Beurs gesloten -
Nyse
22:00:02 07-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,83 USD
|
-0,48%
|
|
+3,60%
|
+10,08%
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
545,8
|
703,5
|
929,4
|
1.159
|
1.431
|
1.689
|
1.944
|
2.245
|
Variatie
|
-
|
28,89%
|
32,12%
|
24,65%
|
23,48%
|
18,05%
|
15,12%
|
15,49%
|
EBITDA
1 |
139,6
|
218,2
|
245
|
304,5
|
413,7
|
506,1
|
592,1
|
689,6
|
Variatie
|
-
|
56,3%
|
12,29%
|
24,32%
|
35,85%
|
22,33%
|
16,98%
|
16,46%
|
Bedrijfsresultaat (EBIT)
1 |
130
|
207,3
|
233,8
|
291,8
|
398,2
|
483,9
|
561,6
|
664,2
|
Variatie
|
-
|
59,45%
|
12,79%
|
24,82%
|
36,48%
|
21,51%
|
16,06%
|
18,28%
|
Betaalde rente
|
-45,4
|
-14,2
|
-10,19
|
-3,409
|
-
|
-
|
-8
|
-8
|
Resultaat voor belastingen (EBT)
1 |
-218,5
|
77,85
|
71,66
|
89,97
|
154,9
|
206,2
|
268,3
|
355,3
|
Variatie
|
-
|
-
|
-7,96%
|
25,55%
|
72,19%
|
33,09%
|
30,15%
|
32,42%
|
Nettowinst (verlies)
1 |
-418
|
75,71
|
52,45
|
108
|
154,6
|
471,2
|
259,4
|
310,3
|
Variatie
|
-
|
-
|
-30,72%
|
105,83%
|
43,23%
|
204,73%
|
-44,96%
|
19,65%
|
Datum van publicatie
|
12-05-20
|
12-05-21
|
18-05-22
|
17-05-23
|
15-05-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Maart |
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
|
2027 Q1
|
2027 Q2
|
2027 Q3
|
---|
Omzet
1 |
150,6
|
155,5
|
168,6
|
182,9
|
196,5
|
209,7
|
226,4
|
240,8
|
252,6
|
267,3
|
279,3
|
297,5
|
314,5
|
332,9
|
351,7
|
365,1
|
380,8
|
399,2
|
418,1
|
436,2
|
435,3
|
455,5
|
477,9
|
499,1
|
507,4
|
526,1
|
550,7
|
572,2
|
Variatie
|
-
|
3,27%
|
8,41%
|
8,5%
|
7,43%
|
6,74%
|
7,92%
|
6,37%
|
4,91%
|
5,82%
|
4,51%
|
6,49%
|
5,72%
|
5,85%
|
5,65%
|
3,81%
|
4,31%
|
4,82%
|
4,74%
|
4,31%
|
-0,19%
|
4,63%
|
4,92%
|
4,43%
|
1,67%
|
3,7%
|
4,66%
|
3,91%
|
EBITDA
1 |
38,36
|
52,92
|
55,96
|
56,69
|
52,29
|
54,43
|
64,04
|
63,84
|
60,65
|
63,22
|
75,87
|
83,96
|
81,5
|
96,01
|
110,4
|
108,7
|
98,81
|
118,6
|
135
|
136
|
113
|
132,8
|
146,7
|
154,8
|
151,1
|
161,3
|
174,2
|
181
|
Variatie
|
-
|
37,99%
|
5,74%
|
1,3%
|
-7,76%
|
4,09%
|
17,66%
|
-0,31%
|
-5%
|
4,24%
|
20,01%
|
10,65%
|
-2,92%
|
17,81%
|
14,99%
|
-1,55%
|
-9,1%
|
19,98%
|
13,87%
|
0,7%
|
-16,89%
|
17,49%
|
10,5%
|
5,54%
|
-2,41%
|
6,75%
|
7,97%
|
3,92%
|
Bedrijfsresultaat (EBIT)
1 |
35,97
|
50,83
|
53,26
|
53,4
|
49,48
|
53,54
|
61,47
|
61,1
|
57,66
|
60,32
|
72,89
|
80,65
|
77,94
|
92,08
|
106,4
|
104,6
