Beurs gesloten -
Nasdaq
22:00:00 07-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.013,93 USD
|
-0,17%
|
|
+3,81%
|
+13,76%
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
24.996
|
29.698
|
31.616
|
33.723
|
39.001
|
44.285
|
49.633
|
54.972
|
Variatie
|
-
|
18,81%
|
6,46%
|
6,67%
|
15,65%
|
13,55%
|
12,08%
|
10,76%
|
EBITDA
1 |
5.116
|
6.806
|
6.545
|
7.650
|
11.019
|
13.529
|
16.146
|
18.767
|
Variatie
|
-
|
33,03%
|
-3,84%
|
16,89%
|
44,03%
|
22,78%
|
19,35%
|
16,23%
|
Bedrijfsresultaat (EBIT)
1 |
4.585
|
6.195
|
5.633
|
6.954
|
10.418
|
12.907
|
15.503
|
18.240
|
Variatie
|
-
|
35,1%
|
-9,07%
|
23,45%
|
49,81%
|
23,9%
|
20,11%
|
17,65%
|
Betaalde rente
1 |
-767,5
|
-765,6
|
-706,2
|
-699,8
|
-718,7
|
-712,6
|
-677,4
|
-634,8
|
Resultaat voor belastingen (EBT)
1 |
3.199
|
5.840
|
5.264
|
6.205
|
9.966
|
12.420
|
15.010
|
17.911
|
Variatie
|
-
|
82,54%
|
-9,87%
|
17,89%
|
60,6%
|
24,63%
|
20,85%
|
19,32%
|
Nettowinst (verlies)
1 |
2.761
|
5.116
|
4.492
|
5.408
|
8.712
|
10.759
|
12.928
|
15.259
|
Variatie
|
-
|
85,28%
|
-12,2%
|
20,39%
|
61,09%
|
23,5%
|
20,17%
|
18,03%
|
Datum van publicatie
|
19-01-21
|
20-01-22
|
19-01-23
|
23-01-24
|
21-01-25
|
-
|
-
|
-
|
 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 |
5.768
|
6.148
|
6.436
|
6.644
|
7.163
|
7.342
|
7.483
|
7.709
|
7.868
|
7.970
|
7.926
|
7.852
|
8.162
|
8.187
|
8.542
|
8.833
|
9.370
|
9.559
|
9.825
|
10.247
|
10.496
|
10.901
|
11.204
|
11.668
|
11.939
|
12.288
|
12.637
|
13.026
|
Variatie
|
-
|
6,6%
|
4,67%
|
3,24%
|
7,81%
|
2,49%
|
1,93%
|
3,02%
|
2,06%
|
1,3%
|
-0,56%
|
-0,93%
|
3,94%
|
0,32%
|
4,33%
|
3,41%
|
6,09%
|
2,02%
|
2,78%
|
4,29%
|
2,44%
|
3,86%
|
2,78%
|
4,14%
|
2,32%
|
2,93%
|
2,84%
|
3,08%
|
EBITDA
1 |
1.084
|
1.489
|
1.450
|
1.094
|
2.103
|
1.988
|
1.921
|
795,1
|
2.165
|
1.812
|
1.770
|
797,1
|
1.904
|
1.995
|
2.087
|
1.665
|
2.796
|
2.753
|
3.056
|
2.414
|
3.188
|
3.449
|
3.776
|
3.213
|
3.771
|
3.902
|
4.373
|
3.501
|
Variatie
|
-
|
37,37%
|
-2,62%
|
-24,56%
|
92,25%
|
-5,48%
|
-3,37%
|
-58,6%
|
172,35%
|
-16,31%
|
-2,31%
|
-54,97%
|
138,84%
|
4,77%
|
4,62%
|
-20,2%
|
67,92%
|
-1,55%
|
11,01%
|
-21%
|
32,05%
|
8,19%
|
9,49%
|
-14,92%
|
17,37%
|
3,48%
|
12,05%
|
-19,93%
|
Bedrijfsresultaat (EBIT)
1 |
958,3
|
1.358
|
1.315
|
954,2
|
1.960
|
1.848
|
1.755
|
631,8
|
1.972
|
1.578
|
1.533
|
549,9
|
1.714
|
1.827
|
1.916
|
1.496
|
2.633
|
2.603
|
2.909
|
2.273
|
3.012
|
3.289
|
3.603
|
3.035
|
3.595
|
