Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
290,6
USD
|
-0,52%
|
|
-9,04%
|
+3,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.983
|
7.635
|
10.164
|
11.881
|
16.074
|
16.689
|
-
|
-
|
Bedrijfswaarde
1 |
9.397
|
8.596
|
11.510
|
12.356
|
16.136
|
16.101
|
15.330
|
16.689
|
K/w-verhouding
|
11,6
x
|
21,2
x
|
7,38
x
|
6,77
x
|
12,4
x
|
14,7
x
|
15,4
x
|
17,1
x
|
Dividendrendement
|
1,84%
|
2,09%
|
1,7%
|
1,73%
|
1,43%
|
1,41%
|
1,47%
|
1,2%
|
Marktkapitalisatie/omzet
|
0,73
x
|
0,87
x
|
0,72
x
|
0,7
x
|
1,09
x
|
1,18
x
|
1,16
x
|
1,15
x
|
Bedrijfswaarde/omzet
|
0,86
x
|
0,98
x
|
0,82
x
|
0,73
x
|
1,09
x
|
1,14
x
|
1,06
x
|
1,15
x
|
Bedrijfswaarde/EBITDA
|
7,62
x
|
9,54
x
|
5,25
x
|
4,48
x
|
8,14
x
|
9,24
x
|
8,62
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
8,87
x
|
8,59
x
|
20,5
x
|
6,95
x
|
13,4
x
|
14,7
x
|
16,8
x
|
57,9
x
|
FCF Yield
|
11,3%
|
11,6%
|
4,89%
|
14,4%
|
7,45%
|
6,78%
|
5,96%
|
1,73%
|
Price to Book
|
1,54
x
|
1,49
x
|
1,65
x
|
-
|
-
|
1,92
x
|
1,72
x
|
-
|
Aantal aandelen (in duizenden)
|
66.657
|
63.756
|
62.655
|
58.691
|
57.471
|
57.426
|
-
|
-
|
Referentieprijs
2 |
119,8
|
119,8
|
162,2
|
202,4
|
279,7
|
290,6
|
290,6
|
290,6
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.974
|
8.812
|
14.093
|
17.025
|
14.806
|
14.097
|
14.426
|
14.557
|
EBITDA
1 |
1.234
|
901,1
|
2.192
|
2.756
|
1.983
|
1.742
|
1.779
|
1.557
|
Bedrijfsresultaat (EBIT)
1 |
1.015
|
673,8
|
1.962
|
2.516
|
1.738
|
1.504
|
1.588
|
1.442
|
Operationele Marge
|
9,25%
|
7,65%
|
13,92%
|
14,78%
|
11,74%
|
10,67%
|
11,01%
|
9,91%
|
Resultaat voor belastingen (EBT)
1 |
929,3
|
478,2
|
1.883
|
2.430
|
1.741
|
1.467
|
1.460
|
1.326
|
Nettowinst (verlies)
1 |
701,5
|
369,1
|
1.413
|
1.840
|
1.336
|
1.138
|
1.075
|
995
|
Nettomarge
|
6,39%
|
4,19%
|
10,03%
|
10,81%
|
9,02%
|
8,07%
|
7,45%
|
6,83%
|
WPA
2 |
10,34
|
5,660
|
21,97
|
29,92
|
22,64
|
19,77
|
18,86
|
17,03
|
Free Cash Flow
1 |
1.059
|
1.001
|
562,8
|
1.777
|
1.202
|
1.092
|
913,9
|
288
|
FCF-marge
|
9,65%
|
11,36%
|
3,99%
|
10,44%
|
8,12%
|
7,75%
|
6,34%
|
1,98%
|
Kasstroomconversie (ebitda)
|
85,84%
|
111,09%
|
25,67%
|
64,47%
|
60,63%
|
62,69%
|
51,37%
|
18,49%
|
Kasstroomconversie (nettowinst)
|
151%
|
271,2%
|
39,83%
|
96,56%
|
90,01%
|
95,97%
|
85,02%
|
28,95%
|
Dividend per aandeel
2 |
2,200
|
2,500
|
2,750
|
3,500
|
4,000
|
4,100
|
4,285
|
3,500
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
3.847
|
3.989
|
4.486
|
4.681
|
4.247
|
3.611
|
3.965
|
3.880
|
3.623
|
3.337
|
3.645
|
3.671
|
3.450
|
3.309
|
3.663
|
EBITDA
1 |
604,3
