Beurs gesloten -
Euronext Amsterdam
17:35:01 17-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
150,55 EUR
|
-1,21%
|
|
+1,90%
|
+4,91%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.690
|
2.775
|
3.435
|
4.602
|
4.443
|
4.744
|
5.080
|
5.383
|
Variatie
|
-
|
3,17%
|
23,79%
|
33,96%
|
-3,45%
|
6,79%
|
7,08%
|
5,97%
|
EBITDA
1 |
246,8
|
279,2
|
401
|
584,5
|
547,8
|
569,3
|
622,3
|
672
|
Variatie
|
-
|
13,14%
|
43,63%
|
45,74%
|
-6,27%
|
3,92%
|
9,32%
|
7,99%
|
Bedrijfsresultaat (EBIT)
1 |
176,1
|
191,8
|
305,5
|
461,7
|
428,5
|
448,6
|
498,2
|
550,6
|
Variatie
|
-
|
8,94%
|
59,27%
|
51,16%
|
-7,19%
|
4,69%
|
11,04%
|
10,53%
|
Betaalde rente
1 |
-26,82
|
-26,06
|
-21,67
|
-25,88
|
-25,43
|
-48,53
|
-60,02
|
-58,68
|
Resultaat voor belastingen (EBT)
1 |
149,4
|
165,7
|
283,8
|
435,8
|
403,1
|
377,8
|
434
|
486,2
|
Variatie
|
-
|
10,94%
|
71,3%
|
53,56%
|
-7,52%
|
-6,27%
|
14,87%
|
12,02%
|
Nettowinst (verlies)
1 |
108
|
120,9
|
207,2
|
313,1
|
292,3
|
277,7
|
312,5
|
348,5
|
Variatie
|
-
|
11,94%
|
71,38%
|
51,1%
|
-6,65%
|
-4,97%
|
12,53%
|
11,52%
|
Datum van publicatie
|
27-02-20
|
26-02-21
|
25-02-22
|
23-02-23
|
01-03-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q3
|
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
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
|
---|
Omzet
1 |
662,9
|
628,6
|
748,8
|
663
|
671,1
|
809,9
|
864
|
863,2
|
898,2
|
1.106
|
1.211
|
-
|
1.090
|
1.160
|
1.127
|
1.092
|
1.064
|
1.160
|
1.224
|
1.199
|
1.139
|
Variatie
|
-
|
-5,17%
|
19,12%
|
-11,47%
|
1,23%
|
20,68%
|
6,68%
|
-0,09%
|
4,05%
|
23,2%
|
9,48%
|
-100%
|
-
|
6,49%
|
-2,9%
|
-3,1%
|
-2,58%
|
9,08%
|
5,53%
|
-2,07%
|
-4,99%
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
86,25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
153
|
138
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-9,8%
|
Bedrijfsresultaat (EBIT)
|
-
|
39,42
|
-
|
60,5
|
-
|
90,6
|
102
|
94,1
|
-
|
139,9
|
126,3
|
183,7
|
-
|
-
|
-
|
-
|
189,5
|
126,5
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-100%
|
-
|
-100%
|
-
|
12,58%
|
-7,75%
|
-100%
|
-
|
-9,71%
|
45,42%
|
-100%
|
-
|
-
|
-
|
-
|
-33,25%
|
-100%
|
-
|
-
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
104
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,16
|
-
|
75,6
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-100%
|
-
|
Datum van publicatie
|
12-11-19
|
27-02-20
|
20-04-20
|
18-08-20
|
11-11-20
|
29-04-21
|
04-08-21
|
09-11-21
|
25-02-22
|
29-04-22
|
04-08-22
|
23-11-22
|
23-02-23
|
04-05-23
|
04-08-23
|
10-11-23
|
01-03-24
|
26-04-24
|
02-08-24
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
1.411
|
1.364
|
1.674
|
1.761
|
2.318
|
2.284
|
2.287
|
2.155
|
2.385
|
2.343
|
2.595
|
2.498
|
Variatie
|
-
|
-3,36%
|
22,75%
|
5,22%
|
31,6%
|
-1,48%
|
0,16%
|
-5,76%
|
10,63%
|
-1,76%
|
10,8%
|
-3,74%
|
EBITDA
1 |
-
|
-
|
-
|
195,6
|
-
|
272,9
|
295,6
|
-
|
289,6
|
280
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-100%
|
-
|
8,3%
|
-100%
|
-
|
-3,31%
|
-100%
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
192,3
|
-
|
259,8
|
-
|
239
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-100%
|
-
|
-100%
|
-
|
-100%
|
-
|
-
|
-
|
-
|
Charge d'intérêts
1 |
-
|
-
|
-
|
-
|
-7,799
|
-16,35
|
-25,82
|
-
|
-26,7
|
-22,2
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
193,4
|
205
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,98%
|
-100%