3.748
|
4.209
|
3.464
|
Variatie
|
-
|
41,71%
|
-3,17%
|
-27,43%
|
105,38%
|
-5,73%
|
-5%
|
-64,01%
|
212,08%
|
-19,95%
|
-2,87%
|
-64,13%
|
211,75%
|
6,58%
|
4,88%
|
-21,93%
|
75,96%
|
-1,13%
|
11,78%
|
-21,88%
|
32,51%
|
9,22%
|
9,54%
|
-15,77%
|
18,47%
|
4,26%
|
12,29%
|
-17,7%
|
Charge d'intérêts
1 |
-184,1
|
-189,2
|
-197,1
|
-197,2
|
-194,4
|
-191,3
|
-190,4
|
-189,4
|
-187,6
|
-175,5
|
-172,6
|
-170,6
|
-174,2
|
-174,8
|
-175,6
|
-175,2
|
-173,3
|
-168
|
-184,8
|
-192,6
|
-187,2
|
-183,2
|
-179,7
|
-177,9
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
795,9
|
1.036
|
861,5
|
506,4
|
2.035
|
1.594
|
1.661
|
550,9
|
1.980
|
1.623
|
1.622
|
39,34
|
1.469
|
1.679
|
1.909
|
1.148
|
2.615
|
2.514
|
2.703
|
2.134
|
2.875
|
3.161
|
3.481
|
2.889
|
3.458
|
3.661
|
4.112
|
3.254
|
Variatie
|
-
|
30,12%
|
-16,82%
|
-41,21%
|
301,74%
|
-21,66%
|
4,21%
|
-66,84%
|
259,39%
|
-18,01%
|
-0,07%
|
-97,57%
|
3.634,17%
|
14,33%
|
13,68%
|
-39,86%
|
127,72%
|
-3,85%
|
7,52%
|
-21,04%
|
34,72%
|
9,93%
|
10,12%
|
-16,99%
|
19,67%
|
5,89%
|
12,31%
|
-20,84%
|
Nettowinst (verlies)
1 |
709,1
|
720,2
|
790
|
542,2
|
1.707
|
1.353
|
1.449
|
607,4
|
1.597
|
1.441
|
1.398
|
55,28
|
1.305
|
1.488
|
1.677
|
937,8
|
2.332
|
2.147
|
2.364
|
1.869
|
2.503
|
2.717
|
3.013
|
2.516
|
2.983
|
3.150
|
3.590
|
2.862
|
Variatie
|
-
|
1,57%
|
9,69%
|
-31,37%
|
214,8%
|
-20,72%
|
7,1%
|
-58,08%
|
162,98%
|
-9,8%
|
-2,96%
|
-96,05%
|
2.260,76%
|
13,98%
|
12,76%
|
-44,09%
|
148,68%
|
-7,93%
|
10,07%
|
-20,94%
|
33,93%
|
8,56%
|
10,92%
|
-16,51%
|
18,59%
|
5,57%
|
13,98%
|
-20,29%
|
Datum van publicatie
|
21-04-20
|
16-07-20
|
20-10-20
|
19-01-21
|
20-04-21
|
20-07-21
|
19-10-21
|
20-01-22
|
19-04-22
|
19-07-22
|
18-10-22
|
19-01-23
|
18-04-23
|
19-07-23
|
18-10-23
|
23-01-24
|
18-04-24
|
18-07-24
|
17-10-24
|
21-01-25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
8.103
|
9.365
|
8.295
|
7.405
|
5.999
|
6.504
|
4.768
|
3.079
|
Variatie
|
-
|
15,57%
|
-11,43%
|
-10,73%
|
-18,99%
|
8,42%
|
-26,69%
|
-35,42%
|
Datum van publicatie
|
19-01-21
|
20-01-22
|
19-01-23
|
23-01-24
|
21-01-25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
497,9
|
524,6
|
407,7
|
348,6
|
439,5
|
485,2
|
523,7
|
561,6
|
Variatie
|
-
|
5,35%
|
-22,28%
|
-14,51%
|
26,1%
|
10,4%
|
7,92%
|
7,24%
|
Vrije kasstroom (FCF)
1 |
1.922
|
-158,9
|
1.619
|
6.926
|
6.922
|
8.676
|
11.298
|
13.494
|
Variatie
|
-
|
-108,27%
|
-1.118,62%
|
327,9%
|
-0,06%
|
