Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
81,08
USD
|
+1,35%
|
|
-3,41%
|
-16,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.893
|
5.973
|
7.766
|
5.226
|
6.658
|
5.507
|
-
|
-
|
Bedrijfswaarde
1 |
5.681
|
6.337
|
9.215
|
7.122
|
8.608
|
7.353
|
7.118
|
6.820
|
K/w-verhouding
|
-39,2
x
|
16,3
x
|
13,3
x
|
8,01
x
|
16,2
x
|
11,8
x
|
9,92
x
|
9,46
x
|
Dividendrendement
|
1,45%
|
1,3%
|
1,27%
|
2,03%
|
-
|
2,07%
|
2,19%
|
2,36%
|
Marktkapitalisatie/omzet
|
1,19
x
|
1,37
x
|
1,33
x
|
0,77
x
|
1,04
x
|
0,91
x
|
0,86
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
1,38
x
|
1,46
x
|
1,58
x
|
1,05
x
|
1,34
x
|
1,22
x
|
1,12
x
|
1,05
x
|
Bedrijfswaarde/EBITDA
|
8,47
x
|
8,65
x
|
8,65
x
|
5,56
x
|
7,54
x
|
7,53
x
|
6,62
x
|
6,09
x
|
Bedrijfswaarde/FCF
|
28,2
x
|
10,3
x
|
30
x
|
36
x
|
19,4
x
|
15,8
x
|
13,9
x
|
13,4
x
|
FCF Yield
|
3,55%
|
9,72%
|
3,33%
|
2,78%
|
5,16%
|
6,34%
|
7,2%
|
7,48%
|
Price to Book
|
3,93
x
|
4,02
x
|
4,05
x
|
2,52
x
|
3,34
x
|
2,6
x
|
2,33
x
|
2,09
x
|
Aantal aandelen (in duizenden)
|
81.574
|
78.343
|
77.095
|
72.507
|
68.813
|
67.918
|
-
|
-
|
Referentieprijs
2 |
59,98
|
76,24
|
100,7
|
72,08
|
96,75
|
81,08
|
81,08
|
81,08
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.109
|
4.348
|
5.846
|
6.812
|
6.401
|
6.023
|
6.378
|
6.515
|
EBITDA
1 |
670,6
|
732,3
|
1.065
|
1.280
|
1.142
|
977
|
1.075
|
1.120
|
Bedrijfsresultaat (EBIT)
1 |
531,9
|
578,9
|
886,8
|
1.049
|
869,3
|
736,8
|
836
|
871,2
|
Operationele Marge
|
12,94%
|
13,32%
|
15,17%
|
15,39%
|
13,58%
|
12,23%
|
13,11%
|
13,37%
|
Resultaat voor belastingen (EBT)
1 |
110,7
|
472,7
|
736,4
|
853,6
|
628,9
|
588,3
|
721,5
|
-
|
Nettowinst (verlies)
1 |
-131
|
372,7
|
593,3
|
677
|
420,4
|
474,7
|
555,3
|
579,3
|
Nettomarge
|
-3,19%
|
8,57%
|
10,15%
|
9,94%
|
6,57%
|
7,88%
|
8,71%
|
8,89%
|
WPA
2 |
-1,530
|
4,680
|
7,570
|
9,000
|
5,960
|
6,879
|
8,174
|
8,573
|
Free Cash Flow
1 |
201,6
|
615,9
|
306,9
|
197,8
|
444,3
|
466
|
512,2
|
510
|
FCF-marge
|
4,91%
|
14,17%
|
5,25%
|
2,9%
|
6,94%
|
7,74%
|
8,03%
|
7,83%
|
Kasstroomconversie (ebitda)
|
30,06%
|
84,1%
|
28,82%
|
15,45%
|
38,9%
|
47,7%
|
47,64%
|
45,55%
|
Kasstroomconversie (nettowinst)
|
-
|
165,25%
|
51,73%
|
29,22%
|
105,69%
|
98,17%
|
92,24%
|
88,03%
|
Dividend per aandeel
2 |
0,8700
|
0,9900
|
1,275
|
1,460
|
-
|
1,680
|
1,772
|
1,916
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
1.427
|
1.431
|
1.696
|
1.836
|
1.698
|
1.583
|
1.744
|
1.702
|
1.594
|
1.362
|
1.365
|
1.567
|
1.645
|
1.474
|
1.513
|
EBITDA
1 |
264,4
|
206,5
