Beurs gesloten -
Nyse
22:00:02 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50,91
USD
|
+1,80%
|
|
+4,84%
|
-9,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.400
|
27.364
|
42.922
|
37.922
|
27.847
|
25.147
|
-
|
-
|
Bedrijfswaarde
1 |
37.833
|
36.130
|
53.269
|
48.949
|
39.472
|
35.702
|
35.390
|
34.965
|
K/w-verhouding
|
28,1
x
|
59,4
x
|
13,6
x
|
5,14
x
|
22,3
x
|
13,9
x
|
14
x
|
16,1
x
|
Dividendrendement
|
3,68%
|
3,87%
|
2,45%
|
2,63%
|
3,76%
|
4,21%
|
4,34%
|
4,39%
|
Marktkapitalisatie/omzet
|
1,42
x
|
1,36
x
|
1,6
x
|
1,02
x
|
0,99
x
|
0,94
x
|
0,92
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
1,96
x
|
1,8
x
|
1,98
x
|
1,32
x
|
1,41
x
|
1,34
x
|
1,29
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
9,4
x
|
9,85
x
|
7,48
x
|
4,02
x
|
6,52
x
|
6,43
x
|
6,27
x
|
6,17
x
|
Bedrijfswaarde/FCF
|
19,5
x
|
19
x
|
25,3
x
|
8,63
x
|
16,5
x
|
15,8
x
|
16,2
x
|
16,3
x
|
FCF Yield
|
5,12%
|
5,26%
|
3,95%
|
11,6%
|
6,07%
|
6,31%
|
6,17%
|
6,14%
|
Price to Book
|
1,2
x
|
1,22
x
|
1,77
x
|
1,43
x
|
1,11
x
|
0,99
x
|
0,97
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
572.900
|
569.146
|
570.786
|
520.184
|
494.547
|
494.689
|
-
|
-
|
Referentieprijs
2 |
47,83
|
48,08
|
75,20
|
72,90
|
56,31
|
50,83
|
50,83
|
50,83
|
Datum van publicatie
|
18-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.255
|
20.053
|
26.861
|
37.012
|
28.082
|
26.731
|
27.439
|
28.249
|
EBITDA
1 |
4.025
|
3.667
|
7.126
|
12.170
|
6.058
|
5.551
|
5.648
|
5.670
|
Bedrijfsresultaat (EBIT)
1 |
1.862
|
902
|
4.781
|
10.809
|
2.745
|
3.313
|
3.331
|
3.168
|
Operationele Marge
|
9,67%
|
4,5%
|
17,8%
|
29,2%
|
9,77%
|
12,39%
|
12,14%
|
11,21%
|
Resultaat voor belastingen (EBT)
1 |
1.308
|
382
|
4.168
|
10.246
|
1.952
|
2.405
|
2.331
|
2.208
|
Nettowinst (verlies)
1 |
992
|
459
|
3.153
|
7.660
|
1.258
|
1.857
|
1.920
|
1.634
|
Nettomarge
|
5,15%
|
2,29%
|
11,74%
|
20,7%
|
4,48%
|
6,95%
|
7%
|
5,78%
|
WPA
2 |
1,700
|
0,8100
|
5,520
|
14,18
|
2,530
|
3,659
|
3,621
|
3,157
|
Free Cash Flow
1 |
1.937
|
1.900
|
2.103
|
5.672
|
2.395
|
2.254
|
2.182
|
2.147
|
FCF-marge
|
10,06%
|
9,47%
|
7,83%
|
15,32%
|
8,53%
|
8,43%
|
7,95%
|
7,6%
|
Kasstroomconversie (ebitda)
|
48,12%
|
51,81%
|
29,51%
|
46,61%
|
39,53%
|
40,6%
|
38,63%
|
37,86%
|
Kasstroomconversie (nettowinst)
|
195,26%
|
413,94%
|
66,7%
|
74,05%
|
190,38%
|
121,34%
|
113,62%
|
131,41%
|
Dividend per aandeel
2 |
1,760
|
1,860
|
1,840
|
1,920
|
2,120
|
2,139
|
2,206
|
2,232
|
Datum van publicatie
|
18-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