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
105,4
|
101,9
|
177,1
|
-
|
152,7
|
-
|
141,3
|
133,2
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-3,31%
|
73,79%
|
-100%
|
-
|
-100%
|
-
|
-5,67%
|
-100%
|
-
|
Datum van publicatie
|
18-08-20
|
26-02-21
|
04-08-21
|
25-02-22
|
04-08-22
|
23-02-23
|
04-08-23
|
01-03-24
|
02-08-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
735
|
739
|
940
|
1.027
|
1.286
|
1.172
|
1.028
|
833
|
Variatie
|
-
|
0,54%
|
27,2%
|
9,26%
|
25,22%
|
-8,84%
|
-12,29%
|
-18,97%
|
Datum van publicatie
|
27-02-20
|
26-02-21
|
25-02-22
|
23-02-23
|
01-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
17,72
|
22,32
|
18,72
|
21,26
|
37,47
|
32,45
|
31,87
|
33,49
|
Variatie
|
-
|
25,97%
|
-16,16%
|
13,58%
|
76,27%
|
-13,41%
|
-1,79%
|
5,09%
|
Vrije kasstroom (FCF)
1 |
156,4
|
220
|
177,5
|
277
|
382,5
|
330,8
|
400,3
|
442,1
|
Variatie
|
-
|
40,67%
|
-19,31%
|
56,02%
|
38,1%
|
-13,53%
|
21,02%
|
10,44%
|
Datum van publicatie
|
27-02-20
|
26-02-21
|
25-02-22
|
23-02-23
|
01-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
9,17%
|
10,06%
|
11,67%
|
12,7%
|
12,33%
|
12%
|
12,25%
|
12,48%
|
EBIT-marge (%)
|
6,55%
|
6,91%
|
8,89%
|
10,03%
|
9,65%
|
9,46%
|
9,81%
|
10,23%
|
EBT-marge (%)
|
5,55%
|
5,97%
|
8,26%
|
9,47%
|
9,07%
|
7,96%
|
8,54%
|
9,03%
|
Nettomarge (%)
|
4,02%
|
4,36%
|
6,03%
|
6,8%
|
6,58%
|
5,85%
|
6,15%
|
6,47%
|
FCF-marge (%)
|
5,82%
|
7,93%
|
5,17%
|
6,02%
|
8,61%
|
6,97%
|
7,88%
|
8,21%
|
Vrije kasstroom/nettoresultaat (%)
|
144,84%
|
182%
|
85,69%
|
88,48%
|
130,88%
|
119,09%
|
128,08%
|
126,83%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
5,22%
|
7,27%
|
6,95%
|
-
|
7,5%
|
5,75%
|
5,75%
|
6,38%
|
ROE
|
13,07%
|
16,77%
|
15,28%
|
-
|
17,21%
|
16,84%
|
16,77%
|
17,01%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
2,98x
|
2,65x
|
2,34x
|
1,76x
|
2,35x
|
2,06x
|
1,65x
|
1,24x
|
Schuld/vrije kasstroom
|
4,7x
|
3,36x
|
5,29x
|
3,71x
|
3,36x
|
3,54x
|
2,57x
|
1,88x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
0,66%
|
0,8%
|
0,54%
|
0,46%
|
0,84%
|
0,68%
|
0,63%
|
0,62%
|
CAPEX / EBITDA (%)
|
7,18%
|
8%
|
4,67%
|
3,64%
|
6,84%
|
5,7%
|
5,12%
|
4,98%
|
CAPEX / FCF (%)
|
11,33%
|
10,15%
|
10,54%
|
7,67%
|
9,8%
|
9,81%
|
7,96%
|
7,58%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
3,319
|
4,498
|
3,447
|
5,239
|
7,369
|
6,579
|
7,238
|
7,825
|
Variatie
|
-
|
35,53%
|
-23,36%
|
52%
|
40,65%
|
-10,72%
|
10,02%
|
8,12%
|
Dividend per aandeel
1 |
0,9
|
1,02
|
1,62
|
2,37
|
2,24
|
2,192
|
2,278
|
2,487
|
Variatie
|
-
|
13,33%
|
58,82%
|
46,3%
|
-5,49%
|
-2,15%
|
3,91%
|
9,18%
|
Nettoactief per aandeel
1 |
16,51
|
23,4
|
25,64
|
29,36
|
30,3
|
34,79
|
37,98
|
41,7
|
Variatie
|
-
|
41,72%
|
9,56%
|
14,54%
|
3,19%
|
14,8%
|
9,18%
|
9,81%
|
WPA
1 |
2,06
|
2,25
|
3,63
|
5,5
|
5,13
|
4,847
|
5,421
|
6,048
|
Variatie
|
-
|
9,22%
|
61,33%
|
51,52%
|
-6,73%
|
-5,51%
|
11,82%
|
11,57%
|
Aantal aandelen (in duizend)
|
52.446
|
56.873
|
56.898
|
56.944
|
56.887
|
59.069
|
59.069
|
59.069
|
Datum van publicatie
|
27-02-20
|
26-02-21
|
25-02-22
|
23-02-23
|
01-03-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
31,1x |
27,8x |
---|
PBR-ratio |
4,33x |
3,96x |
---|
EV/omzet |
2,12x |
1,95x |
---|
Dividendrendement |
1,46% |
1,51% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 150,55EUR Gemiddelde koersdoel 163,80EUR Spread / Gemiddelde doel +8,80% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|