Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Nabeurs
01:59:49
|
443,3
USD
|
+0,43%
|
|
441,5
|
-0,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
585.321
|
778.040
|
935.645
|
315.555
|
910.122
|
1.124.420
|
-
|
-
|
Bedrijfswaarde
1 |
530.466
|
716.086
|
887.647
|
284.740
|
863.104
|
1.070.245
|
1.039.618
|
1.000.658
|
K/w-verhouding
|
31,9
x
|
27,1
x
|
24,4
x
|
14
x
|
23,8
x
|
22,1
x
|
19,2
x
|
16,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,45%
|
0,37%
|
0,5%
|
Marktkapitalisatie/omzet
|
8,28
x
|
9,05
x
|
7,93
x
|
2,71
x
|
6,75
x
|
7,08
x
|
6,28
x
|
5,62
x
|
Bedrijfswaarde/omzet
|
7,5
x
|
8,33
x
|
7,53
x
|
2,44
x
|
6,4
x
|
6,74
x
|
5,81
x
|
5
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
15,5
x
|
13,9
x
|
5,74
x
|
12
x
|
11,7
x
|
9,75
x
|
8,27
x
|
Bedrijfswaarde/FCF
|
25
x
|
30,3
x
|
22,7
x
|
15,4
x
|
20,1
x
|
23,5
x
|
18,8
x
|
16,2
x
|
FCF Yield
|
4%
|
3,3%
|
4,41%
|
6,48%
|
4,98%
|
4,26%
|
5,31%
|
6,19%
|
Price to Book
|
5,84
x
|
6,15
x
|
7,7
x
|
2,57
x
|
6,08
x
|
6,03
x
|
4,69
x
|
4,15
x
|
Aantal aandelen (in duizenden)
|
2.851.747
|
2.848.293
|
2.781.760
|
2.622.197
|
2.571.256
|
2.536.534
|
-
|
-
|
Referentieprijs
2 |
205,2
|
273,2
|
336,4
|
120,3
|
354,0
|
443,3
|
443,3
|
443,3
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
02-02-22
|
01-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
70.697
|
85.965
|
117.929
|
116.609
|
134.902
|
158.811
|
178.953
|
200.211
|
EBITDA
1 |
39.562
|
46.069
|
63.884
|
49.622
|
71.956
|
91.552
|
106.670
|
121.016
|
Bedrijfsresultaat (EBIT)
1 |
28.986
|
32.671
|
46.753
|
28.944
|
46.751
|
60.982
|
70.086
|
79.631
|
Operationele Marge
|
41%
|
38,01%
|
39,65%
|
24,82%
|
34,66%
|
38,4%
|
39,16%
|
39,77%
|
Resultaat voor belastingen (EBT)
1 |
24.812
|
33.180
|
47.284
|
28.819
|
47.428
|
62.103
|
71.227
|
81.077
|
Nettowinst (verlies)
1 |
18.485
|
29.146
|
39.370
|
23.200
|
39.098
|
52.110
|
59.391
|
67.195
|
Nettomarge
|
26,15%
|
33,9%
|
33,38%
|
19,9%
|
28,98%
|
32,81%
|
33,19%
|
33,56%
|
WPA
2 |
6,430
|
10,09
|
13,77
|
8,590
|
14,87
|
20,10
|
23,12
|
26,52
|
Free Cash Flow
1 |
21.212
|
23.632
|
39.116
|
18.439
|
43.010
|
45.581
|
55.175
|
61.902
|
FCF-marge
|
30%
|
27,49%
|
33,17%
|
15,81%
|
31,88%
|
28,7%
|
30,83%
|
30,92%
|
Kasstroomconversie (ebitda)
|
53,62%
|
51,3%
|
61,23%
|
37,16%
|
59,77%
|
49,79%
|
51,72%
|
51,15%
|
Kasstroomconversie (nettowinst)
|
114,75%
|
81,08%
|
99,35%
|
79,48%
|
110,01%
|
87,47%
|
92,9%
|
92,12%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
2,000
|
1,637
|
2,236
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
02-02-22
|
01-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
33.671
|
27.908
|
28.822
|
27.714
|
32.165
|
28.645
|
31.999
|
34.146
|
40.111
