Beurs gesloten -
Nyse
22:00:02 13-02-2025
|
Voorbeurs
13:38:40
|
1.297,14 USD
|
-1,18%
|
|
1.299,50 |
+0,18%
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
3.085
|
3.718
|
3.920
|
3.788
|
3.872
|
3.923
|
4.136
|
4.355
|
Variatie
|
-
|
20,51%
|
5,43%
|
-3,35%
|
2,22%
|
1,3%
|
5,43%
|
5,3%
|
EBITDA
1 |
882,8
|
1.103
|
1.239
|
1.201
|
1.250
|
1.274
|
1.370
|
1.485
|
Variatie
|
-
|
24,93%
|
12,37%
|
-3,1%
|
4,12%
|
1,93%
|
7,49%
|
8,41%
|
Bedrijfsresultaat (EBIT)
1 |
840,7
|
1.058
|
1.192
|
1.152
|
1.200
|
1.203
|
1.292
|
1.390
|
Variatie
|
-
|
25,82%
|
12,73%
|
-3,4%
|
4,17%
|
0,22%
|
7,42%
|
7,63%
|
Betaalde rente
1 |
-38,62
|
-43,24
|
-55,39
|
-77,37
|
-74,63
|
-74,14
|
-75,33
|
-78,85
|
Resultaat voor belastingen (EBT)
1 |
748,7
|
949,4
|
1.071
|
973,7
|
1.037
|
1.119
|
1.208
|
1.289
|
Variatie
|
-
|
26,79%
|
12,77%
|
-9,05%
|
6,52%
|
7,92%
|
7,9%
|
6,71%
|
Nettowinst (verlies)
1 |
602,7
|
769
|
872,5
|
788,8
|
863,1
|
877,7
|
965,7
|
1.065
|
Variatie
|
-
|
27,58%
|
13,46%
|
-9,6%
|
9,43%
|
1,68%
|
10,03%
|
10,26%
|
Datum van publicatie
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
06-02-25
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
2026 Q4
|
---|
Omzet
1 |
649,2
|
690,7
|
807,4
|
938
|
804,4
|
924,4
|
952
|
1.037
|
897,8
|
978,4
|
985,8
|
1.058
|
928,7
|
982,1
|
942,5
|
935
|
925,9
|
946,8
|
954,5
|
1.045
|
875,8
|
963,1
|
984,4
|
1.090
|
925,6
|
1.012
|
1.037
|
1.154
|
Variatie
|
-
|
6,39%
|
16,89%
|
16,18%
|
-14,24%
|
14,91%
|
2,99%
|
8,96%
|
-13,44%
|
8,98%
|
0,76%
|
7,29%
|
-12,19%
|
5,75%
|
-4,04%
|
-0,79%
|
-0,97%
|
2,25%
|
0,82%
|
9,49%
|
-16,2%
|
9,97%
|
2,21%
|
10,74%
|
-15,09%
|
9,38%
|
2,47%
|
11,26%
|
EBITDA
1 |
151,4
|
186,8
|
240,6
|
303,9
|
221,6
|
282,8
|
284
|
330,6
|
253,1
|
296,9
|
318,8
|
370,4
|
278,5
|
319,9
|
308,2
|
294,3
|
279,8
|
296,5
|
309,4
|
364,6
|
245,9
|
308,2
|
327,8
|
382,9
|
279
|
328,8
|
344,9
|
405,8
|
Variatie
|
-
|
23,4%
|
28,78%
|
26,31%
|
-27,08%
|
27,61%
|
0,42%
|
16,42%
|
-23,44%
|
17,29%
|
7,4%
|
16,17%
|
-24,82%
|
14,88%
|
-3,67%
|
-4,49%
|
-4,92%
|
5,93%
|
4,37%
|
17,83%
|
-32,54%
|
25,33%
|
6,37%
|
16,8%
|
-27,14%
|
17,87%
|
4,89%
|
17,65%
|
Bedrijfsresultaat (EBIT)
1 |
141,3
|
176,6
|
230
|
292,8
|
210,7
|
255,3
|
272,8
|
319,1
|
241,2
|
285,4
|
307,2
|
358,6
|
266,5
|
307,7
|
278
|
281,8
|
267,3
|
284,1
|
296,6
|
351,9
|
230,8
|
290,9
|
310
|
357,8
|
255
|
304,4
|
320
|
380,3
|
Variatie
|
-
|
25,03%
|
30,19%
|
27,32%
|
-28,05%
|
21,16%
|
6,88%
|
16,96%
|
-24,39%
|
18,32%
|
7,62%
|
16,75%
|
-25,7%
|
15,48%
|
-9,64%
|
1,35%
|
-5,13%
|
6,27%
|
4,39%
|
18,66%
|
-34,42%
|
26,04%
|
6,55%
|
15,43%
|
-28,72%
|
19,37%
|
5,11%
|
18,85%
|
Charge d'intérêts
1 |
-10,22
|
-9,582
|
-9,31
|
-9,505
|
-9,471
|
-10,44
|
-11,79
|
-11,54
|
-11,34
|
-12,76
|
-14,48
|
-16,8
|
-18,18
|
-19,25
|
-20,28
|
-19,66
|
-19,23
|
-18,95
|
-18,6
|
-17,85
|
-17,92
|
-18,64
|
-18,42
|
-18,72
|
-19,6
|
-19,05
|
-18,25
|
-17,4
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
269,2
|
185,4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-31,12%
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
98,12
|
126,6
|
161,8
|
216,3
|
149,7
|
184,8
|
203,7
|
230,9
|
174
|
212,1
|
220,6
|
265,8
|
188,4
|
213,9
|
201,6
|
184,8
|
177,5
|
221,8
|
211,5
|
252,3
|
156,6
|
204,3
|
226,5
|
267
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
28,99%
|
27,82%
|
33,71%
|
-30,81%
|
23,45%
|
10,24%
|
13,35%
|
-24,63%
|