|
95,09
|
114,2
|
130,7
|
130,7
|
108,3
|
128
|
142,5
|
147,9
|
140,7
|
153,6
|
169,5
|
174,6
|
Variatie
|
-
|
41,3%
|
4,78%
|
0,27%
|
-7,35%
|
8,21%
|
14,81%
|
-0,6%
|
-5,64%
|
4,61%
|
20,85%
|
10,65%
|
-3,37%
|
18,14%
|
15,6%
|
-1,69%
|
-9,12%
|
20,15%
|
14,37%
|
0,05%
|
-17,17%
|
18,18%
|
11,31%
|
3,8%
|
-4,88%
|
9,21%
|
10,34%
|
3,04%
|
Charge d'intérêts
|
-5,682
|
-4,113
|
-3,602
|
-3,455
|
-3,035
|
-2,857
|
-2,651
|
-2,45
|
-2,234
|
-2,175
|
-0,513
|
-4,787
|
-
|
-
|
-
|
10,6
|
-
|
-
|
12,85
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
0,849
|
20,01
|
19,43
|
23,18
|
15,24
|
19,67
|
17,3
|
17,41
|
17,28
|
14,67
|
18,67
|
30,72
|
25,91
|
41,69
|
40,7
|
42,42
|
30,1
|
52,77
|
57,84
|
57,12
|
43,26
|
73
|
71,63
|
75,4
|
64,23
|
-
|
-
|
-
|
Variatie
|
-
|
2.257,13%
|
-2,92%
|
19,3%
|
-34,27%
|
29,08%
|
-12,03%
|
0,62%
|
-0,71%
|
-15,13%
|
27,29%
|
64,51%
|
-15,65%
|
60,89%
|
-2,36%
|
4,23%
|
-29,04%
|
75,3%
|
9,61%
|
-1,24%
|
-24,27%
|
68,75%
|
-1,87%
|
5,26%
|
-14,81%
|
-100%
|
-
|
-
|
Nettowinst (verlies)
1 |
46,7
|
12,86
|
17,48
|
18,42
|
26,95
|
13,29
|
23,64
|
14,59
|
0,929
|
2,114
|
10,53
|
15,03
|
80,29
|
38,19
|
35,81
|
42,69
|
37,94
|
38,62
|
44,01
|
361,8
|
30,5
|
46,65
|
52,78
|
56,68
|
48,76
|
53,91
|
70,64
|
72,48
|
Variatie
|
-
|
-72,45%
|
35,86%
|
5,36%
|
46,36%
|
-50,68%
|
77,83%
|
-38,3%
|
-93,63%
|
127,56%
|
397,92%
|
42,75%
|
434,36%
|
-52,44%
|
-6,23%
|
19,22%
|
-11,12%
|
1,78%
|
13,95%
|
722,01%
|
-91,57%
|
52,98%
|
13,12%
|
7,39%
|
-13,96%
|
10,55%
|
31,05%
|
2,6%
|
Datum van publicatie
|
12-05-20
|
29-07-20
|
28-10-20
|
03-02-21
|
12-05-21
|
28-07-21
|
27-10-21
|
02-02-22
|
18-05-22
|
03-08-22
|
02-11-22
|
01-02-23
|
17-05-23
|
02-08-23
|
02-11-23
|
08-02-24
|
15-05-24
|
07-08-24
|
07-11-24
|
30-01-25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
297
|
67
|
-189
|
-555
|
-779
|
-1.099
|
-1.526
|
-2.055
|
Variatie
|
-
|
-77,44%
|
-382,09%
|
-393,65%
|
-240,36%
|
-241,08%
|
-238,85%
|
-234,67%
|
Datum van publicatie
|
12-05-20
|
12-05-21
|
18-05-22
|
17-05-23
|
15-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
19,72
|
14,08
|
17,7
|
21,54
|
26,46
|
19,91
|
30,56
|
31,87
|
Variatie
|
-
|
-28,62%
|
25,71%
|
21,73%
|
22,84%
|
-24,73%
|
53,45%
|
4,28%
|
Vrije kasstroom (FCF)
1 |
-162,2
|
206,4
|
233,2
|
333,3
|
351,6
|
409,5
|
490,2
|
581,6
|
Variatie
|
-
|
-227,24%
|
13,02%
