Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,05
USD
|
+1,17%
|
|
+1,90%
|
-11,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.015
|
4.290
|
3.104
|
1.695
|
2.804
|
2.422
|
-
|
-
|
Bedrijfswaarde
1 |
4.560
|
4.668
|
3.467
|
2.012
|
3.089
|
2.759
|
2.539
|
2.292
|
K/w-verhouding
|
26,3
x
|
38,3
x
|
24,4
x
|
23,9
x
|
16,6
x
|
13,4
x
|
12,1
x
|
10,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,94
x
|
2,91
x
|
1,94
x
|
1,02
x
|
1,58
x
|
1,32
x
|
1,25
x
|
1,17
x
|
Bedrijfswaarde/omzet
|
3,34
x
|
3,17
x
|
2,16
x
|
1,21
x
|
1,74
x
|
1,51
x
|
1,31
x
|
1,1
x
|
Bedrijfswaarde/EBITDA
|
15
x
|
17,3
x
|
11,6
x
|
9,4
x
|
8,93
x
|
7,74
x
|
6,6
x
|
5,43
x
|
Bedrijfswaarde/FCF
|
25,6
x
|
26,7
x
|
22,5
x
|
19,7
x
|
18,2
x
|
14,5
x
|
11,1
x
|
9,28
x
|
FCF Yield
|
3,9%
|
3,75%
|
4,44%
|
5,07%
|
5,5%
|
6,89%
|
9,03%
|
10,8%
|
Price to Book
|
-22,6
x
|
-70,4
x
|
1.527
x
|
27,8
x
|
20,3
x
|
9,85
x
|
5,03
x
|
3,27
x
|
Aantal aandelen (in duizenden)
|
84.663
|
85.447
|
84.683
|
81.493
|
79.622
|
77.991
|
-
|
-
|
Referentieprijs
2 |
47,42
|
50,21
|
36,65
|
20,80
|
35,22
|
31,05
|
31,05
|
31,05
|
Datum van publicatie
|
26-02-20
|
18-02-21
|
24-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.365
|
1.474
|
1.602
|
1.662
|
1.780
|
1.833
|
1.941
|
2.077
|
EBITDA
1 |
303
|
270
|
300
|
214
|
346
|
356,6
|
384,7
|
422,1
|
Bedrijfsresultaat (EBIT)
1 |
262
|
215
|
238
|
121
|
251
|
279,4
|
303,9
|
325,1
|
Operationele Marge
|
19,19%
|
14,59%
|
14,86%
|
7,28%
|
14,1%
|
15,24%
|
15,65%
|
15,65%
|
Resultaat voor belastingen (EBT)
1 |
204
|
149
|
168
|
93
|
229
|
246
|
269,1
|
312,2
|
Nettowinst (verlies)
1 |
153
|
112
|
128
|
71
|
171
|
183,2
|
201
|
229,2
|
Nettomarge
|
11,21%
|
7,6%
|
7,99%
|
4,27%
|
9,61%
|
9,99%
|
10,35%
|
11,03%
|
WPA
2 |
1,800
|
1,310
|
1,500
|
0,8700
|
2,120
|
2,323
|
2,571
|
2,871
|
Free Cash Flow
1 |
178
|
175
|
154
|
102
|
170
|
190
|
229,4
|
247
|
FCF-marge
|
13,04%
|
11,87%
|
9,61%
|
6,14%
|
9,55%
|
10,37%
|
11,81%
|
11,89%
|
Kasstroomconversie (ebitda)
|
58,75%
|
64,81%
|
51,33%
|
47,66%
|
49,13%
|
53,28%
|
59,63%
|
58,51%
|
Kasstroomconversie (nettowinst)
|
116,34%
|
156,25%
|
120,31%
|
143,66%
|
99,42%
|
103,73%
|
114,1%
|
107,75%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
18-02-21
|
24-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
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 |
471
|
340
|
351
|
487
|
484
|
339
|
367
|
523
|
524
|
366
|
376,6
|
536,6