25,34%
|
30,23%
|
19,44%
|
Datum van publicatie
|
19-01-21
|
20-01-22
|
19-01-23
|
23-01-24
|
21-01-25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
20,47%
|
22,92%
|
20,7%
|
22,69%
|
28,25%
|
30,55%
|
32,53%
|
34,14%
|
EBIT-marge (%)
|
18,34%
|
20,86%
|
17,82%
|
20,62%
|
26,71%
|
29,15%
|
31,24%
|
33,18%
|
EBT-marge (%)
|
12,8%
|
19,67%
|
16,65%
|
18,4%
|
25,55%
|
28,05%
|
30,24%
|
32,58%
|
Nettomarge (%)
|
11,05%
|
17,23%
|
14,21%
|
16,04%
|
22,34%
|
24,29%
|
26,05%
|
27,76%
|
FCF-marge (%)
|
7,69%
|
-0,54%
|
5,12%
|
20,54%
|
17,75%
|
19,59%
|
22,76%
|
24,55%
|
Vrije kasstroom/nettoresultaat (%)
|
69,59%
|
-3,11%
|
36,03%
|
128,07%
|
79,45%
|
80,64%
|
87,39%
|
88,43%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
7,54%
|
12,2%
|
9,64%
|
11,11%
|
17,02%
|
19,17%
|
20,59%
|
21,62%
|
ROE
|
29,62%
|
38,02%
|
24,53%
|
26,15%
|
38,43%
|
38,57%
|
38,82%
|
38,22%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,58x
|
1,38x
|
1,27x
|
0,97x
|
0,54x
|
0,48x
|
0,3x
|
0,16x
|
Schuld/vrije kasstroom
|
4,22x
|
-58,94x
|
5,12x
|
1,07x
|
0,87x
|
0,75x
|
0,42x
|
0,23x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
1,99%
|
1,77%
|
1,29%
|
1,03%
|
1,13%
|
1,1%
|
1,06%
|
1,02%
|
CAPEX / EBITDA (%)
|
9,73%
|
7,71%
|
6,23%
|
4,56%
|
3,99%
|
3,59%
|
3,24%
|
2,99%
|
CAPEX / FCF (%)
|
25,91%
|
-330,15%
|
25,19%
|
5,03%
|
6,35%
|
5,59%
|
4,63%
|
4,16%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
5,344
|
0,8622
|
4,49
|
16,18
|
16,76
|
20,32
|
25,59
|
30,71
|
Variatie
|
-
|
-83,86%
|
420,75%
|
260,43%
|
3,56%
|
21,27%
|
25,9%
|
20,02%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
24,36
|
34,81
|
46,04
|
46,63
|
56,33
|
70,23
|
86,17
|
103,4
|
Variatie
|
-
|
42,87%
|
32,28%
|
1,27%
|
20,81%
|
24,68%
|
22,7%
|
20%
|
WPA
1 |
6,08
|
11,24
|
9,95
|
12,03
|
19,83
|
24,77
|
30,21
|
36,17
|
Variatie
|
-
|
84,87%
|
-11,48%
|
20,9%
|
64,84%
|
24,9%
|
21,97%
|
19,72%
|
Aantal aandelen (in duizend)
|
441.795
|
442.952
|
445.020
|
437.680
|
427.458
|
427.757
|
427.757
|
427.757
|
Datum van publicatie
|
19-01-21
|
20-01-22
|
19-01-23
|
23-01-24
|
21-01-25
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
40,9x |
33,6x |
---|
PBR-ratio |
14,4x |
11,8x |
---|
EV/omzet |
9,94x |
8,83x |
---|
Dividendrendement |
-
|
-
|
---|
Gemiddeld advies Accumuleren Laatste slotkoers 1.013,93USD Gemiddelde koersdoel 1.066,16USD Spread / Gemiddelde doel +5,15% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|