Beurs gesloten -
Nyse
22:00:18 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
83,25 USD
|
-0,95%
|
|
+9,86%
|
+9,18%
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
20.397
|
16.653
|
13.017
|
12.068
|
12.386
|
12.866
|
13.558
|
14.329
|
Variatie
|
-
|
-18,36%
|
-21,83%
|
-7,29%
|
2,64%
|
3,88%
|
5,38%
|
5,69%
|
EBITDA
1 |
5.042
|
4.170
|
3.261
|
2.942
|
3.144
|
3.363
|
3.616
|
3.922
|
Variatie
|
-
|
-17,29%
|
-21,8%
|
-9,78%
|
6,87%
|
6,97%
|
7,51%
|
8,46%
|
Bedrijfsresultaat (EBIT)
1 |
3.866
|
3.437
|
2.716
|
2.395
|
2.545
|
2.761
|
3.044
|
3.277
|
Variatie
|
-
|
-11,1%
|
-20,98%
|
-11,82%
|
6,26%
|
8,48%
|
10,27%
|
7,64%
|
Betaalde rente
1 |
-767
|
-525
|
-492
|
-396
|
-366
|
-297,6
|
-301,1
|
-312
|
Resultaat voor belastingen (EBT)
1 |
-2.897
|
2.196
|
1.448
|
504
|
1.192
|
2.048
|
2.239
|
2.488
|
Variatie
|
-
|
-
|
-34,06%
|
-65,19%
|
136,51%
|
71,78%
|
9,34%
|
11,13%
|
Nettowinst (verlies)
1 |
-2.951
|
6.467
|
1.008
|
494
|
703
|
1.352
|
1.475
|
1.924
|
Variatie
|
-
|
-
|
-84,41%
|
-50,99%
|
42,31%
|
92,36%
|
9,05%
|
30,46%
|
Datum van publicatie
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
11-02-25
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
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
|
2026 Q4
|
---|
Omzet
1 |
5.221
|
4.828
|
5.096
|
5.252
|
3.976
|
4.135
|
4.271
|
4.271
|
3.274
|
3.322
|
3.317
|
3.104
|
3.018
|
3.094
|
3.058
|
2.898
|
2.931
|
3.171
|
3.192
|
3.092
|
3.048
|
3.278
|
3.320
|
3.220
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-7,53%
|
5,55%
|
3,06%
|
-24,3%
|
4%
|
3,29%
|
0%
|
-23,34%
|
1,47%
|
-0,15%
|
-6,42%
|
-2,77%
|
2,52%
|
-1,16%
|
-5,23%
|
1,14%
|
8,19%
|
0,66%
|
-3,13%
|
-1,43%
|
7,57%
|
1,28%
|
-3,01%
|
-100%
|
-
|
-
|
-
|
EBITDA
1 |
1.321
|
1.135
|
1.300
|
1.286
|
1.047
|
1.063
|
1.087
|
973
|
818
|
829
|
856
|
758
|
714
|
738
|
775
|
715
|
682
|
798
|
857
|
807
|
764
|
846,8
|
898,4
|
857,2
|
839,5
|
907
|
977,7
|
925,9
|
Variatie
|
-
|
-14,08%
|
14,54%
|
-1,08%
|
-18,58%
|
1,53%
|
2,26%
|
-10,49%
|
-15,93%
|
1,34%
|
3,26%
|
-11,45%
|
-5,8%
|
3,36%
|
5,01%
|
-7,74%
|
-4,62%
|
17,01%
|
7,39%
|
-5,83%
|
-5,33%
|
10,85%
|
6,09%
|
-4,59%
|
-2,06%
|
8,04%
|
7,79%
|
-5,3%
|
Bedrijfsresultaat (EBIT)
1 |
1.031
|
835
|
1.002
|
998
|
839
|
850
|
913
|
804
|
674
|
696
|
719
|
627
|
584
|
602
|
636
|
573
|
540
|
651
|
700
|
654
|
609,6
|
708,2
|
740,9
|
690,4
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-19,01%
|
20%
|
-0,4%
|
-15,93%
|
1,31%
|
7,41%
|
-11,94%
|
-16,17%
|
3,26%
|
3,3%
|
-12,8%
|
-6,86%
|
3,08%
|
5,65%
|
-9,91%
|
-5,76%
|
20,56%
|
7,53%
|
-6,57%
|
-6,79%
|
16,18%
|
4,61%
|
-6,81%
|
-100%
|
-
|
-
|
-
|
Charge d'intérêts
1 |
-183
|
-193
|
-197
|
-194
|
-146
|
-129
|
-115
|
-135
|
-120
|
-122
|
-128
|
-122
|
-95
|
-98
|
-102
|
-101
|
-96
|
-99
|
-87
|
-84
|
-70,5
|
-71
|
-71,25
|
-71
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-566
|
-2.507
|
20
|
-
|
573
|
715
|
558
|
-
|
-
|
-
|
-
|
193
|
-
|
-
|
408
|
-616
|
267
|
296
|
586
|
43
|
543
|
619
|
684
|
634
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
342,93%
|
-
|
-100%
|
-
|
24,78%
|
-21,96%
|
-100%
|
-
|
-
|
-
|
-
|
-100%
|
-
|
-
|
-
|
-
|
10,86%
|
97,97%
|
-92,66%
|
1.162,79%
|
14%
|
10,5%
|
-7,31%
|
-100%
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-616
|
-2.478
|
-79
|
222
|
5.394
|
478
|
391
|
-
|
-
|
-
|
-
|
94
|
257
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
302,27%
|
-96,81%
|
-
|
2.329,73%
|
-91,14%
|
-18,2%
|
