Beurs gesloten -
Nyse
22:00:02 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,24 USD
|
-1,65%
|
|
-0,31%
|
-5,83%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.143
|
1.183
|
1.304
|
1.491
|
1.624
|
1.731
|
1.845
|
1.951
|
Variatie
|
-
|
3,45%
|
10,23%
|
14,32%
|
8,93%
|
6,61%
|
6,6%
|
5,73%
|
EBITDA
1 |
582,9
|
570,8
|
660,4
|
734,2
|
809,3
|
906
|
984,3
|
1.054
|
Variatie
|
-
|
-2,07%
|
15,69%
|
11,19%
|
10,22%
|
11,96%
|
8,63%
|
7,1%
|
Bedrijfsresultaat (EBIT)
1 |
253,6
|
227,7
|
287,5
|
331,2
|
352,7
|
422,7
|
475,1
|
549,5
|
Variatie
|
-
|
-10,23%
|
26,29%
|
15,18%
|
6,51%
|
19,85%
|
12,38%
|
15,67%
|
Betaalde rente
1 |
-127,1
|
-117
|
-114,9
|
-134,9
|
-140,2
|
-162,6
|
-181,4
|
-199,6
|
Resultaat voor belastingen (EBT)
1 |
156,3
|
154,8
|
210,6
|
310
|
432,1
|
313,1
|
257,6
|
319,8
|
Variatie
|
-
|
-0,92%
|
35,99%
|
47,24%
|
39,39%
|
-27,55%
|
-17,72%
|
24,16%
|
Nettowinst (verlies)
1 |
85,91
|
85,25
|
135,3
|
250,8
|
366,2
|
337
|
268,8
|
304,1
|
Variatie
|
-
|
-0,77%
|
58,71%
|
85,37%
|
46,03%
|
-7,98%
|
-20,24%
|
13,14%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
 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 |
284
|
289,6
|
283,1
|
310,8
|
299,3
|
312,6
|
313,7
|
339,6
|
338,1
|
356,1
|
361,9
|
391,6
|
380,9
|
397,7
|
395,5
|
421,7
|
408,7
|
423,6
|
423,5
|
445,1
|
442
|
458
|
456,9
|
482
|
473,7
|
485,2
|
482,2
|
512
|
Variatie
|
-
|
1,97%
|
-2,24%
|
9,79%
|
-3,69%
|
4,42%
|
0,35%
|
8,26%
|
-0,43%
|
5,33%
|
1,62%
|
8,22%
|
-2,73%
|
4,4%
|
-0,54%
|
6,61%
|
-3,09%
|
3,65%
|
-0,01%
|
5,09%
|
-0,68%
|
3,62%
|
-0,23%
|
5,47%
|
-1,72%
|
2,43%
|
-0,62%
|
6,18%
|
EBITDA
1 |
148
|
139,3
|
135,6
|
144
|
152
|
149,3
|
158,9
|
164,4
|
175,9
|
170,9
|
177,3
|
188,4
|
195,4
|
196,9
|
202,4
|
205,5
|
212
|
211
|
217
|
221,8
|
237,1
|
239,7
|
243
|
246,7
|
254,8
|
253,1
|
257,6
|
262,8
|
Variatie
|
-
|
-5,9%
|
-2,69%
|
6,23%
|
5,55%
|
-1,75%
|
6,41%
|
3,45%
|
6,99%
|
-2,85%
|
3,79%
|
6,22%
|
3,73%
|
0,78%
|
2,79%
|
1,55%
|
3,15%
|
-0,46%
|
2,84%
|
2,21%
|
6,89%
|
1,1%
|
1,38%
|
1,52%
|
3,28%
|
-0,68%
|
1,79%
|
2,01%
|
Bedrijfsresultaat (EBIT)
1 |
64,82
|
56,48
|
50,71
|
57
|
63,48
|
59,26
|
67,78
|
69,89
|
78,7
|
70,9
|
72,92
|
79,04
|
87,87
|
89,26
|
89,19
|
90,67
|
96,23
|
95,29
|
99,41
|
102,1
|
113,7
|
114,4
|
117,5
|
121,3
|
134,7
|
134,8
|
138,9
|
146,1
|
Variatie
|
-
|
-12,87%
|
-10,2%
|
12,39%
|
11,38%
|
-6,66%
|
14,38%
|
3,11%
|
12,61%
|
-9,91%
|
2,85%
|
8,39%
|
11,18%
|
1,58%
|
-0,08%
|
1,66%
|
6,13%
|
-0,98%
|
4,32%
|
2,72%
|
11,34%
|
0,61%
|
2,76%
|
3,21%
|
11,07%
|
0,05%
|
3,03%
|
5,18%
|
Charge d'intérêts
1 |
-31,16
|
-29,72
|
-29,56
|
-29,27
|
-28,5
|
-28
|
-27,53
|
-31,1
|
-28,26
|
-27,57
|
-34,8
|
-36,25
|
-36,25
|
-35,88
|
-34,84
|
-34,38
|
-35,09
|
-38,58
|
-38,68
|
-43,61
|
-42,89
|
-44,96
|
-45,15
|
-45,7
|
-46,65
|
-49,63
|
-50,44
|
-51,95
|
Resultaat voor belastingen (EBT)
|
41,46
|
37,53
|
31,81
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-9,49%
|
-15,24%
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
23,59
|
20,24
|
15,37
|
22,55
|
27,08
|
30,21
|
20,1
|
36,87
|
48,1
|
55,94
|
56,59
|
50,72
|
87,54
|
117,5
|
98,03
|
74,11
|
76,62
|
109,3
|
92,14
|
73,82
|
63,21
|
63,67
|
64,51
|
66,71
|
73,02
|
68,47
|
71,39
|
74,58
|
Variatie
|
-
|
-14,18%
