Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,07
USD
|
-0,70%
|
|
+1,08%
|
-1,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
877,9
|
1.118
|
1.386
|
1.458
|
1.319
|
1.282
|
-
|
-
|
Bedrijfswaarde
1 |
1.013
|
1.269
|
1.440
|
1.426
|
1.281
|
1.185
|
1.140
|
1.195
|
K/w-verhouding
|
28,6
x
|
49
x
|
20,9
x
|
17,2
x
|
16,5
x
|
15,2
x
|
14,7
x
|
14,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
8,53%
|
1,76%
|
1,76%
|
1,76%
|
Marktkapitalisatie/omzet
|
3,52
x
|
6,06
x
|
3,5
x
|
3,05
x
|
2,63
x
|
2,5
x
|
2,45
x
|
2,38
x
|
Bedrijfswaarde/omzet
|
4,06
x
|
6,88
x
|
3,64
x
|
2,98
x
|
2,55
x
|
2,31
x
|
2,18
x
|
2,22
x
|
Bedrijfswaarde/EBITDA
|
16,4
x
|
29,4
x
|
10,5
x
|
8,53
x
|
7,5
x
|
6,91
x
|
6,46
x
|
6,66
x
|
Bedrijfswaarde/FCF
|
-16,3
x
|
-22,2
x
|
17,7
x
|
14,2
x
|
10,3
x
|
10,1
x
|
9,68
x
|
-
|
FCF Yield
|
-6,13%
|
-4,51%
|
5,64%
|
7,03%
|
9,69%
|
9,9%
|
10,3%
|
-
|
Price to Book
|
2,58
x
|
3,06
x
|
3,1
x
|
2,72
x
|
2,64
x
|
2,43
x
|
2,25
x
|
2,69
x
|
Aantal aandelen (in duizenden)
|
18.082
|
18.263
|
18.736
|
18.962
|
19.068
|
18.830
|
-
|
-
|
Referentieprijs
2 |
48,55
|
61,22
|
73,95
|
76,89
|
69,15
|
68,07
|
68,07
|
68,07
|
Datum van publicatie
|
11-03-20
|
24-02-21
|
09-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
249,2
|
184,4
|
395,4
|
477,9
|
501,5
|
512
|
524,2
|
539,4
|
EBITDA
1 |
61,69
|
43,16
|
137,3
|
167,1
|
170,8
|
171,5
|
176,5
|
179,4
|
Bedrijfsresultaat (EBIT)
1 |
39,58
|
15,27
|
89,88
|
111,4
|
110,2
|
114,1
|
119,2
|
122,3
|
Operationele Marge
|
15,88%
|
8,28%
|
22,73%
|
23,32%
|
21,97%
|
22,29%
|
22,73%
|
22,68%
|
Resultaat voor belastingen (EBT)
1 |
39,58
|
15
|
85,37
|
109
|
108,5
|
114
|
119
|
122,3
|
Nettowinst (verlies)
1 |
31,82
|
23,68
|
68,49
|
87,48
|
82,45
|
88,25
|
91,77
|
91,76
|
Nettomarge
|
12,77%
|
12,84%
|
17,32%
|
18,31%
|
16,44%
|
17,23%
|
17,51%
|
17,01%
|
WPA
2 |
1,700
|
1,250
|
3,530
|
4,470
|
4,200
|
4,477
|
4,631
|
4,556
|
Free Cash Flow
1 |
-62,12
|
-57,22
|
81,18
|
100,3
|
124
|
117,3
|
117,8
|
-
|
FCF-marge
|
-24,93%
|
-31,03%
|
20,53%
|
20,99%
|
24,74%
|
22,91%
|
22,46%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
59,12%
|
60,02%
|
72,61%
|
68,38%
|
66,7%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
118,52%
|
114,65%
|
150,45%
|
132,92%
|
128,31%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
5,900
|
1,200
|
1,200
|
1,200
|
Datum van publicatie
|
11-03-20
|
24-02-21
|
09-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
111,6
|
111,1
|
108,3
|
115,3
|
133,7