|
637,3
|
782,4
|
847,1
|
611,2
|
515,4
|
569,9
|
572,1
|
451,1
|
390,2
|
461,6
|
434,3
|
429,1
|
390,9
|
450,1
|
Bedrijfsresultaat (EBIT)
1 |
547,6
|
579,2
|
723,3
|
787,8
|
550,8
|
454
|
508,8
|
511,3
|
390,5
|
327,3
|
398
|
381
|
397,2
|
373,4
|
373,8
|
Operationele Marge
|
14,23%
|
14,52%
|
16,12%
|
16,83%
|
12,97%
|
12,57%
|
12,83%
|
13,18%
|
10,78%
|
9,81%
|
10,92%
|
10,38%
|
11,51%
|
11,28%
|
10,21%
|
Resultaat voor belastingen (EBT)
1 |
532,6
|
547,4
|
697,2
|
762,6
|
-
|
-
|
-
|
-
|
-
|
-
|
396,2
|
367,2
|
383,2
|
359,7
|
360,4
|
Nettowinst (verlies)
1 |
395,7
|
421,3
|
523,3
|
572,8
|
-
|
350,5
|
383,1
|
385,1
|
295
|
272,7
|
302,9
|
321,4
|
296,6
|
255,1
|
270,1
|
Nettomarge
|
10,28%
|
10,56%
|
11,67%
|
12,24%
|
-
|
9,71%
|
9,66%
|
9,92%
|
8,14%
|
8,17%
|
8,31%
|
8,75%
|
8,6%
|
7,71%
|
7,37%
|
WPA
2 |
6,150
|
6,640
|
8,330
|
9,150
|
-
|
5,880
|
6,430
|
6,490
|
4,990
|
4,700
|
5,230
|
5,588
|
5,172
|
4,453
|
4,638
|
Dividend per aandeel
2 |
0,6875
|
0,6875
|
0,8750
|
0,8750
|
-
|
-
|
-
|
1,000
|
-
|
1,000
|
1,000
|
1,100
|
1,100
|
1,100
|
1,100
|
Datum van publicatie
|
28-10-21
|
17-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
16-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
15-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.414
|
961
|
1.347
|
474
|
62
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
588
|
1.360
|
-
|
Hefboom (schuld/ebitda)
|
1,146
x
|
1,067
x
|
0,6141
x
|
0,1721
x
|
0,0313
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.059
|
1.001
|
563
|
1.777
|
1.203
|
1.092
|
914
|
288
|
ROE (netto-inkomsten/eigen vermogen)
|
14,2%
|
7,15%
|
25,2%
|
27,9%
|
18%
|
13,9%
|
13%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
8,67%
|
4,55%
|
16%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
8.088
|
8.119
|
8.821
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
77,90
|
80,40
|
98,50
|
-
|
-
|
151,0
|
169,0
|
-
|
Cashflow per aandeel
2 |
19,20
|
18,20
|
12,40
|
34,50
|
28,30
|
29,00
|
27,10
|
-
|
Capex
1 |
242
|
172
|
237
|
342
|
469
|
500
|
396
|
363
|
Capex/omzet
|
2,21%
|
1,95%
|
1,68%
|
2,01%
|
3,17%
|
3,55%
|
2,74%
|
2,49%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
290,6
USD Gemiddelde koersdoel
355,4
USD Spread / Gemiddelde doel +22,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,91% | 16,69 mld. | | +23,07% | 1,79 mld. | | -12,28% | 1,73 mld. | | -11,59% | 1,04 mld. | | -10,54% | 1 mld. | | -7,32% | 608 mln. | | -6,71% | 500 mln. | | -33,77% | 458 mln. | | -28,34% | 397 mln. | | +21,54% | 102 mln. |
Metalen Service Centra
|