Geschatte realtime
Tradegate
09:38:30 17-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
868,70 EUR
|
+6,33%
|
|
+22,23%
|
+43,87%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.255
|
5.875
|
5.658
|
6.410
|
7.176
|
9.936
|
12.573
|
16.241
|
Variatie
|
-
|
-6,08%
|
-3,69%
|
13,29%
|
11,95%
|
38,46%
|
26,55%
|
29,17%
|
EBITDA
1 |
792
|
647
|
862
|
980
|
1.226
|
1.785
|
2.448
|
3.328
|
Variatie
|
-
|
-18,31%
|
33,23%
|
13,69%
|
25,1%
|
45,61%
|
37,14%
|
35,93%
|
Bedrijfsresultaat (EBIT)
1 |
512
|
426
|
608
|
731
|
897
|
1.403
|
1.988
|
2.798
|
Variatie
|
-
|
-16,8%
|
42,72%
|
20,23%
|
22,71%
|
56,45%
|
41,68%
|
40,74%
|
Betaalde rente
1 |
-35
|
-42
|
-27
|
-20
|
-82
|
-88,32
|
-102,9
|
-102
|
Resultaat voor belastingen (EBT)
1 |
477
|
57
|
582
|
711
|
815
|
1.284
|
1.860
|
2.655
|
Variatie
|
-
|
-88,05%
|
921,05%
|
22,16%
|
14,63%
|
57,56%
|
44,89%
|
42,69%
|
Nettowinst (verlies)
1 |
335
|
-27
|
291
|
469
|
535
|
855
|
1.278
|
1.811
|
Variatie
|
-
|
-
|
-
|
61,17%
|
14,07%
|
59,82%
|
49,51%
|
41,66%
|
Datum van publicatie
|
18-03-20
|
01-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q4
|
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
|
---|
Omzet
1 |
1.961
|
1.358
|
1.239
|
1.382
|
1.896
|
1.405
|
1.315
|
1.258
|
1.817
|
1.266
|
1.408
|
1.415
|
2.321
|
1.363
|
1.498
|
1.758
|
2.558
|
1.581
|
2.234
|
2.453
|
3.637
|
Variatie
|
-
|
-30,75%
|
-8,76%
|
11,54%
|
37,19%
|
-25,9%
|
-6,41%
|
-4,33%
|
44,44%
|
-30,32%
|
11,22%
|
0,5%
|
64,03%
|
-41,28%
|
9,9%
|
17,36%
|
45,51%
|
-38,19%
|
41,3%
|
9,8%
|
48,28%
|
EBITDA
1 |
319
|
-
|
-
|
-
|
337
|
-
|
164
|
173
|
381
|
152
|
-
|
180
|
493
|
139
|
181
|
-
|
634
|
199
|
326
|
365
|
957
|
Variatie
|
-
|
-100%
|
-
|
-
|
-
|
-100%
|
-
|
5,49%
|
120,23%
|
-60,1%
|
-100%
|
-
|
173,89%
|
-71,81%
|
30,22%
|
-100%
|
-
|
-68,61%
|
63,82%
|
11,96%
|
162,19%
|
Bedrijfsresultaat (EBIT)
1 |
243
|
34
|
36
|
101
|
256
|
87
|
106
|
112
|
305
|
92
|
114
|
117
|
429
|
76
|
118
|
170
|
533
|
108
|
235
|
270
|
766,4
|
Variatie
|
-
|
-86,01%
|
5,88%
|
180,56%
|
153,47%
|
-66,02%
|
21,84%
|
5,66%
|
172,32%
|
-69,84%
|
23,91%
|
2,63%
|
266,67%
|
-82,28%
|
55,26%
|
44,07%
|
213,53%
|
-79,74%
|
117,59%
|
14,89%
|
183,86%
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
243
|
25
|
-276
|
60
|
-
|
78
|
101
|
106
|
-
|
-
|
98
|
-
|
-
|
-
|
-
|
-
|
499
|
-
|
-
|
-
|
741
|
