Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
88,4
USD
|
+0,18%
|
|
+4,90%
|
-18,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.691
|
11.928
|
9.177
|
4.612
|
5.093
|
4.075
|
-
|
-
|
Bedrijfswaarde
1 |
6.550
|
10.575
|
7.696
|
3.450
|
3.915
|
2.851
|
4.075
|
4.075
|
K/w-verhouding
|
43,3
x
|
75,4
x
|
33,4
x
|
43,8
x
|
23,4
x
|
27,9
x
|
18,8
x
|
14,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,85
x
|
9,93
x
|
6,28
x
|
3,23
x
|
3,96
x
|
3,49
x
|
3,04
x
|
2,86
x
|
Bedrijfswaarde/omzet
|
4,98
x
|
8,81
x
|
5,27
x
|
2,41
x
|
3,04
x
|
2,44
x
|
3,04
x
|
2,86
x
|
Bedrijfswaarde/EBITDA
|
17,5
x
|
36,1
x
|
16,6
x
|
8,71
x
|
13
x
|
12
x
|
12,2
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
34,5
x
|
53,5
x
|
28,9
x
|
33,7
x
|
21,1
x
|
11,3
x
|
19,8
x
|
24,4
x
|
FCF Yield
|
2,9%
|
1,87%
|
3,46%
|
2,97%
|
4,74%
|
8,82%
|
5,05%
|
4,1%
|
Price to Book
|
3,25
x
|
4,61
x
|
3,32
x
|
1,91
x
|
2,08
x
|
1,58
x
|
1,43
x
|
1,3
x
|
Aantal aandelen (in duizenden)
|
53.070
|
53.301
|
53.309
|
48.714
|
46.922
|
46.098
|
-
|
-
|
Referentieprijs
2 |
144,9
|
223,8
|
172,1
|
94,67
|
108,5
|
88,40
|
88,40
|
88,40
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.315
|
1.201
|
1.461
|
1.430
|
1.287
|
1.169
|
1.342
|
1.426
|
EBITDA
1 |
374,3
|
293,2
|
464,2
|
396
|
301,2
|
237,3
|
332,7
|
382,9
|
Bedrijfsresultaat (EBIT)
1 |
233,8
|
244,4
|
367,9
|
305,5
|
231,6
|
150,1
|
248,8
|
299,7
|
Operationele Marge
|
17,78%
|
20,36%
|
25,18%
|
21,37%
|
17,99%
|
12,84%
|
18,55%
|
21,02%
|
Resultaat voor belastingen (EBT)
1 |
248,4
|
205,7
|
366,5
|
183,4
|
274,9
|
194,9
|
293,3
|
363,1
|
Nettowinst (verlies)
1 |
180,2
|
159,6
|
278,4
|
109,9
|
218,9
|
146,1
|
221,4
|
279,8
|
Nettomarge
|
13,71%
|
13,29%
|
19,06%
|
7,69%
|
17%
|
12,5%
|
16,51%
|
19,63%
|
WPA
2 |
3,350
|
2,970
|
5,160
|
2,160
|
4,630
|
3,172
|
4,700
|
6,070
|
Free Cash Flow
1 |
190
|
197,6
|
266,6
|
102,5
|
185,5
|
251,6
|
206
|
167
|
FCF-marge
|
14,45%
|
16,46%
|
18,25%
|
7,17%
|
14,41%
|
21,52%
|
15,35%
|
11,71%
|
Kasstroomconversie (ebitda)
|
50,76%
|
67,4%
|
57,43%
|
25,88%
|
61,59%
|
106,03%
|
61,91%
|
43,61%
|
Kasstroomconversie (nettowinst)
|
105,41%
|
123,86%
|
95,75%
|
93,27%
|
84,75%
|
172,18%
|
93,01%
|
59,68%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
379,2
|
364,5
|
370
|
377
|
349
|
333,5
|
347,2
|
340
|
301,4
|
298,9
|
253,7
|
273
|
305,9
|
320,9
|
304,2
|
EBITDA
1 |
126,1
|
109
|
116,6
|
95,34
|
95,08
|
77,73
|
93,5
|
91,79
|
72,78
|
46,23
|
32,36
|
56,23
|
70,45
|
68,27
|
58,81
|
Bedrijfsresultaat (EBIT)
1 |
102
|
84,8
|
93,14
|
71,68
|
72,33
|
57,02
|
75,61
|
73,03
|
55,44
|
29,29
|
16,86
|
29,06
|
46,82
|
51,44
|
48,42
|
Operationele Marge
|
26,9%
|
23,27%
|
25,18%
|
19,01%
|
20,73%
|
17,09%
|
21,78%
|
21,48%
|
18,39%
|
9,8%
|
6,64%
|
10,64%
|
15,31%
|
16,03%
|
15,92%
|
Resultaat voor belastingen (EBT)
1 |
101,5
|
84,52
|
92,84
|
73,47
|
97,09
|
-80,04
|
83,29
|
81,61
|
67,82
|
42,15
|
29,47
|
41,62
|
57,66
|
62,73
|
60,42
|
Nettowinst (verlies)
1 |
75,4
|
65,09
|
69,57
|
56,97
|
76,26
|
-92,9
|
60,14
|
62,32
|
54,99
|
41,43
|
22,2
|
31,3
|
44,61
|
48
|
45,34
|
Nettomarge
|
19,89%
|
17,86%
|
18,8%
|
15,11%
|
21,85%
|
-27,85%
|
17,32%
|
18,33%
|
18,25%
|
13,86%
|
8,75%
|
11,46%
|
14,58%
|
14,96%
|
14,9%
|
WPA
2 |
1,400
|
1,210
|
1,310
|
1,100
|
1,470
|
-1,910
|
1,260
|
1,310
|
1,160
|
0,8900
|
0,4800
|
0,6786
|
0,9729
|
1,049
|
0,9140
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-11-21
|
15-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
14-02-23
|
02-05-23
|
01-08-23
|
31-10-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.141
|
1.353
|
1.480
|
1.162
|
1.177
|
1.224
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
190
|
198
|
267
|
103
|
186
|
252
|
206
|
167
|
ROE (netto-inkomsten/eigen vermogen)
|
9,21%
|
6,39%
|
10,4%
|
8,05%
|
9,15%
|
6,8%
|
8,73%
|
8,46%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
44,60
|
48,50
|
51,80
|
49,60
|
52,10
|
56,10
|
61,90
|
67,80
|
Cashflow per aandeel
2 |
6,010
|
5,310
|
7,230
|
4,180
|
6,260
|
3,350
|
4,720
|
-
|
Capex
1 |
134
|
87,7
|
123
|
110
|
110
|
123
|
109
|
160
|
Capex/omzet
|
10,16%
|
7,3%
|
8,43%
|
7,7%
|
8,58%
|
10,5%
|
8,15%
|
11,22%
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
88,4
USD Gemiddelde koersdoel
108,4
USD Spread / Gemiddelde doel +22,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,56% | 4,08 mld. | | +21,55% | 72,28 mld. | | +48,33% | 65,86 mld. | | -4,21% | 34,41 mld. | | -16,43% | 28,52 mld. | | -7,17% | 14,26 mld. | | -13,03% | 9,92 mld. | | +5,83% | 9,52 mld. | | +71,16% | 8,54 mld. | | +3,02% | 7,91 mld. |
Elektronische reparatiediensten
|