Beurs gesloten -
Nyse
22:00:02 12-12-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,28 USD
|
-0,65%
|
|
-4,35%
|
+9,69%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
26.145
|
42.518
|
46.385
|
46.159
|
45.006
|
47.468
|
46.889
|
44.212
|
Variatie
|
-
|
62,62%
|
9,09%
|
-0,49%
|
-2,5%
|
5,47%
|
-1,22%
|
-5,71%
|
EBITDA
1 |
9.945
|
18.118
|
20.493
|
20.123
|
17.498
|
5.460
|
18.212
|
15.881
|
Variatie
|
-
|
82,18%
|
13,11%
|
-1,81%
|
-13,04%
|
-68,79%
|
233,53%
|
-12,8%
|
Bedrijfsresultaat (EBIT)
1 |
8.199
|
17.426
|
19.830
|
19.442
|
16.785
|
4.707
|
17.162
|
15.566
|
Variatie
|
-
|
112,54%
|
13,8%
|
-1,96%
|
-13,67%
|
-71,96%
|
264,61%
|
-9,3%
|
Betaalde rente
1 |
-192
|
-1.299
|
-1.295
|
-1.232
|
-1.166
|
-1.967
|
-1.714
|
-1.485
|
Resultaat voor belastingen (EBT)
1 |
4.975
|
-6.871
|
8.098
|
7.713
|
8.440
|
-6.919
|
8.205
|
7.170
|
Variatie
|
-
|
-
|
-
|
-4,75%
|
9,43%
|
-
|
-
|
-12,61%
|
Nettowinst (verlies)
1 |
3.439
|
-9.015
|
6.994
|
6.327
|
8.025
|
-6.600
|
9.688
|
9.913
|
Variatie
|
-
|
-
|
-
|
-9,54%
|
26,84%
|
-
|
-
|
2,32%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
04-02-22
|
02-02-23
|
02-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
7.945
|
10.781
|
10.129
|
10.540
|
11.068
|
11.073
|
11.703
|
11.624
|
11.985
|
11.648
|
11.887
|
11.218
|
11.406
|
11.337
|
11.226
|
10.966
|
11.477
|
11.865
|
12.201
|
11.892
|
11.544
|
11.674
|
11.946
|
11.749
|
11.816
|
Variatie
|
-
|
35,7%
|
-6,05%
|
4,06%
|
5,01%
|
0,05%
|
5,69%
|
-0,68%
|
3,11%
|
-2,81%
|
2,05%
|
-5,63%
|
1,68%
|
-0,6%
|
-0,98%
|
-2,32%
|
4,66%
|
3,38%
|
2,83%
|
-2,53%
|
-2,92%
|
1,12%
|
2,33%
|
-1,65%
|
0,57%
|
EBITDA
1 |
3.720
|
4.937
|
4.542
|
4.685
|
3.980
|
4.913
|
5.363
|
5.385
|
4.832
|
5.305
|
7.812
|
7.424
|
4.288
|
5.030
|
4.268
|
4.539
|
3.816
|
-8.984
|
7.477
|
7.037
|
4.038
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
32,72%
|
-8%
|
3,15%
|
-15,05%
|
23,44%
|
9,16%
|
0,41%
|
-10,27%
|
9,79%
|
47,26%
|
-4,97%
|
-42,24%
|
17,3%
|
-15,15%
|
6,35%
|
-15,93%
|
-
|
-
|
-5,88%
|
-42,61%
|
-100%
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.484
|
4.716
|
4.373
|
4.521
|
3.816
|
4.758
|
5.198
|
5.204
|
4.670
|
5.267
|
5.229
|
4.836
|
4.110
|
4.857
|
4.251
|
4.360
|
3.630
|
-8.329
|
4.881
|
4.445
|
3.721
|
4.473
|
4.516
|
4.522
|
3.643
|
Variatie
|
-
|
89,86%
|
-7,27%
|
3,38%
|
-15,59%
|
24,69%
|
9,25%
|
0,12%
|
-10,26%
|
12,78%
|
-0,72%
|
-7,52%
|
-15,01%
|
18,18%
|
-12,48%
|
2,56%
|
-16,74%
|
-
|
-
|
-8,93%
|
-16,29%
|
20,21%
|
0,96%
|
0,14%
|
-19,45%
|
Charge d'intérêts
1 |
-163
|
-301
|
-332
|
-333
|
-333
|
-344
|
-318
|
-316
|
-317
|
-316
|
-286
|
-299
|
-294
|
-288
|
-282
|
-280
|
-316
|
-425
|
-521
|
-505
|
-499
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
1.627
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.958
|
2.209
|
1.859
|
2.770
|
1.859
|
2.137
|
1.674
|
-11.516
|
1.286
|
1.676
|
1.278
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,82%
|
-15,84%
|
49%
|
-32,89%
|
14,95%
|
-21,67%
|
-
|
-
|
30,33%
|
-23,75%
|
-100%
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-1.056
|
-
|
-85
|
1.872
|
-10.027
|
-
|
-
|
-
|
2.372
|
1.278
|
1.421
|
1.606
|
2.022
|
2.262
|
2.073
|
1.928
|
1.762
|
-11.911
|
1.680
|
1.211
|
1.735
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-100%
|
-
|
-
|
-
|
-100%
|
-
|
-
|
-
|
-46,12%
|
11,19%
|
13,02%
|
25,9%
|
11,87%
|
-8,36%
|
-6,99%
|
-8,61%
|
-
|
-
|
-27,92%
|
43,31%
|
-100%