|
36.455
|
38.184
|
39.004
|
45.060
|
41.131
|
43.531
|
EBITDA
1 |
17.006
|
13.178
|
13.688
|
10.973
|
11.783
|
12.802
|
16.075
|
20.098
|
22.980
|
20.754
|
22.025
|
22.524
|
26.437
|
24.180
|
26.123
|
Bedrijfsresultaat (EBIT)
1 |
12.585
|
8.524
|
8.358
|
5.664
|
6.399
|
7.227
|
9.392
|
13.748
|
16.384
|
13.818
|
14.282
|
14.738
|
18.275
|
15.358
|
16.166
|
Operationele Marge
|
37,38%
|
30,54%
|
29%
|
20,44%
|
19,89%
|
25,23%
|
29,35%
|
40,26%
|
40,85%
|
37,9%
|
37,4%
|
37,79%
|
40,56%
|
37,34%
|
37,14%
|
Resultaat voor belastingen (EBT)
1 |
12.702
|
8.908
|
8.186
|
5.576
|
6.149
|
7.307
|
9.293
|
14.020
|
16.808
|
14.183
|
14.471
|
14.910
|
18.496
|
15.661
|
16.428
|
Nettowinst (verlies)
1 |
10.285
|
7.465
|
6.687
|
4.395
|
4.652
|
5.709
|
7.788
|
11.583
|
14.017
|
12.369
|
12.154
|
12.556
|
15.542
|
13.065
|
13.852
|
Nettomarge
|
30,55%
|
26,75%
|
23,2%
|
15,86%
|
14,46%
|
19,93%
|
24,34%
|
33,92%
|
34,95%
|
33,93%
|
31,83%
|
32,19%
|
34,49%
|
31,77%
|
31,82%
|
WPA
2 |
3,670
|
2,720
|
2,460
|
1,640
|
1,760
|
2,200
|
2,980
|
4,390
|
5,330
|
4,710
|
4,690
|
4,854
|
6,034
|
5,182
|
5,501
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5000
|
0,5000
|
0,5000
|
-
|
-
|
Datum van publicatie
|
02-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
01-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
01-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
54.855
|
61.954
|
47.998
|
30.815
|
47.018
|
54.176
|
84.803
|
123.763
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
21.212
|
23.632
|
39.116
|
18.439
|
43.010
|
45.312
|
54.776
|
61.902
|
ROE (netto-inkomsten/eigen vermogen)
|
20%
|
25,4%
|
31,1%
|
18,5%
|
28%
|
30,1%
|
27%
|
23,7%
|
ROA (netto-inkomsten/totale activa)
|
16%
|
19,9%
|
24,2%
|
13,2%
|
18,8%
|
19,5%
|
19,4%
|
16,5%
|
Totale activa
1 |
115.355
|
146.346
|
162.652
|
175.857
|
207.675
|
267.840
|
306.723
|
408.566
|
Nettoactief per aandeel
2 |
35,10
|
44,40
|
43,70
|
46,80
|
58,30
|
73,50
|
94,40
|
107,0
|
Cashflow per aandeel
2 |
12,60
|
13,40
|
20,20
|
18,70
|
27,00
|
30,40
|
35,00
|
38,90
|
Capex
1 |
15.102
|
15.115
|
18.567
|
31.186
|
27.045
|
37.609
|
40.575
|
42.685
|
Capex/omzet
|
21,36%
|
17,58%
|
15,74%
|
26,74%
|
20,05%
|
23,68%
|
22,67%
|
21,32%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
02-02-22
|
01-02-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
443,3
USD Gemiddelde koersdoel
523,1
USD Spread / Gemiddelde doel +18,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,24% | 1.120 mld. | | +6,70% | 29,24 mld. | | +42,95% | 19,76 mld. | | -12,63% | 8,49 mld. | | -19,63% | 2,05 mld. | | -28,83% | 1,33 mld. | | +6,88% | 787 mln. | | -18,60% | 506 mln. | | -24,62% | 362 mln. | | -1,51% | 352 mln. |
Social Media & Netwerken
|