317
|
2.525
|
2.737
|
4.774
|
7.681
|
11.188
|
13.209
|
15.307
|
14.672
|
17.411
|
18.805
|
18.012
|
18.407
|
20.415
|
22.759
|
22.777
|
22.277
|
25.822
|
Variatie
|
-
|
2,84%
|
46,48%
|
6,01%
|
10,96%
|
28,98%
|
-13,12%
|
-37%
|
-28,69%
|
6,04%
|
-9,59%
|
-23,88%
|
8,4%
|
74,42%
|
60,89%
|
45,66%
|
18,06%
|
15,88%
|
-4,15%
|
18,67%
|
8%
|
-4,21%
|
2,19%
|
10,91%
|
11,48%
|
0,08%
|
-2,2%
|
15,92%
|
Charge d'intérêts
1 |
-455
|
-402
|
-403
|
-428
|
-414
|
-399
|
-435
|
-493
|
-482
|
-472
|
-584
|
-617
|
-694
|
-823
|
-840
|
-806
|
-713
|
-644
|
-589
|
-603
|
-634,7
|
-644,5
|
-602,7
|
-613,4
|
-614,5
|
-618,5
|
-621,5
|
-625
|
Resultaat voor belastingen (EBT)
1 |
4.053
|
3.383
|
6.221
|
6.809
|
7.765
|
10.268
|
8.634
|
4.315
|
14.934
|
-5.265
|
-2.653
|
2.944
|
-962
|
4.119
|
7.563
|
12.189
|
13.686
|
12.983
|
15.245
|
18.037
|
19.473
|
18.276
|
18.857
|
21.046
|
23.836
|
24.253
|
24.428
|
27.379
|
Variatie
|
-
|
-16,53%
|
83,89%
|
9,45%
|
14,04%
|
32,23%
|
-15,91%
|
-50,02%
|
246,1%
|
-
|
-49,61%
|
-
|
-
|
-
|
83,61%
|
61,17%
|
12,28%
|
-5,14%
|
17,42%
|
18,31%
|
7,96%
|
-6,14%
|
3,18%
|
11,61%
|
13,26%
|
1,75%
|
0,72%
|
12,08%
|
Nettowinst (verlies)
1 |
3.268
|
2.535
|
5.243
|
6.331
|
7.222
|
8.107
|
7.778
|
3.156
|
14.323
|
-3.844
|
-2.028
|
2.872
|
278
|
3.172
|
6.750
|
9.879
|
10.624
|
10.431
|
13.485
|
15.328
|
15.827
|
14.918
|
15.378
|
17.252
|
19.599
|
19.190
|
19.655
|
22.292
|
Variatie
|
-
|
-22,43%
|
106,82%
|
20,75%
|
14,07%
|
12,25%
|
-4,06%
|
-59,42%
|
353,83%
|
-
|
-47,24%
|
-
|
-90,32%
|
1.041,01%
|
112,8%
|
46,36%
|
7,54%
|
-1,82%
|
29,28%
|
13,67%
|
3,26%
|
-5,74%
|
3,09%
|
12,18%
|
13,61%
|
-2,09%
|
2,42%
|
13,42%
|
Datum van publicatie
|
30-01-20
|
30-04-20
|
30-07-20
|
29-10-20
|
02-02-21
|
29-04-21
|
29-07-21
|
28-10-21
|
03-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
02-02-23
|
27-04-23
|
03-08-23
|
26-10-23
|
01-02-24
|
30-04-24
|
01-08-24
|
31-10-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
-31.607
|
-52.580
|
-47.305
|
-2.876
|
-28.466
|
-62.879
|
-131.142
|
-200.141
|
Variatie
|
-
|
-266,36%
|
-189,97%
|
-106,08%
|
-1.089,78%
|
-320,89%
|
-308,56%
|
-252,61%
|
Datum van publicatie
|
30-01-20
|
02-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
16.861
|
35.044
|
55.396
|
58.321
|
48.133
|
71.161
|
81.514
|
85.589
|
Variatie
|
-
|
107,84%
|
58,08%
|
5,28%
|
-17,47%