|
120,5
|
116,6
|
123,7
|
133
|
128,2
|
121,7
|
126,4
|
135,2
|
128,7
|
125,4
|
EBITDA
1 |
40,28
|
39,02
|
34,34
|
39,46
|
51,69
|
41,59
|
36,48
|
42,13
|
49,22
|
43
|
38,55
|
42,3
|
48,11
|
42,57
|
39,62
|
Bedrijfsresultaat (EBIT)
1 |
29,04
|
25,8
|
21,35
|
25,66
|
36,36
|
28,08
|
23,16
|
29,71
|
31,9
|
25,38
|
23,81
|
28,29
|
33,84
|
28,18
|
25,33
|
Operationele Marge
|
26,01%
|
23,23%
|
19,71%
|
22,26%
|
27,19%
|
23,29%
|
19,85%
|
24,02%
|
23,99%
|
19,8%
|
19,57%
|
22,39%
|
25,02%
|
21,89%
|
20,19%
|
Resultaat voor belastingen (EBT)
1 |
28,15
|
25,08
|
20,7
|
24,96
|
35,49
|
27,88
|
22,57
|
28,93
|
31,53
|
25,49
|
23,82
|
28,26
|
33,79
|
28,15
|
25,19
|
Nettowinst (verlies)
1 |
22,31
|
19,87
|
18,12
|
19,44
|
27,49
|
22,43
|
17,67
|
22,41
|
24,16
|
18,2
|
18,28
|
21,91
|
26,23
|
21,82
|
19,5
|
Nettomarge
|
19,99%
|
17,89%
|
16,73%
|
16,86%
|
20,56%
|
18,61%
|
15,15%
|
18,12%
|
18,17%
|
14,2%
|
15,02%
|
17,34%
|
19,39%
|
16,95%
|
15,54%
|
WPA
2 |
1,150
|
1,020
|
0,9200
|
0,9900
|
1,410
|
1,140
|
0,9000
|
1,140
|
1,230
|
0,9300
|
0,9300
|
1,113
|
1,329
|
1,105
|
0,9854
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
Datum van publicatie
|
25-10-21
|
09-02-22
|
20-04-22
|
20-07-22
|
19-10-22
|
14-02-23
|
19-04-23
|
19-07-23
|
18-10-23
|
14-02-24
|
17-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
135
|
151
|
54,6
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
32,1
|
37,9
|
96,5
|
141
|
86,8
|
Hefboom (schuld/ebitda)
|
2,186
x
|
3,507
x
|
0,3979
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-62,1
|
-57,2
|
81,2
|
100
|
124
|
117
|
118
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,91%
|
6,68%
|
16,8%
|
17,7%
|
15,7%
|
15,9%
|
15,3%
|
17,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
18,80
|
20,00
|
23,90
|
28,20
|
26,20
|
28,00
|
30,30
|
25,30
|
Cashflow per aandeel
2 |
2,500
|
2,360
|
5,500
|
6,690
|
6,610
|
7,050
|
7,020
|
7,040
|
Capex
1 |
125
|
88,7
|
46,9
|
39,5
|
48,8
|
20
|
20
|
-
|
Capex/omzet
|
50,31%
|
48,08%
|
11,87%
|
8,26%
|
9,74%
|
3,91%
|
3,82%
|
-
|
Datum van publicatie
|
11-03-20
|
24-02-21
|
09-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
68,07
USD Gemiddelde koersdoel
72,75
USD Spread / Gemiddelde doel +6,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,56% | 1,28 mld. | | -7,64% | 33,86 mld. | | -8,03% | 13,03 mld. | | +5,24% | 10,74 mld. | | -8,00% | 8,15 mld. | | +15,79% | 2,59 mld. | | -5,62% | 2,22 mld. | | +2,64% | 2 mld. | | 0,00% | 1,53 mld. | | +9,80% | 1,37 mld. |
Casino's
|