Beurs gesloten -
Nasdaq
22:00:01 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
75,52
USD
|
+3,18%
|
|
+3,11%
|
+331,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.659
|
2.009
|
2.868
|
1.701
|
4.651
|
7.570
|
-
|
-
|
Bedrijfswaarde
1 |
2.853
|
2.009
|
2.868
|
3.844
|
7.078
|
9.874
|
10.218
|
10.323
|
K/w-verhouding
|
7,54
x
|
-19,2
x
|
-20,2
x
|
-7,71
x
|
22
x
|
39,3
x
|
25,4
x
|
18,6
x
|
Dividendrendement
|
6,76%
|
5,63%
|
4,56%
|
7,36%
|
2,59%
|
1,59%
|
1,59%
|
1,59%
|
Marktkapitalisatie/omzet
|
2,87
x
|
5,48
x
|
6,29
x
|
2,4
x
|
3,97
x
|
5,31
x
|
4,69
x
|
3,99
x
|
Bedrijfswaarde/omzet
|
4,93
x
|
5,48
x
|
6,29
x
|
5,43
x
|
6,04
x
|
6,93
x
|
6,33
x
|
5,45
x
|
Bedrijfswaarde/EBITDA
|
5,67
x
|
8,26
x
|
8,53
x
|
8,98
x
|
11,8
x
|
13,7
x
|
12,4
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
-3,81
x
|
-9,96
x
|
-3,75
x
|
-23,3
x
|
-47,5
x
|
2.036
x
|
42,8
x
|
31,4
x
|
FCF Yield
|
-26,2%
|
-10%
|
-26,7%
|
-4,29%
|
-2,11%
|
0,05%
|
2,34%
|
3,19%
|
Price to Book
|
1,27
x
|
1,87
x
|
2,55
x
|
90,4
x
|
26,5
x
|
28,8
x
|
17,6
x
|
10,7
x
|
Aantal aandelen (in duizenden)
|
84.903
|
85.617
|
99.180
|
99.379
|
100.238
|
100.246
|
-
|
-
|
Referentieprijs
2 |
19,54
|
23,46
|
28,92
|
17,12
|
46,40
|
75,51
|
75,51
|
75,51
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
578,8
|
366,5
|
455,8
|
708,4
|
1.171
|
1.424
|
1.613
|
1.896
|
EBITDA
1 |
503,4
|
243,3
|
336,3
|
428,1
|
597,3
|
721,2
|
822,4
|
962,8
|
Bedrijfsresultaat (EBIT)
1 |
65,22
|
47,91
|
25,91
|
143,9
|
339,7
|
436,9
|
522,3
|
633,6
|
Operationele Marge
|
11,27%
|
13,07%
|
5,68%
|
20,31%
|
29,01%
|
30,68%
|
32,37%
|
33,42%
|
Resultaat voor belastingen (EBT)
1 |
152,1
|
-110,9
|
-131,8
|
-105,3
|
184
|
254
|
369,7
|
500,7
|
Nettowinst (verlies)
1 |
223,3
|
-105
|
-129
|
-220,4
|
212
|
194,3
|
301,8
|
409,1
|
Nettomarge
|
38,58%
|
-28,66%
|
-28,3%
|
-31,11%
|
18,11%
|
13,64%
|
18,71%
|
21,58%
|
WPA
2 |
2,590
|
-1,220
|
-1,430
|
-2,220
|
2,110
|
1,920
|
2,976
|
4,052
|
Free Cash Flow
1 |
-748,7
|
-201,7
|
-765,7
|
-164,9
|
-149,1
|
4,85
|
238,9
|
329
|
FCF-marge
|
-129,36%
|
-55,04%
|
-167,98%
|
-23,27%
|
-12,73%
|
0,34%
|
14,81%
|
17,35%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,67%
|
29,05%
|
34,17%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
2,5%
|
79,15%
|
80,4%
|
Dividend per aandeel
2 |
1,320
|
1,320
|
1,320
|
1,260
|
1,200
|
1,200
|
1,200
|
1,200
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
145,8
|
137,8
|
177,9
|
230,4
|
274,3
|
292,7
|
274,3
|
291,1
|
312,7
|
326,7
|
353,8
|
365,9
|
373
|
377,9
|
394,5
|
EBITDA
1 |
124,8
|