-100%
|
-
|
-
|
-
|
-
|
173,4%
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-05-20
|
30-07-20
|
29-10-20
|
09-02-21
|
04-05-21
|
03-08-21
|
02-11-21
|
08-02-22
|
03-05-22
|
02-08-22
|
08-11-22
|
07-02-23
|
02-05-23
|
02-08-23
|
01-11-23
|
06-02-24
|
01-05-24
|
31-07-24
|
05-11-24
|
11-02-25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
18.547
|
8.771
|
3.110
|
5.408
|
5.315
|
4.429
|
3.927
|
3.641
|
Variatie
|
-
|
-52,71%
|
-64,54%
|
73,89%
|
-1,72%
|
-16,67%
|
-11,33%
|
-7,28%
|
Datum van publicatie
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
11-02-25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
1.194
|
891
|
743
|
619
|
579
|
624,8
|
663,1
|
633,3
|
Variatie
|
-
|
-25,38%
|
-16,61%
|
-16,69%
|
-6,46%
|
7,91%
|
6,13%
|
-4,49%
|
Vrije kasstroom (FCF)
1 |
2.901
|
1.390
|
173
|
1.572
|
1.742
|
1.286
|
1.717
|
2.106
|
Variatie
|
-
|
-52,09%
|
-87,55%
|
808,67%
|
10,81%
|
-26,16%
|
33,47%
|
22,64%
|
Datum van publicatie
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
11-02-25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
24,72%
|
25,04%
|
25,05%
|
24,38%
|
25,38%
|
26,14%
|
26,67%
|
27,37%
|
EBIT-marge (%)
|
18,95%
|
20,64%
|
20,87%
|
19,85%
|
20,55%
|
21,46%
|
22,45%
|
22,87%
|
EBT-marge (%)
|
-14,2%
|
13,19%
|
11,12%
|
4,18%
|
9,62%
|
15,91%
|
16,51%
|
17,36%
|
Nettomarge (%)
|
-14,47%
|
38,83%
|
7,74%
|
4,09%
|
5,68%
|
10,51%
|
10,88%
|
13,43%
|
FCF-marge (%)
|
14,22%
|
8,35%
|
1,33%
|
13,03%
|
14,06%
|
10%
|
12,66%
|
14,69%
|
Vrije kasstroom/nettoresultaat (%)
|
-98,31%
|
21,49%
|
17,16%
|
318,22%
|
247,8%
|
95,12%
|
116,42%
|
109,43%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
3,53%
|
4,02%
|
2,32%
|
1,24%
|
4,55%
|
4,4%
|
4,64%
|
4,9%
|
ROE
|
6,22%
|
7,21%
|
3,81%
|
6,18%
|
7,19%
|
7,8%
|
8,27%
|
8,74%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
3,68x
|
2,1x
|
0,95x
|
1,84x
|
1,69x
|
1,32x
|
1,09x
|
0,93x
|
Schuld/vrije kasstroom
|
6,39x
|
6,31x
|
17,98x
|
3,44x
|
3,05x
|
3,44x
|
2,29x
|
1,73x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
5,85%
|
5,35%
|
5,71%
|
5,13%
|
4,67%
|
4,86%
|
4,89%
|
4,42%
|
CAPEX / EBITDA (%)
|
23,68%
|
21,37%
|
22,78%
|
21,04%
|
18,42%
|
18,58%
|
18,34%
|
16,15%
|
CAPEX / FCF (%)
|
41,16%
|
64,1%
|
429,48%
|
39,38%
|
33,24%
|
48,57%
|
38,62%
|
30,08%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
5,57
|
4,191
|
1,177
|
4,856
|
5,518
|
4,087
|
5,44
|
6,949
|
Variatie
|
-
|
-24,75%
|
-71,91%
|
312,43%
|
13,64%
|
-25,93%
|
33,09%
|
27,75%
|
Dividend per aandeel
1 |
1,2
|
1,2
|
1,32
|
1,44
|
-
|
1,576
|
1,681
|
1,931
|
Variatie
|
-
|
0%
|
10%
|
9,09%
|
-
|
-
|
6,64%
|
14,86%
|
Nettoactief per aandeel
1 |
52,44
|
51,65
|
57,84
|
56,45
|
55,86
|
58,55
|
60,27
|
61,76
|
Variatie
|
-
|
-1,51%
|
11,99%
|
-2,41%
|
-1,04%
|
4,8%
|
2,95%
|
2,47%
|
WPA
1 |
-4,01
|
11,89
|
2,02
|
1,09
|
1,67
|
3,215
|
3,505
|
4,65
|
Variatie
|
-
|
-396,51%
|
-83,01%
|
-46,04%
|
53,21%
|
92,51%
|
9,02%
|
32,67%
|
Aantal aandelen (in duizend)
|
734.161
|
518.104
|
496.789
|
430.042
|
417.955
|
418.049
|
418.049
|
418.049
|
Datum van publicatie
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
11-02-25
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
25,9x |
23,8x |
---|
PBR-ratio |
1,42x |
1,38x |
---|
EV/omzet |
3,05x |
2,86x |
---|
Dividendrendement |
1,89% |
2,02% |
---|
Laatste slotkoers 83,25USD Gemiddelde koersdoel 96,59USD Spread / Gemiddelde doel +16,02% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|