Beurs gesloten -
Nasdaq
22:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26
USD
|
+2,52%
|
|
+3,42%
|
+7,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.659
|
2.009
|
2.868
|
1.701
|
4.651
|
8.453
|
-
|
-
|
Bedrijfswaarde
1 |
2.853
|
2.009
|
2.868
|
3.844
|
7.078
|
10.757
|
11.101
|
11.206
|
K/w-verhouding
|
7,54
x
|
-19,2
x
|
-20,2
x
|
-7,71
x
|
22
x
|
46,2
x
|
27,8
x
|
22,9
x
|
Dividendrendement
|
6,76%
|
5,63%
|
4,56%
|
7,36%
|
2,59%
|
1,42%
|
1,42%
|
1,42%
|
Marktkapitalisatie/omzet
|
2,87
x
|
5,48
x
|
6,29
x
|
2,4
x
|
3,97
x
|
5,92
x
|
5,2
x
|
4,5
x
|
Bedrijfswaarde/omzet
|
4,93
x
|
5,48
x
|
6,29
x
|
5,43
x
|
6,04
x
|
7,53
x
|
6,82
x
|
5,97
x
|
Bedrijfswaarde/EBITDA
|
5,67
x
|
8,26
x
|
8,53
x
|
8,98
x
|
11,8
x
|
15,2
x
|
13,6
x
|
12
x
|
Bedrijfswaarde/FCF
|
-3,81
x
|
-9,96
x
|
-3,75
x
|
-23,3
x
|
-47,5
x
|
77,9
x
|
39,2
x
|
29,5
x
|
FCF Yield
|
-26,2%
|
-10%
|
-26,7%
|
-4,29%
|
-2,11%
|
1,28%
|
2,55%
|
3,39%
|
Price to Book
|
1,27
x
|
1,87
x
|
2,55
x
|
90,4
x
|
26,5
x
|
39,1
x
|
22,6
x
|
12,7
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
|
84,32
|
84,32
|
84,32
|
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
|
1.428
|
1.627
|
1.878
|
EBITDA
1 |
503,4
|
243,3
|
336,3
|
428,1
|
597,3
|
706,8
|
815,4
|
930,7
|
Bedrijfsresultaat (EBIT)
1 |
65,22
|
47,91
|
25,91
|
143,9
|
339,7
|
400,4
|
494,9
|
595,7
|
Operationele Marge
|
11,27%
|
13,07%
|
5,68%
|
20,31%
|
29,01%
|
28,04%
|
30,43%
|
31,71%
|
Resultaat voor belastingen (EBT)
1 |
152,1
|
-110,9
|
-131,8
|
-105,3
|
184
|
239,7
|
352,2
|
461,2
|
Nettowinst (verlies)
1 |
223,3
|
-105
|
-129
|
-220,4
|
212
|
185,1
|
308,5
|
374,5
|
Nettomarge
|
38,58%
|
-28,66%
|
-28,3%
|
-31,11%
|
18,11%
|
12,96%
|
18,97%
|
19,94%
|
WPA
2 |
2,590
|
-1,220
|
-1,430
|
-2,220
|
2,110
|
1,827
|
3,030
|
3,679
|
Free Cash Flow
1 |
-748,7
|
-201,7
|
-765,7
|
-164,9
|
-149,1
|
138
|
283,2
|
379,7
|
FCF-marge
|
-129,36%
|
-55,04%
|
-167,98%
|
-23,27%
|
-12,73%
|
9,66%
|
17,41%
|
20,21%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
19,52%
|
34,73%
|
40,8%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
74,55%
|
91,8%
|
101,38%
|
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
|
357,4
|
365,8
|
375,1
|
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
|
173,2
|
182,9
|
186
|
187,9
|
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
|
95,16
|
99,28
|
103,9
|
111,1
|
118,7
|
Operationele Marge
|
5,2%
|
-32,83%
|
18,15%
|
28,63%
|
26,89%
|
25,03%
|
34,66%
|
29,09%
|
28,09%
|
28,74%
|
26,62%
|
27,14%
|
27,69%
|
29,4%
|
30,08%
|
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
|
45,46
|
73,35
|
75,26
|
70,16
|
82,7
|
Nettowinst (verlies)
1 |
-19,05
|
-229
|
11,45
|
-22,85
|
20,01
|
22,61
|
46,42
|
32,97
|
110
|
31,29
|
35,66
|
58,05
|
60,01
|
65,3
|
74,57
|
Nettomarge
|
-13,07%
|
-166,12%
|
6,43%
|
-9,92%
|
7,3%
|
7,72%
|
16,92%
|
11,33%
|
35,18%
|
9,58%
|
9,98%
|
15,87%
|
16%
|
17,28%
|
18,9%
|
WPA
2 |
-0,1900
|
-2,300
|
0,1100
|
-0,2300
|
0,2000
|
0,2200
|
0,4600
|
0,3300
|
1,090
|
0,3100
|
0,3486
|
0,5730
|
0,5926
|
0,6400
|
0,7267
|
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
|
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
|
3,26
x
|
3,248
x
|
2,958
x
|
Free Cash Flow
1 |
-749
|
-202
|
-766
|
-165
|
-149
|
138
|
283
|
380
|
ROE (netto-inkomsten/eigen vermogen)
|
19,4%
|
-8,83%
|
-9,47%
|
-38,6%
|
251%
|
101%
|
93,9%
|
71,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-6,04%
|
9,04%
|
8,18%
|
9,3%
|
11,1%
|
Totale activa
1 |
-
|
-
|
-
|
3.647
|
2.345
|
2.262
|
3.317
|
3.374
|
Nettoactief per aandeel
2 |
15,30
|
12,60
|
11,30
|
0,1900
|
1,750
|
2,160
|
3,730
|
6,660
|
Cashflow per aandeel
2 |
1,760
|
0,7300
|
-0,2500
|
-0,2100
|
1,280
|
2,260
|
2,290
|
2,260
|
Capex
1 |
900
|
265
|
784
|
144
|
756
|
400
|
532
|
515
|
Capex/omzet
|
155,46%
|
72,26%
|
172,1%
|
20,35%
|
64,56%
|
28,01%
|
32,71%
|
27,42%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
84,32
USD Gemiddelde koersdoel
84,83
USD Spread / Gemiddelde doel +0,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,85% | 5,15 mld. | | +14,76% | 4,91 mld. | | -5,01% | 4,52 mld. | | +18,33% | 3,79 mld. | | +59,71% | 3,59 mld. | | +1,43% | 2,38 mld. | | +9,81% | 1,64 mld. | | +4,05% | 1,21 mld. | | -13,77% | 1,08 mld. |
Commerciële leasing
|