51,56
|
165,3
|
108,9
|
123,5
|
127,7
|
153,1
|
154,2
|
162,3
|
164,1
|
178,9
|
187,6
|
192,2
|
187,8
|
195,9
|
Bedrijfsresultaat (EBIT)
1 |
7,58
|
-45,26
|
32,3
|
65,96
|
73,75
|
73,26
|
95,08
|
84,69
|
87,86
|
93,9
|
105,7
|
109,9
|
112,3
|
107,6
|
115,1
|
Operationele Marge
|
5,2%
|
-32,83%
|
18,15%
|
28,63%
|
26,89%
|
25,03%
|
34,66%
|
29,09%
|
28,09%
|
28,74%
|
29,89%
|
30,04%
|
30,11%
|
28,48%
|
29,18%
|
Resultaat voor belastingen (EBT)
1 |
-18,87
|
-226,2
|
13,17
|
0,042
|
24,74
|
31,42
|
56,61
|
45,01
|
50,97
|
45,19
|
64,03
|
72,95
|
73,25
|
78,77
|
89,18
|
Nettowinst (verlies)
1 |
-19,05
|
-229
|
11,45
|
-22,85
|
20,01
|
22,61
|
46,42
|
32,97
|
110
|
31,29
|
48,95
|
57,16
|
58,1
|
62,99
|
71,92
|
Nettomarge
|
-13,07%
|
-166,12%
|
6,43%
|
-9,92%
|
7,3%
|
7,72%
|
16,92%
|
11,33%
|
35,18%
|
9,58%
|
13,84%
|
15,62%
|
15,57%
|
16,67%
|
18,23%
|
WPA
2 |
-0,1900
|
-2,300
|
0,1100
|
-0,2300
|
0,2000
|
0,2200
|
0,4600
|
0,3300
|
1,090
|
0,3100
|
0,4640
|
0,5665
|
0,5762
|
0,6200
|
0,7067
|
Dividend per aandeel
2 |
0,3300
|
0,3300
|
0,3300
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
-
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
Datum van publicatie
|
24-02-22
|
28-04-22
|
27-07-22
|
27-10-22
|
23-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
22-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.194
|
-
|
-
|
2.142
|
2.427
|
2.304
|
2.648
|
2.754
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,373
x
|
-
|
-
|
5,004
x
|
4,063
x
|
3,195
x
|
3,22
x
|
2,86
x
|
Free Cash Flow
1 |
-749
|
-202
|
-766
|
-165
|
-149
|
4,85
|
239
|
329
|
ROE (netto-inkomsten/eigen vermogen)
|
19,4%
|
-8,83%
|
-9,47%
|
-38,6%
|
251%
|
108%
|
109%
|
83,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-6,04%
|
9,04%
|
9,87%
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
3.647
|
2.345
|
1.969
|
-
|
-
|
Nettoactief per aandeel
2 |
15,30
|
12,60
|
11,30
|
0,1900
|
1,750
|
2,620
|
4,300
|
7,050
|
Cashflow per aandeel
2 |
1,760
|
0,7300
|
-0,2500
|
-0,2100
|
1,280
|
2,830
|
2,240
|
2,150
|
Capex
1 |
900
|
265
|
784
|
144
|
756
|
4,5
|
8
|
8
|
Capex/omzet
|
155,46%
|
72,26%
|
172,1%
|
20,35%
|
64,56%
|
0,32%
|
0,5%
|
0,42%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
75,51
USD Gemiddelde koersdoel
83
USD Spread / Gemiddelde doel +9,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +60,54% | 24,88 mld. | | +4,02% | 5,54 mld. | | +2,52% | 4,98 mld. | | +5,09% | 4,49 mld. | | +37,83% | 4,39 mld. | | +49,64% | 3,4 mld. | | +11,92% | 2,68 mld. | | +16,22% | 1,78 mld. | | +6,01% | 1,17 mld. |
Commerciële leasing
|