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 |
7.069
|
7.454
|
14.285
|
7.984
|
7.289
|
5.908
|
11.402
|
5.368
|
5.404
|
5.151
|
10.693
|
5.398
|
5.345
|
5.182
|
10.088
|
EBITDA
1 |
2.463
|
2.615
|
4.993
|
2.467
|
2.095
|
1.421
|
2.478
|
1.084
|
1.075
|
1.055
|
2.202
|
1.135
|
1.178
|
1.011
|
2.290
|
Bedrijfsresultaat (EBIT)
1 |
1.827
|
1.999
|
4.945
|
2.206
|
1.659
|
939
|
1.128
|
385
|
293
|
419
|
1.639
|
637,8
|
656,3
|
485
|
1.583
|
Operationele Marge
|
25,85%
|
26,82%
|
34,62%
|
27,63%
|
22,76%
|
15,89%
|
9,89%
|
7,17%
|
5,42%
|
8,13%
|
15,33%
|
11,82%
|
12,28%
|
9,36%
|
15,69%
|
Resultaat voor belastingen (EBT)
1 |
1.581
|
1.890
|
4.815
|
2.070
|
1.471
|
769
|
924
|
179
|
80
|
240
|
1.481
|
449
|
444,5
|
290
|
1.388
|
Nettowinst (verlies)
1 |
1.201
|
1.378
|
3.593
|
1.577
|
1.112
|
571
|
440
|
75
|
172
|
158
|
1.115
|
310
|
322,5
|
220
|
1.055
|
Nettomarge
|
16,99%
|
18,49%
|
25,15%
|
19,75%
|
15,26%
|
9,66%
|
3,86%
|
1,4%
|
3,18%
|
3,07%
|
10,43%
|
5,74%
|
6,03%
|
4,25%
|
10,46%
|
WPA
2 |
2,110
|
2,490
|
6,510
|
2,940
|
2,150
|
1,140
|
0,8900
|
0,1500
|
0,3500
|
0,3200
|
2,227
|
0,6933
|
0,6933
|
0,4500
|
2,180
|
Dividend per aandeel
2 |
0,4600
|
0,4800
|
0,4800
|
0,4600
|
0,5000
|
0,5300
|
0,5300
|
0,5300
|
0,5300
|
0,5400
|
0,5339
|
0,5339
|
0,5339
|
0,5541
|
0,5541
|
Datum van publicatie
|
16-02-22
|
02-05-22
|
03-08-22
|
02-11-22
|
15-02-23
|
10-05-23
|
02-08-23
|
01-11-23
|
21-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.433
|
8.766
|
10.347
|
11.027
|
11.625
|
10.555
|
10.244
|
9.818
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,592
x
|
2,391
x
|
1,452
x
|
0,9061
x
|
1,919
x
|
1,901
x
|
1,814
x
|
1,732
x
|
Free Cash Flow
1 |
1.937
|
1.900
|
2.103
|
5.672
|
2.395
|
2.254
|
2.182
|
2.147
|
ROE (netto-inkomsten/eigen vermogen)
|
5,36%
|
4,54%
|
13,7%
|
31%
|
8,66%
|
7,17%
|
7,35%
|
7,24%
|
ROA (netto-inkomsten/totale activa)
|
2,75%
|
2,19%
|
6,49%
|
14,7%
|
4,11%
|
3,59%
|
3,95%
|
4,12%
|
Totale activa
1 |
36.106
|
21.004
|
48.573
|
52.270
|
30.605
|
51.735
|
48.634
|
39.648
|
Nettoactief per aandeel
2 |
39,90
|
39,30
|
42,40
|
50,90
|
50,60
|
51,30
|
52,20
|
53,40
|
Cashflow per aandeel
2 |
6,290
|
5,830
|
6,800
|
15,00
|
10,20
|
8,760
|
8,620
|
8,160
|
Capex
1 |
1.728
|
1.423
|
1.783
|
2.438
|
2.671
|
2.240
|
2.228
|
2.209
|
Capex/omzet
|
8,97%
|
7,1%
|
6,64%
|
6,59%
|
9,51%
|
8,38%
|
8,12%
|
7,82%
|
Datum van publicatie
|
18-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
50,83
USD Gemiddelde koersdoel
64,25
USD Spread / Gemiddelde doel +26,40% Consensus |