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
07-05-20
|
06-08-20
|
05-11-20
|
04-02-21
|
29-04-21
|
28-07-21
|
27-10-21
|
04-02-22
|
29-04-22
|
27-07-22
|
25-10-22
|
02-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
02-02-24
|
25-04-24
|
26-07-24
|
31-10-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
31.340
|
34.412
|
27.587
|
30.067
|
27.128
|
38.374
|
30.869
|
24.442
|
Variatie
|
-
|
9,8%
|
-19,83%
|
8,99%
|
-9,77%
|
41,46%
|
-19,56%
|
-20,82%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
04-02-22
|
02-02-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
836
|
753
|
973
|
1.118
|
1.209
|
1.194
|
1.085
|
1.051
|
Variatie
|
-
|
-9,93%
|
29,22%
|
14,9%
|
8,14%
|
-1,27%
|
-9,12%
|
-3,1%
|
Vrije kasstroom (FCF)
1 |
7.231
|
13.299
|
15.234
|
11.948
|
12.651
|
16.029
|
15.950
|
14.353
|
Variatie
|
-
|
83,92%
|
14,55%
|
-21,57%
|
5,88%
|
26,7%
|
-0,49%
|
-10,01%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
04-02-22
|
02-02-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
38,04%
|
42,61%
|
44,18%
|
43,59%
|
38,88%
|
11,5%
|
38,84%
|
35,92%
|
EBIT-marge (%)
|
31,36%
|
40,98%
|
42,75%
|
42,12%
|
37,3%
|
9,92%
|
36,6%
|
35,21%
|
EBT-marge (%)
|
19,03%
|
-16,16%
|
17,46%
|
16,71%
|
18,75%
|
-14,58%
|
17,5%
|
16,22%
|
Nettomarge (%)
|
13,15%
|
-21,2%
|
15,08%
|
13,71%
|
17,83%
|
-13,9%
|
20,66%
|
22,42%
|
FCF-marge (%)
|
27,66%
|
31,28%
|
32,84%
|
25,88%
|
28,11%
|
33,77%
|
34,02%
|
32,46%
|
Vrije kasstroom/nettoresultaat (%)
|
210,26%
|
-147,52%
|
217,82%
|
188,84%
|
157,64%
|
-242,87%
|
164,64%
|
144,8%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
-
|
11,89%
|
14,8%
|
16,04%
|
8,36%
|
-5,2%
|
13,21%
|
12,23%
|
ROE
|
24,49%
|
33,04%
|
45,69%
|
49,35%
|
51,57%
|
8,13%
|
77,48%
|
62,52%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
3,15x
|
1,9x
|
1,35x
|
1,49x
|
1,55x
|
7,03x
|
1,69x
|
1,54x
|
Schuld/vrije kasstroom
|
4,33x
|
2,59x
|
1,81x
|
2,52x
|
2,14x
|
2,39x
|
1,94x
|
1,7x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
3,2%
|
1,77%
|
2,1%
|
2,42%
|
2,69%
|
2,51%
|
2,31%
|
2,38%
|
CAPEX / EBITDA (%)
|
8,41%
|
4,16%
|
4,75%
|
5,56%
|
6,91%
|
21,86%
|
5,96%
|
6,62%
|
CAPEX / FCF (%)
|
11,56%
|
5,66%
|
6,39%
|
9,36%
|
9,56%
|
7,45%
|
6,8%
|
7,32%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
4,712
|
6,223
|
7,297
|
6,089
|
6,67
|
8,37
|
6,941
|
7,632
|
Variatie
|
-
|
32,07%
|
17,26%
|
-16,56%
|
9,54%
|
25,48%
|
-17,07%
|
9,96%
|
Dividend per aandeel
1 |
1,68
|
1,84
|
2,01
|
2,19
|
2,31
|
2,388
|
2,475
|
2,536
|
Variatie
|
-
|
9,52%
|
9,24%
|
8,96%
|
5,48%
|
3,39%
|
3,64%
|
2,46%
|
Nettoactief per aandeel
1 |
30,26
|
16,75
|
16,7
|
14,34
|
14,73
|
9,098
|
10,77
|
11,89
|
Variatie
|
-
|
-44,65%
|
-0,33%
|
-14,11%
|
2,72%
|
-38,24%
|
18,35%
|
10,38%
|
WPA
1 |
-
|
-3,99
|
3,12
|
2,95
|
3,86
|
-3,186
|
5,166
|
5,177
|
Variatie
|
-
|
-
|
-178,2%
|
-5,45%
|
30,85%
|
-182,55%
|
-262,14%
|
0,2%
|
Aantal aandelen (in duizend)
|
2.344.185
|
2.259.752
|
2.219.645
|
2.219.645
|
2.034.758
|
2.028.177
|
2.028.177
|
2.028.177
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
04-02-22
|
02-02-23
|
02-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
K/w-verhouding |
-17,7x |
10,9x |
---|
PBR-ratio |
6,19x |
5,23x |
---|
EV/omzet |
3,21x |
3,09x |
---|
Dividendrendement |
4,24% |
4,4% |
---|
Laatste slotkoers 56,28USD Gemiddelde koersdoel 60,58USD Spread / Gemiddelde doel +7,64% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|