|
321,1
|
352,7
|
340,6
|
265,5
|
327,1
|
302,3
|
299,4
|
213,4
|
210,9
|
247,4
|
293,3
|
235,3
|
253,2
|
Bedrijfsresultaat (EBIT)
1 |
221,1
|
156,3
|
267,5
|
300,2
|
278,8
|
202,2
|
262,4
|
234,9
|
230,1
|
141,9
|
141,5
|
191
|
227,8
|
175,5
|
180,1
|
Operationele Marge
|
15,49%
|
10,92%
|
15,78%
|
16,35%
|
16,42%
|
12,78%
|
15,05%
|
13,8%
|
14,44%
|
10,42%
|
10,37%
|
12,18%
|
13,85%
|
11,91%
|
11,9%
|
Resultaat voor belastingen (EBT)
1 |
183,4
|
101,6
|
220,4
|
254,6
|
214,7
|
163,9
|
211,4
|
171,6
|
160,1
|
85,8
|
87
|
159,1
|
198,3
|
143,9
|
143,7
|
Nettowinst (verlies)
1 |
143,1
|
101,5
|
174,2
|
197,3
|
163,8
|
141,7
|
112,3
|
134,7
|
112,5
|
60,9
|
68
|
125,6
|
156,6
|
115,6
|
118,5
|
Nettomarge
|
10,03%
|
7,09%
|
10,27%
|
10,75%
|
9,65%
|
8,95%
|
6,44%
|
7,91%
|
7,06%
|
4,47%
|
4,98%
|
8,01%
|
9,52%
|
7,84%
|
7,83%
|
WPA
2 |
1,830
|
1,300
|
2,250
|
2,590
|
2,200
|
1,950
|
1,560
|
1,900
|
1,610
|
0,8800
|
0,9900
|
1,821
|
2,241
|
1,664
|
1,625
|
Dividend per aandeel
2 |
0,3350
|
0,3350
|
0,3650
|
0,3650
|
0,3650
|
0,3650
|
0,4000
|
0,4000
|
-
|
-
|
0,4066
|
0,4100
|
0,4100
|
0,4100
|
-
|
Datum van publicatie
|
28-10-21
|
27-01-22
|
28-04-22
|
28-07-22
|
27-10-22
|
02-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
788
|
364
|
1.449
|
1.896
|
1.951
|
1.846
|
1.612
|
1.313
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,175
x
|
0,4976
x
|
1,361
x
|
1,481
x
|
1,708
x
|
1,889
x
|
1,499
x
|
1,173
x
|
Free Cash Flow
1 |
202
|
616
|
307
|
198
|
444
|
466
|
512
|
510
|
ROE (netto-inkomsten/eigen vermogen)
|
25,7%
|
28,8%
|
37,9%
|
38,2%
|
20,4%
|
21,5%
|
21,2%
|
21,1%
|
ROA (netto-inkomsten/totale activa)
|
9,44%
|
11%
|
14,1%
|
12,9%
|
6,7%
|
7,58%
|
8,34%
|
9,3%
|
Totale activa
1 |
-1.388
|
3.383
|
4.205
|
5.258
|
6.276
|
6.265
|
6.655
|
6.229
|
Nettoactief per aandeel
2 |
15,30
|
18,90
|
24,90
|
28,60
|
29,00
|
31,20
|
34,70
|
38,90
|
Cashflow per aandeel
2 |
5,070
|
-
|
7,320
|
7,790
|
10,40
|
9,690
|
11,50
|
12,80
|
Capex
1 |
233
|
182
|
267
|
388
|
289
|
223
|
263
|
265
|
Capex/omzet
|
5,66%
|
4,2%
|
4,57%
|
5,7%
|
4,52%
|
3,71%
|
4,12%
|
4,07%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
81,08
USD Gemiddelde koersdoel
95,73
USD Spread / Gemiddelde doel +18,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,20% | 5,51 mld. | | -0,92% | 5,15 mld. | | -11,56% | 4,74 mld. | | -30,19% | 3,08 mld. | | -2,29% | 2,99 mld. | | +20,92% | 2,67 mld. | | +18,26% | 2,03 mld. | | -13,46% | 1,85 mld. | | +28,33% | 1,08 mld. | | +26,62% | 782 mln. |
Recreatieproducten - Andere
|