|
42,93%
|
5,49%
|
16,46%
|
19,68%
|
18,66%
|
Datum van publicatie
|
12-05-20
|
12-05-21
|
18-05-22
|
17-05-23
|
15-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
25,57%
|
31,01%
|
26,36%
|
26,29%
|
28,92%
|
29,97%
|
30,46%
|
30,71%
|
EBIT-marge (%)
|
23,81%
|
29,46%
|
25,15%
|
25,19%
|
27,84%
|
28,65%
|
28,89%
|
29,58%
|
EBT-marge (%)
|
-40,04%
|
11,07%
|
7,71%
|
7,77%
|
10,83%
|
12,21%
|
13,8%
|
15,83%
|
Nettomarge (%)
|
-76,59%
|
10,76%
|
5,64%
|
9,32%
|
10,81%
|
27,9%
|
13,34%
|
13,82%
|
FCF-marge (%)
|
-29,71%
|
29,33%
|
25,09%
|
28,77%
|
24,58%
|
24,25%
|
25,21%
|
25,9%
|
Vrije kasstroom/nettoresultaat (%)
|
38,8%
|
272,55%
|
444,65%
|
308,77%
|
227,41%
|
86,91%
|
188,99%
|
187,41%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
4,31%
|
8,37%
|
8,23%
|
10,64%
|
11,6%
|
11,5%
|
5,15%
|
5,75%
|
ROE
|
29,07%
|
17,32%
|
16,34%
|
19,4%
|
19,78%
|
18,97%
|
15,42%
|
15,74%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
2,13x
|
0,31x
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-1,83x
|
0,32x
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
3,61%
|
2%
|
1,9%
|
1,86%
|
1,85%
|
1,18%
|
1,57%
|
1,42%
|
CAPEX / EBITDA (%)
|
14,13%
|
6,45%
|
7,22%
|
7,07%
|
6,4%
|
3,93%
|
5,16%
|
4,62%
|
CAPEX / FCF (%)
|
-12,16%
|
6,82%
|
7,59%
|
6,46%
|
7,52%
|
4,86%
|
6,23%
|
5,48%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
-0,5377
|
0,7694
|
0,8625
|
1,217
|
1,263
|
1,427
|
1,747
|
2,075
|
Variatie
|
-
|
-243,09%
|
12,1%
|
41,1%
|
3,81%
|
12,96%
|
22,42%
|
18,77%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
3,424
|
3,933
|
4,56
|
5,526
|
6,787
|
8,603
|
10,08
|
11,92
|
Variatie
|
-
|
14,89%
|
15,94%
|
21,19%
|
22,81%
|
26,76%
|
17,14%
|
18,3%
|
WPA
1 |
-1,58
|
0,26
|
0,18
|
0,37
|
0,52
|
1,484
|
0,7307
|
0,9048
|
Variatie
|
-
|
-116,46%
|
-30,77%
|
105,56%
|
40,54%
|
185,46%
|
-50,78%
|
23,83%
|
Aantal aandelen (in duizend)
|
280.792
|
282.594
|
285.745
|
289.052
|
295.999
|
299.350
|
299.350
|
299.350
|
Datum van publicatie
|
12-05-20
|
12-05-21
|
18-05-22
|
17-05-23
|
15-05-24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
40,3x |
81,9x |
---|
PBR-ratio |
6,95x |
5,94x |
---|
EV/omzet |
9,95x |
8,43x |
---|
Dividendrendement |
-
|
-
|
---|
Laatste slotkoers 59,83USD Gemiddelde koersdoel 65,48USD Spread / Gemiddelde doel +9,44% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|