Beurs gesloten -
Nasdaq
22:00:00 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
160
USD
|
+0,39%
|
|
+4,52%
|
-4,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.102
|
4.157
|
6.277
|
4.849
|
6.031
|
5.744
|
-
|
-
|
Bedrijfswaarde
1 |
3.243
|
4.238
|
6.594
|
5.185
|
6.280
|
5.874
|
5.753
|
5.744
|
K/w-verhouding
|
76,9
x
|
94,6
x
|
125
x
|
66
x
|
83,4
x
|
71,4
x
|
52,6
x
|
48,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,95
x
|
7,04
x
|
8,88
x
|
5,63
x
|
6,84
x
|
5,83
x
|
5,29
x
|
4,89
x
|
Bedrijfswaarde/omzet
|
5,18
x
|
7,18
x
|
9,33
x
|
6,02
x
|
7,12
x
|
5,96
x
|
5,3
x
|
4,89
x
|
Bedrijfswaarde/EBITDA
|
26,9
x
|
35
x
|
43,2
x
|
28,2
x
|
32
x
|
26,8
x
|
22,9
x
|
21
x
|
Bedrijfswaarde/FCF
|
61,8
x
|
32,7
x
|
88,3
x
|
72,9
x
|
62,7
x
|
45,7
x
|
44,7
x
|
37,3
x
|
FCF Yield
|
1,62%
|
3,06%
|
1,13%
|
1,37%
|
1,59%
|
2,19%
|
2,24%
|
2,68%
|
Price to Book
|
7,54
x
|
8,72
x
|
12
x
|
8,45
x
|
9,01
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
35.074
|
35.161
|
35.600
|
35.690
|
35.810
|
35.891
|
-
|
-
|
Referentieprijs
2 |
88,44
|
118,2
|
176,3
|
135,9
|
168,4
|
160,0
|
160,0
|
160,0
|
Datum van publicatie
|
26-02-20
|
01-03-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
626,1
|
590,6
|
706,8
|
860,9
|
881,7
|
986
|
1.085
|
1.174
|
EBITDA
1 |
120,7
|
121
|
152,7
|
184,1
|
196,2
|
219,3
|
251,1
|
273
|
Bedrijfsresultaat (EBIT)
1 |
99,57
|
85,25
|
116,9
|
147,5
|
156,6
|
174,2
|
204,9
|
223
|
Operationele Marge
|
15,9%
|
14,43%
|
16,54%
|
17,13%
|
17,76%
|
17,67%
|
18,88%
|
18,99%
|
Resultaat voor belastingen (EBT)
1 |
45,77
|
48,4
|
56,17
|
87,16
|
83,75
|
99,65
|
135,3
|
147
|
Nettowinst (verlies)
1 |
40,77
|
44,52
|
50,33
|
74,05
|
72,88
|
80,53
|
109,4
|
119
|
Nettomarge
|
6,51%
|
7,54%
|
7,12%
|
8,6%
|
8,27%
|
8,17%
|
10,08%
|
10,14%
|
WPA
2 |
1,150
|
1,250
|
1,410
|
2,060
|
2,020
|
2,240
|
3,040
|
3,320
|
Free Cash Flow
1 |
52,5
|
129,7
|
74,65
|
71,14
|
100,1
|
128,4
|
128,6
|
154
|
FCF-marge
|
8,39%
|
21,96%
|
10,56%
|
8,26%
|
11,36%
|
13,02%
|
11,85%
|
13,12%
|
Kasstroomconversie (ebitda)
|
43,48%
|
107,21%
|
48,87%
|
38,63%
|
51,02%
|
58,57%
|
51,21%
|
56,41%
|
Kasstroomconversie (nettowinst)
|
128,77%
|
291,36%
|
148,32%
|
96,06%
|
137,37%
|
159,47%
|
117,54%
|
129,41%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
01-03-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
177,7
|
199
|
204,2
|
215,4
|
223
|
218,4
|
219,1
|
229,5
|
221,5
|
211,6
|
228,4
|
241,9
|
255
|
264,5
|
EBITDA
1 |
40,39
|
42,61
|
43,59
|
45,04
|
49,38
|
46,11
|
46,98
|
51,72
|
52,22
|
45,3
|
45,95
|
51,74
|
59,58
|
62,23
|
Bedrijfsresultaat (EBIT)
1 |
31,56
|
33,9
|
33,54
|
36,65
|
40
|
37,27
|
36,9
|
42,08
|
42,97
|
34,67
|
34,38
|
40,5
|
48,26
|
51,06
|
Operationele Marge
|
17,76%
|
17,04%
|
16,43%
|
17,02%
|
17,94%
|
17,07%
|
16,84%
|
18,34%
|
19,4%
|
16,39%
|
15,05%
|
16,74%
|
18,92%
|
19,3%
|
Resultaat voor belastingen (EBT)
1 |
13,53
|
18,84
|
20,7
|
20,75
|
26,77
|
18,94
|
19,74
|
25,27
|
22,99
|
15,75
|
14,3
|
21,69
|
30,13
|
33,42
|
Nettowinst (verlies)
1 |
13,6
|
13,75
|
18,82
|
17,48
|
22,49
|
15,26
|
18,26
|
20,88
|
21,22
|
12,51
|
11,54
|
17,52
|
24,35
|
27
|
Nettomarge
|
7,65%
|
6,91%
|
9,22%
|
8,12%
|
10,09%
|
6,99%
|
8,34%
|
9,1%
|
9,58%
|
5,91%
|
5,05%
|
7,24%
|
9,55%
|
10,21%
|
WPA
2 |
0,3800
|
0,3800
|
0,5300
|
0,4900
|
0,6300
|
0,4200
|
0,5100
|
0,5800
|
0,5900
|
0,3500
|
0,3200
|
0,4900
|
0,6800
|
0,7500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-11-21
|
01-03-22
|
10-05-22
|
09-08-22
|
08-11-22
|
01-03-23
|
09-05-23
|
08-08-23
|
07-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
141
|
81,6
|
317
|
335
|
249
|
130
|
9
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,171
x
|
0,6742
x
|
2,076
x
|
1,821
x
|
1,271
x
|
0,5929
x
|
0,0358
x
|
-
|
Free Cash Flow
1 |
52,5
|
130
|
74,6
|
71,1
|
100
|
128
|
129
|
154
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
11,70
|
13,60
|
14,60
|
16,10
|
18,70
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
10,7
|
10,5
|
20
|
19,6
|
20
|
25
|
26,3
|
26
|
Capex/omzet
|
1,72%
|
1,78%
|
2,83%
|
2,28%
|
2,26%
|
2,54%
|
2,43%
|
2,21%
|
Datum van publicatie
|
26-02-20
|
01-03-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
160
USD Gemiddelde koersdoel
175,1
USD Spread / Gemiddelde doel +9,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,98% | 5,74 mld. | | +23,20% | 73,35 mld. | | -2,99% | 34,57 mld. | | -13,41% | 29,58 mld. | | -5,91% | 14,46 mld. | | -13,59% | 9,86 mld. | | +8,64% | 9,79 mld. | | +78,12% | 8,89 mld. | | +28,28% | 8,48 mld. | | +77,01% | 8,56 mld. |
Elektronische reparatiediensten
|