|
539,3
|
380,9
|
403,7
|
EBITDA
1 |
122
|
28
|
25
|
77
|
79
|
33
|
54
|
121
|
128
|
45
|
47,15
|
125,6
|
132,8
|
50,83
|
52,65
|
Bedrijfsresultaat (EBIT)
1 |
108
|
14
|
11
|
51
|
46
|
15
|
36
|
108
|
102
|
16
|
29,1
|
106
|
111,3
|
28,95
|
33,6
|
Operationele Marge
|
22,93%
|
4,12%
|
3,13%
|
10,47%
|
9,5%
|
4,42%
|
9,81%
|
20,65%
|
19,47%
|
4,37%
|
7,73%
|
19,75%
|
20,64%
|
7,6%
|
8,32%
|
Resultaat voor belastingen (EBT)
1 |
101
|
7
|
3
|
43
|
39
|
8
|
29
|
93
|
96
|
12
|
21,72
|
98,72
|
104,2
|
21,6
|
25,9
|
Nettowinst (verlies)
1 |
76
|
7
|
2
|
33
|
28
|
8
|
22
|
70
|
71
|
9
|
16,28
|
73,8
|
77,75
|
16,08
|
19,4
|
Nettomarge
|
16,14%
|
2,06%
|
0,57%
|
6,78%
|
5,79%
|
2,36%
|
5,99%
|
13,38%
|
13,55%
|
2,46%
|
4,32%
|
13,75%
|
14,42%
|
4,22%
|
4,81%
|
WPA
2 |
0,8900
|
0,0800
|
0,0200
|
0,4000
|
0,3400
|
0,1000
|
0,2700
|
0,8500
|
0,8900
|
0,1100
|
0,1962
|
0,9262
|
0,9914
|
0,2040
|
0,2250
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-21
|
24-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
01-03-23
|
04-05-23
|
02-08-23
|
01-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
545
|
378
|
363
|
317
|
285
|
337
|
118
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
130
|
Hefboom (schuld/ebitda)
|
1,799
x
|
1,4
x
|
1,21
x
|
1,481
x
|
0,8237
x
|
0,9448
x
|
0,3064
x
|
-
|
Free Cash Flow
1 |
178
|
175
|
154
|
102
|
170
|
190
|
229
|
247
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-546%
|
330%
|
174%
|
93,8%
|
54,8%
|
36,6%
|
ROA (netto-inkomsten/totale activa)
|
13,4%
|
9,94%
|
13%
|
9,67%
|
15,8%
|
16%
|
15,7%
|
16%
|
Totale activa
1 |
1.146
|
1.126
|
983,5
|
734,2
|
1.086
|
1.145
|
1.277
|
1.433
|
Nettoactief per aandeel
2 |
-2,100
|
-0,7100
|
0,0200
|
0,7500
|
1,740
|
3,150
|
6,170
|
9,480
|
Cashflow per aandeel
|
-
|
2,420
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
22
|
32
|
31
|
40
|
32
|
36,2
|
43
|
47
|
Capex/omzet
|
1,61%
|
2,17%
|
1,94%
|
2,41%
|
1,8%
|
1,98%
|
2,21%
|
2,26%
|
Datum van publicatie
|
26-02-20
|
18-02-21
|
24-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
31,05
USD Gemiddelde koersdoel
39,5
USD Spread / Gemiddelde doel +27,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,84% | 2,42 mld. | | +4,81% | 10,51 mld. | | -10,60% | 2,48 mld. | | -20,25% | 2,19 mld. | | -0,09% | 1,98 mld. | | -2,51% | 998 mln. | | -14,10% | 967 mln. | | -37,09% | 760 mln. | | -7,52% | 672 mln. | | -25,42% | 305 mln. |
Persoonlijke diensten - Andere
|