Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
90,06
USD
|
-4,52%
|
|
-3,61%
|
+5,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.199
|
3.164
|
4.390
|
4.099
|
4.955
|
5.233
|
-
|
-
|
Bedrijfswaarde
1 |
2.709
|
3.549
|
4.909
|
4.622
|
5.778
|
6.075
|
5.916
|
5.918
|
K/w-verhouding
|
69,7
x
|
33,3
x
|
107
x
|
77
x
|
186
x
|
124
x
|
80,3
x
|
62,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,96
x
|
4,08
x
|
4,94
x
|
3,78
x
|
3,92
x
|
3,5
x
|
3,28
x
|
3,14
x
|
Bedrijfswaarde/omzet
|
3,64
x
|
4,58
x
|
5,52
x
|
4,26
x
|
4,57
x
|
4,06
x
|
3,71
x
|
3,55
x
|
Bedrijfswaarde/EBITDA
|
17,3
x
|
20,7
x
|
24,1
x
|
18,8
x
|
19,6
x
|
17,1
x
|
15,2
x
|
14,4
x
|
Bedrijfswaarde/FCF
|
198
x
|
110
x
|
81,5
x
|
53,1
x
|
45
x
|
42,1
x
|
35,4
x
|
33,9
x
|
FCF Yield
|
0,5%
|
0,91%
|
1,23%
|
1,88%
|
2,22%
|
2,38%
|
2,83%
|
2,95%
|
Price to Book
|
17,9
x
|
8,74
x
|
10,4
x
|
8,25
x
|
4,62
x
|
4,88
x
|
4,77
x
|
4,86
x
|
Aantal aandelen (in duizenden)
|
47.781
|
51.075
|
51.398
|
51.680
|
57.983
|
58.108
|
-
|
-
|
Referentieprijs
2 |
46,03
|
61,95
|
85,42
|
79,31
|
85,46
|
90,06
|
90,06
|
90,06
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
743,3
|
774,6
|
889,2
|
1.085
|
1.265
|
1.496
|
1.593
|
1.665
|
EBITDA
1 |
156,5
|
171,4
|
203,6
|
245,2
|
294,6
|
356,2
|
388,8
|
411,1
|
Bedrijfsresultaat (EBIT)
1 |
62,06
|
65,75
|
84,38
|
102,2
|
105
|
113,4
|
145,5
|
172
|
Operationele Marge
|
8,35%
|
8,49%
|
9,49%
|
9,42%
|
8,3%
|
7,58%
|
9,13%
|
10,33%
|
Resultaat voor belastingen (EBT)
1 |
29,78
|
38,3
|
58,05
|
74,97
|
37,04
|
55,77
|
93,74
|
-
|
Nettowinst (verlies)
1 |
31,65
|
91,11
|
41,1
|
53,08
|
25,4
|
42,49
|
65,3
|
82
|
Nettomarge
|
4,26%
|
11,76%
|
4,62%
|
4,89%
|
2,01%
|
2,84%
|
4,1%
|
4,92%
|
WPA
2 |
0,6600
|
1,860
|
0,8000
|
1,030
|
0,4600
|
0,7288
|
1,122
|
1,434
|
Free Cash Flow
1 |
13,66
|
32,35
|
60,23
|
86,95
|
128,3
|
144,4
|
167,1
|
174,6
|
FCF-marge
|
1,84%
|
4,18%
|
6,77%
|
8,01%
|
10,15%
|
9,65%
|
10,49%
|
10,49%
|
Kasstroomconversie (ebitda)
|
8,73%
|
18,87%
|
29,59%
|
35,46%
|
43,55%
|
40,55%
|
42,99%
|
42,47%
|
Kasstroomconversie (nettowinst)
|
43,17%
|
35,5%
|
146,55%
|
163,82%
|
505,13%
|
339,94%
|
255,96%
|
212,92%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
242
|
241,8
|
234
|
283,7
|
295,3
|
272,1
|
262,6
|
289,6
|
352,7
|
359,6
|
341
|
373,6
|
395,4
|
384,5
|
367,7
|
EBITDA
1 |
61,24
|
51,41
|
45,56
|
68,45
|
75,01
|
56,21
|
50,67
