Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
141,9
USD
|
+0,60%
|
|
+1,15%
|
+5,82%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.723
|
1.402
|
1.936
|
1.866
|
2.523
|
2.656
|
-
|
Bedrijfswaarde
1 |
1.882
|
1.701
|
2.576
|
1.866
|
2.523
|
2.656
|
2.656
|
K/w-verhouding
|
25,5
x
|
25,9
x
|
27,6
x
|
29,3
x
|
30,8
x
|
26,3
x
|
22,2
x
|
Dividendrendement
|
0,61%
|
0,75%
|
0,55%
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,17
x
|
0,93
x
|
1,25
x
|
1,05
x
|
1,29
x
|
1,29
x
|
1,2
x
|
Bedrijfswaarde/omzet
|
1,17
x
|
0,93
x
|
1,25
x
|
1,05
x
|
1,29
x
|
1,29
x
|
1,2
x
|
Bedrijfswaarde/EBITDA
|
12,8
x
|
9,79
x
|
12,1
x
|
9,73
x
|
11,8
x
|
11,8
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
26,7
x
|
9,02
x
|
21,4
x
|
-
|
19,4
x
|
20,8
x
|
17,1
x
|
FCF Yield
|
3,74%
|
11,1%
|
4,66%
|
-
|
5,15%
|
4,81%
|
5,85%
|
Price to Book
|
2,42
x
|
1,88
x
|
2,44
x
|
-
|
2,75
x
|
2,57
x
|
2,28
x
|
Aantal aandelen (in duizenden)
|
18.811
|
18.863
|
18.875
|
18.844
|
18.817
|
18.715
|
-
|
Referentieprijs
2 |
91,62
|
74,33
|
102,6
|
99,05
|
134,1
|
141,9
|
141,9
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
27-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.479
|
1.507
|
1.553
|
1.780
|
1.963
|
2.061
|
2.219
|
EBITDA
1 |
134,8
|
143,2
|
159,6
|
191,8
|
213,2
|
225,8
|
247,8
|
Bedrijfsresultaat (EBIT)
1 |
101,4
|
89,11
|
110,9
|
108,8
|
132,3
|
166,6
|
187,1
|
Operationele Marge
|
6,86%
|
5,91%
|
7,14%
|
6,11%
|
6,74%
|
8,08%
|
8,43%
|
Resultaat voor belastingen (EBT)
1 |
90,17
|
74,67
|
100,1
|
83,98
|
96,55
|
134
|
159,1
|
Nettowinst (verlies)
1 |
68,94
|
54,96
|
71,13
|
64,24
|
82,61
|
102,6
|
121,5
|
Nettomarge
|
4,66%
|
3,65%
|
4,58%
|
3,61%
|
4,21%
|
4,98%
|
5,47%
|
WPA
2 |
3,590
|
2,870
|
3,720
|
3,380
|
4,350
|
5,388
|
6,388
|
Free Cash Flow
1 |
64,54
|
155,5
|
90,27
|
-
|
130
|
127,8
|
155,2
|
FCF-marge
|
4,37%
|
10,32%
|
5,81%
|
-
|
6,62%
|
6,2%
|
7%
|
Kasstroomconversie (ebitda)
|
47,88%
|
108,59%
|
56,57%
|
-
|
60,99%
|
56,59%
|
62,65%
|
Kasstroomconversie (nettowinst)
|
93,62%
|
282,87%
|
126,91%
|
-
|
157,42%
|
124,56%
|
127,79%
|
Dividend per aandeel
|
0,5600
|
0,5600
|
0,5600
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
27-02-24
|
-
|
-
|
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
|
---|
Omzet
1 |
394,1
|
388
|
413,5
|
423,1
|
467,8
|
475,6
|
483,3
|
500,1
|
501,5
|
478,4
|
488
|
508,3
|
532,5
|
532,7
|
EBITDA
1 |
43,83
|
38,01
|
42,28
|
44,13
|
49,77
|
55,21
|
50,98
|
50,95
|
54,28
|
57,03
|
50,78
|
52,72
|
58,68
|
63,35
|
Bedrijfsresultaat (EBIT)
1 |
32,26
|
18,59
|
27,7
|
29,78
|
28,23
|
23,05
|
31,45
|
32,05
|
31,9
|
36,92
|
36,21
|
38,35
|
43,93
|
48,15
|
Operationele Marge
|
8,19%
|
4,79%
|
6,7%
|
7,04%
|
6,04%
|
4,85%
|
6,51%
|
6,41%
|
6,36%
|
7,72%
|
7,42%
|
7,54%
|
8,25%
|
9,04%
|
Resultaat voor belastingen (EBT)
1 |
29,8
|
15,97
|
24,64
|
25,77
|
21,65
|
11,92
|
21,44
|
21,24
|
24,08
|
29,79
|
27,64
|
29,85
|
35,56
|
40,94
|
Nettowinst (verlies)
1 |
20,39
|
12,08
|
17,86
|
18,4
|
19,1
|
8,878
|
16,4
|
20,31
|
23,74
|
22,16
|
21,08
|
22,82
|
27,51
|
31,16
|
Nettomarge
|
5,17%
|
3,11%
|
4,32%
|
4,35%
|
4,08%
|
1,87%
|
3,39%
|
4,06%
|
4,73%
|
4,63%
|
4,32%
|
4,49%
|
5,17%
|
5,85%
|
WPA
2 |
1,070
|
0,6300
|
0,9400
|
0,9700
|
1,010
|
0,4700
|
0,8700
|
1,070
|
1,250
|
1,160
|
1,112
|
1,202
|
1,432
|
1,645
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-11-21
|
24-02-22
|
04-05-22
|
03-08-22
|
03-11-22
|
28-02-23
|
09-05-23
|
03-08-23
|
02-11-23
|
27-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
159
|
299
|
640
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,179
x
|
2,091
x
|
4,011
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
64,5
|
155
|
90,3
|
-
|
130
|
128
|
155
|
ROE (netto-inkomsten/eigen vermogen)
|
10%
|
7,52%
|
9,18%
|
-
|
9,33%
|
10,4%
|
10,9%
|
ROA (netto-inkomsten/totale activa)
|
5,28%
|
3,59%
|
4,05%
|
-
|
4,03%
|
5%
|
5,7%
|
Totale activa
1 |
1.306
|
1.532
|
1.758
|
-
|
2.052
|
2.051
|
2.131
|
Nettoactief per aandeel
2 |
37,90
|
39,50
|
42,00
|
-
|
48,70
|
55,20
|
62,30
|
Cashflow per aandeel
|
4,760
|
9,050
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
26,9
|
17,7
|
19,9
|
-
|
22,3
|
28
|
28
|
Capex/omzet
|
1,82%
|
1,17%
|
1,28%
|
-
|
1,14%
|
1,36%
|
1,26%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
27-02-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
141,9
USD Gemiddelde koersdoel
172
USD Spread / Gemiddelde doel +21,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,82% | 2,66 mld. | | +6,13% | 7,41 mld. | | -32,64% | 3,24 mld. | | +11,38% | 1,75 mld. | | -9,32% | 1,08 mld. | | +31,69% | 907 mln. | | -7,64% | 714 mln. | | -3,60% | 606 mln. | | -8,30% | 539 mln. | | -22,29% | 515 mln. |
Managementadviesdiensten
|