21,88%
|
4,02%
|
20,51%
|
-29,12%
|
13,53%
|
-5,75%
|
-8,35%
|
-3,94%
|
24,96%
|
-4,64%
|
19,28%
|
-37,93%
|
30,46%
|
10,87%
|
17,9%
|
-100%
|
-
|
-
|
-
|
Datum van publicatie
|
07-05-20
|
30-07-20
|
05-11-20
|
04-02-21
|
06-05-21
|
29-07-21
|
04-11-21
|
10-02-22
|
05-05-22
|
28-07-22
|
03-11-22
|
09-02-23
|
04-05-23
|
27-07-23
|
09-11-23
|
08-02-24
|
09-05-24
|
01-08-24
|
07-11-24
|
06-02-25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
1.240
|
1.583
|
1.919
|
2.011
|
1.955
|
1.944
|
1.654
|
1.800
|
Variatie
|
-
|
27,66%
|
21,23%
|
4,79%
|
-2,78%
|
-0,54%
|
-14,92%
|
8,83%
|
Datum van publicatie
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
06-02-25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
92,49
|
107,6
|
121,2
|
105,3
|
103,9
|
106,5
|
115,6
|
120,4
|
Variatie
|
-
|
16,31%
|
12,7%
|
-13,13%
|
-1,35%
|
2,54%
|
8,53%
|
4,14%
|
Vrije kasstroom (FCF)
1 |
632,2
|
801,2
|
737,8
|
860,6
|
864,4
|
885,3
|
977,7
|
1.004
|
Variatie
|
-
|
26,74%
|
-7,92%
|
16,63%
|
0,45%
|
2,41%
|
10,44%
|
2,69%
|
Datum van publicatie
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
06-02-25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
28,61%
|
29,66%
|
31,62%
|
31,7%
|
32,29%
|
32,49%
|
33,12%
|
34,1%
|
EBIT-marge (%)
|
27,25%
|
28,45%
|
30,42%
|
30,41%
|
30,99%
|
30,66%
|
31,23%
|
31,92%
|
EBT-marge (%)
|
24,27%
|
25,53%
|
27,31%
|
25,7%
|
26,79%
|
28,54%
|
29,21%
|
29,6%
|
Nettomarge (%)
|
19,54%
|
20,68%
|
22,26%
|
20,82%
|
22,29%
|
22,37%
|
23,35%
|
24,45%
|
FCF-marge (%)
|
20,49%
|
21,55%
|
18,82%
|
22,72%
|
22,32%
|
22,57%
|
23,64%
|
23,05%
|
Vrije kasstroom/nettoresultaat (%)
|
104,89%
|
104,2%
|
84,56%
|
109,1%
|
100,15%
|
100,87%
|
101,24%
|
94,28%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
21,51%
|
25,04%
|
25,59%
|
23,04%
|
26,17%
|
26,78%
|
27,35%
|
26,6%
|
ROE
|
171,37%
|
338,69%
|
889,34%
|
-
|
-
|
-
|
413,03%
|
1.023,49%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,4x
|
1,44x
|
1,55x
|
1,67x
|
1,56x
|
1,53x
|
1,21x
|
1,21x
|
Schuld/vrije kasstroom
|
1,96x
|
1,98x
|
2,6x
|
2,34x
|
2,26x
|
2,2x
|
1,69x
|
1,79x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
3%
|
2,89%
|
3,09%
|
2,78%
|
2,68%
|
2,72%
|
2,8%
|
2,76%
|
CAPEX / EBITDA (%)
|
10,48%
|
9,76%
|
9,78%
|
8,77%
|
8,31%
|
8,36%
|
8,44%
|
8,11%
|
CAPEX / FCF (%)
|
14,63%
|
13,43%
|
16,43%
|
12,24%
|
12,02%
|
12,03%
|
11,83%
|
11,99%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
29,95
|
38,74
|
37,81
|
43,96
|
45,42
|
48,88
|
52,05
|
-
|
Variatie
|
-
|
29,37%
|
-2,4%
|
16,25%
|
3,32%
|
7,62%
|
6,49%
|
-
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
11,68
|
7,308
|
1,102
|
-6,863
|
-5,979
|
-3,824
|
15,21
|
38,82
|
Variatie
|
-
|
-37,44%
|
-84,92%
|
-722,58%
|
-12,87%
|
-36,04%
|
-497,64%
|
155,26%
|
WPA
1 |
24,91
|
32,78
|
38,41
|
35,9
|
40,48
|
41,87
|
46,76
|
51,5
|
Variatie
|
-
|
31,59%
|
17,18%
|
-6,53%
|
12,76%
|
3,43%
|
11,68%
|
10,14%
|
Aantal aandelen (in duizend)
|
23.795
|
22.986
|
22.294
|
21.684
|
21.103
|
20.916
|
20.916
|
20.916
|
Datum van publicatie
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
06-02-25
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
31x |
27,7x |
---|
PBR-ratio |
-339x |
85,3x |
---|
EV/omzet |
7,41x |
6,96x |
---|
Dividendrendement |
-
|
-
|
---|
Laatste slotkoers 1.297,14USD Gemiddelde koersdoel 1.370,76USD Spread / Gemiddelde doel +5,68% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|