|
72,18
|
89,6
|
82,15
|
71,02
|
93,38
|
100,4
|
91,76
|
76,95
|
Bedrijfsresultaat (EBIT)
1 |
29,59
|
18,44
|
12,35
|
32,92
|
38,11
|
18,83
|
12,65
|
32,54
|
37,14
|
22,66
|
11,84
|
33,4
|
40,1
|
29,36
|
17,11
|
Operationele Marge
|
12,23%
|
7,62%
|
5,28%
|
11,6%
|
12,91%
|
6,92%
|
4,82%
|
11,23%
|
10,53%
|
6,3%
|
3,47%
|
8,94%
|
10,14%
|
7,64%
|
4,65%
|
Resultaat voor belastingen (EBT)
1 |
22,46
|
11,62
|
5,148
|
26,38
|
31,81
|
11,63
|
4,339
|
7,478
|
24,19
|
1,038
|
-5,883
|
26
|
28
|
13
|
-
|
Nettowinst (verlies)
1 |
15,86
|
9,145
|
4,19
|
17,8
|
22,67
|
8,421
|
3,548
|
5,49
|
18,17
|
-1,811
|
-4,117
|
17,23
|
19,34
|
10,27
|
1,234
|
Nettomarge
|
6,55%
|
3,78%
|
1,79%
|
6,27%
|
7,68%
|
3,09%
|
1,35%
|
1,9%
|
5,15%
|
-0,5%
|
-1,21%
|
4,61%
|
4,89%
|
2,67%
|
0,34%
|
WPA
2 |
0,3100
|
0,1800
|
0,0800
|
0,3400
|
0,4400
|
0,1600
|
0,0700
|
0,1000
|
0,3100
|
-0,0300
|
-0,0700
|
0,2970
|
0,3289
|
0,1730
|
0,0214
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-21
|
17-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
16-02-23
|
27-04-23
|
27-07-23
|
01-11-23
|
15-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
510
|
385
|
519
|
523
|
823
|
841
|
683
|
685
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,257
x
|
2,248
x
|
2,548
x
|
2,132
x
|
2,792
x
|
2,362
x
|
1,756
x
|
1,666
x
|
Free Cash Flow
1 |
13,7
|
32,3
|
60,2
|
87
|
128
|
144
|
167
|
175
|
ROE (netto-inkomsten/eigen vermogen)
|
76%
|
16,8%
|
11,8%
|
12,4%
|
6,81%
|
3,89%
|
5,38%
|
7,7%
|
ROA (netto-inkomsten/totale activa)
|
4,88%
|
3,84%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
648,2
|
2.372
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,570
|
7,090
|
8,230
|
9,620
|
18,50
|
18,40
|
18,90
|
18,50
|
Cashflow per aandeel
2 |
-
|
3,370
|
3,800
|
4,420
|
4,570
|
0,3900
|
4,310
|
3,590
|
Capex
1 |
103
|
108
|
123
|
131
|
155
|
195
|
172
|
183
|
Capex/omzet
|
13,88%
|
13,96%
|
13,87%
|
12,07%
|
12,25%
|
13,02%
|
10,81%
|
11,01%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
90,06
USD Gemiddelde koersdoel
104,1
USD Spread / Gemiddelde doel +15,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,38% | 5,23 mld. | | +9,52% | 42,18 mld. | | -4,13% | 12,05 mld. | | -6,56% | 4,3 mld. | | -1,12% | 3,87 mld. | | -1,76% | 2,41 mld. | | +6,17% | 2,07 mld. | | -7,29% | 1,51 mld. | | +2,34% | 1,42 mld. | | -12,35% | 1,3 mld. |
Diensten voor afvalbeheer, verwijdering en recycling
|