|
-24,08%
|
46,74%
|
20,08%
|
11,57%
|
-33,47%
|
83,41%
|
30,48%
|
16,29%
|
1,16%
|
-10,38%
|
72,61%
|
34,19%
|
-16,55%
|
-24,4%
|
3,38%
|
42,64%
|
-15,69%
|
-19,88%
|
-14,37%
|
0,72%
|
1,32%
|
3,41%
|
9,47%
|
-6,23%
|
4,25%
|
4,47%
|
Datum van publicatie
|
27-02-20
|
07-05-20
|
06-08-20
|
05-11-20
|
25-02-21
|
06-05-21
|
05-08-21
|
04-11-21
|
24-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
23-02-23
|
04-05-23
|
27-07-23
|
02-11-23
|
22-02-24
|
02-05-24
|
01-08-24
|
29-10-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
2.796
|
2.680
|
3.832
|
4.447
|
4.402
|
4.626
|
4.877
|
5.096
|
Variatie
|
-
|
-4,15%
|
42,99%
|
16,05%
|
-1,01%
|
5,08%
|
5,43%
|
4,49%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
-
|
-
|
1.154
|
1.009
|
1.060
|
1.051
|
Variatie
|
-
|
-
|
-
|
-12,58%
|
5,06%
|
-0,83%
|
Vrije kasstroom (FCF)
1 |
543,1
|
599,9
|
604,5
|
692
|
742
|
790
|
Variatie
|
-
|
10,46%
|
0,77%
|
14,47%
|
7,23%
|
6,47%
|
Datum van publicatie
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
50,98%
|
48,26%
|
50,65%
|
49,26%
|
49,84%
|
52,34%
|
53,34%
|
54,03%
|
EBIT-marge (%)
|
22,18%
|
19,25%
|
22,05%
|
22,22%
|
21,72%
|
24,42%
|
25,74%
|
28,16%
|
EBT-marge (%)
|
13,67%
|
13,09%
|
16,15%
|
20,8%
|
26,62%
|
18,09%
|
13,96%
|
16,39%
|
Nettomarge (%)
|
7,51%
|
7,21%
|
10,38%
|
16,82%
|
22,56%
|
19,47%
|
14,57%
|
15,59%
|
FCF-marge (%)
|
-
|
-
|
41,65%
|
40,25%
|
37,23%
|
39,98%
|
40,21%
|
40,49%
|
Vrije kasstroom/nettoresultaat (%)
|
-
|
-
|
401,41%
|
239,21%
|
165,07%
|
205,34%
|
276,04%
|
259,76%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
0,95%
|
0,91%
|
1,32%
|
2,36%
|
2,95%
|
2,48%
|
1,65%
|
1,96%
|
ROE
|
1,62%
|
1,53%
|
2,28%
|
4,35%
|
5,44%
|
3,38%
|
3,14%
|
3,76%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
4,8x
|
4,7x
|
5,8x
|
6,06x
|
5,44x
|
5,11x
|
4,96x
|
4,83x
|
Schuld/vrije kasstroom
|
-
|
-
|
7,06x
|
7,41x
|
7,28x
|
6,69x
|
6,57x
|
6,45x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
-
|
-
|
-
|
-
|
71,09%
|
58,29%
|
57,44%
|
53,88%
|
CAPEX / EBITDA (%)
|
-
|
-
|
-
|
-
|
142,62%
|
111,35%
|
107,69%
|
99,72%
|
CAPEX / FCF (%)
|
-
|
-
|
-
|
-
|
190,92%
|
145,8%
|
142,85%
|
133,06%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
1,544
|
1,828
|
1,66
|
1,785
|
2,018
|
2,136
|
2,276
|
Variatie
|
-
|
-
|
18,43%
|
-9,21%
|
7,52%
|
13,05%
|
5,85%
|
6,58%
|
Dividend per aandeel
1 |
0,2
|
0,2
|
0,4
|
0,72
|
0,88
|
1,03
|
1,089
|
1,221
|
Variatie
|
-
|
0%
|
100%
|
80%
|
22,22%
|
17,06%
|
5,73%
|
12,08%
|
Nettoactief per aandeel
1 |
17,99
|
18,28
|
17,93
|
18,38
|
19,09
|
18,25
|
18,24
|
18,54
|
Variatie
|
-
|
1,62%
|
-1,91%
|
2,52%
|
3,88%
|
-4,41%
|
-0,07%
|
1,64%
|
WPA
1 |
0,29
|
0,28
|
0,41
|
0,71
|
1,01
|
0,8828
|
0,6994
|
0,762
|
Variatie
|
-
|
-3,45%
|
46,43%
|
73,17%
|
42,25%
|
-12,6%
|
-20,78%
|
8,96%
|
Aantal aandelen (in duizend)
|
300.711
|
316.263
|
334.396
|
353.445
|
362.056
|
369.507
|
369.507
|
369.507
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
39,9x |
50,4x |
---|
PBR-ratio |
1,93x |
1,93x |
---|
EV/omzet |
10,2x |
9,7x |
---|
Dividendrendement |
2,92% |
3,09% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 35,24USD Gemiddelde koersdoel 40,35USD Spread / Gemiddelde doel +14,50% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|