|
47,84%
|
14,55%
|
5%
|
Vrije kasstroom (FCF)
1 |
21.653
|
31.020
|
-14.726
|
-11.569
|
36.813
|
43.629
|
65.004
|
90.908
|
Variatie
|
-
|
43,26%
|
-147,47%
|
-21,44%
|
-418,2%
|
18,51%
|
48,99%
|
39,85%
|
Datum van publicatie
|
30-01-20
|
02-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
15,47%
|
14,84%
|
15,32%
|
14,6%
|
19,19%
|
22,21%
|
23,42%
|
24,97%
|
EBIT-marge (%)
|
5,18%
|
5,93%
|
5,3%
|
2,38%
|
6,41%
|
10,37%
|
11,37%
|
12,65%
|
EBT-marge (%)
|
4,98%
|
6,26%
|
8,12%
|
-1,15%
|
6,53%
|
10,31%
|
11,61%
|
12,94%
|
Nettomarge (%)
|
4,13%
|
5,53%
|
7,1%
|
-0,53%
|
5,29%
|
8,61%
|
9,44%
|
10,61%
|
FCF-marge (%)
|
7,72%
|
8,03%
|
-3,13%
|
-2,25%
|
6,4%
|
6,84%
|
9,2%
|
11,63%
|
Vrije kasstroom/nettoresultaat (%)
|
186,86%
|
145,42%
|
-44,14%
|
425,02%
|
121%
|
79,45%
|
97,41%
|
109,64%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
5,97%
|
7,81%
|
9%
|
-0,62%
|
6,14%
|
9,39%
|
9,94%
|
10,38%
|
ROE
|
21,95%
|
27,44%
|
28,81%
|
-1,92%
|
17,49%
|
20,86%
|
19,47%
|
18,57%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
6,01%
|
9,08%
|
11,79%
|
11,35%
|
8,37%
|
11,16%
|
11,53%
|
10,95%
|
CAPEX / EBITDA (%)
|
38,85%
|
61,18%
|
76,95%
|
77,71%
|
43,64%
|
50,23%
|
49,25%
|
43,85%
|
CAPEX / FCF (%)
|
77,87%
|
112,97%
|
-376,18%
|
-504,11%
|
130,75%
|
163,11%
|
125,4%
|
94,15%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
3,821
|
6,477
|
4,498
|
4,588
|
8,096
|
11,68
|
15,81
|
15,98
|
Variatie
|
-
|
69,51%
|
-30,56%
|
2,02%
|
76,45%
|
44,27%
|
35,32%
|
1,11%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
6,231
|
9,285
|
13,58
|
14,26
|
18,52
|
26,29
|
34,28
|
42,43
|
Variatie
|
-
|
49,01%
|
46,26%
|
5%
|
29,91%
|
41,92%
|
30,39%
|
23,78%
|
WPA
1 |
1,15
|
2,092
|
3,24
|
-0,27
|
2,9
|
5,138
|
6,18
|
7,544
|
Variatie
|
-
|
81,79%
|
54,94%
|
-108,33%
|
-1.174,07%
|
77,16%
|
20,28%
|
22,08%
|
Aantal aandelen (in duizend)
|
9.915.944
|
10.035.024
|
10.142.952
|
10.201.654
|
10.334.031
|
10.515.011
|
10.515.011
|
10.515.011
|
Datum van publicatie
|
30-01-20
|
02-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
K/w-verhouding |
44,6x |
37,1x |
---|
PBR-ratio |
8,71x |
6,68x |
---|
EV/omzet |
3,68x |
3,22x |
---|
Dividendrendement |
-
|
-
|
---|
Laatste slotkoers 228,97USD Gemiddelde koersdoel 235,67USD Spread / Gemiddelde doel +2,92% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|