Variatie
|
-
|
-89,71%
|
-
|
-
|
-100%
|
-
|
29,49%
|
4,95%
|
-100%
|
-
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-100%
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
173
|
13
|
-248
|
44
|
156
|
49
|
-40
|
73
|
209
|
48
|
57
|
77
|
287
|
54
|
56
|
102
|
323
|
54
|
62
|
135
|
574,3
|
Variatie
|
-
|
-92,49%
|
-
|
-
|
254,55%
|
-68,59%
|
-
|
-
|
186,3%
|
-77,03%
|
18,75%
|
35,09%
|
272,73%
|
-81,18%
|
3,7%
|
82,14%
|
216,67%
|
-83,28%
|
14,81%
|
117,74%
|
325,4%
|
Datum van publicatie
|
18-03-20
|
08-05-20
|
06-08-20
|
06-11-20
|
01-03-21
|
06-05-21
|
05-08-21
|
05-11-21
|
17-03-22
|
06-05-22
|
05-08-22
|
10-11-22
|
16-03-23
|
04-05-23
|
10-08-23
|
09-11-23
|
14-03-24
|
14-05-24
|
08-08-24
|
07-11-24
|
-
|
 Fiscaal tijdperk: december |
2020 S1
|
---|
Omzet
1 |
2.597
|
Variatie
|
-
|
EBITDA
|
-
|
Variatie
|
-
|
Bedrijfsresultaat (EBIT)
1 |
70
|
Variatie
|
-
|
Charge d'intérêts
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
Variatie
|
-
|
Nettowinst (verlies)
|
-
|
Variatie
|
-
|
Datum van publicatie
|
06-08-20
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
52
|
-4
|
-118
|
426
|
1.063
|
880
|
787
|
227
|
Variatie
|
-
|
-107,69%
|
-3.050%
|
261,02%
|
149,53%
|
-17,22%
|
-10,57%
|
-71,16%
|
Datum van publicatie
|
18-03-20
|
01-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
288
|
237
|
271
|
349
|
398
|
710,4
|
1.080
|
863
|
Variatie
|
-
|
-17,71%
|
14,35%
|
28,78%
|
14,04%
|
78,49%
|
52,04%
|
-20,1%
|
Vrije kasstroom (FCF)
1 |
314
|
217
|
419
|
-175
|
345
|
687
|
610,9
|
1.259
|
Variatie
|
-
|
-30,89%
|
93,09%
|
-141,77%
|
-297,14%
|
99,12%
|
-11,07%
|
106,1%
|
Datum van publicatie
|
18-03-20
|
01-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
12,66%
|
11,01%
|
15,24%
|
15,29%
|
17,08%
|
17,97%
|
19,47%
|
20,49%
|
EBIT-marge (%)
|
8,19%
|
7,25%
|
10,75%
|
11,4%
|
12,5%
|
14,12%
|
15,81%
|
17,23%
|
EBT-marge (%)
|
7,63%
|
0,97%
|
10,29%
|
11,09%
|
11,36%
|
12,92%
|
14,8%
|
16,35%
|
Nettomarge (%)
|
5,36%
|
-0,46%
|
5,14%
|
7,32%
|
7,46%
|
8,61%
|
10,17%
|
11,15%
|
FCF-marge (%)
|
5,02%
|
3,69%
|
7,41%
|
-2,73%
|
4,81%
|
6,91%
|
4,86%
|
7,75%
|
Vrije kasstroom/nettoresultaat (%)
|
93,73%
|
-803,7%
|
143,99%
|
-37,31%
|
64,49%
|
80,35%
|
47,79%
|
69,53%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
4,73%
|
4,22%
|
1,11%
|
5,93%
|
5,4%
|
7,33%
|
8,94%
|
10,92%
|
ROE
|
16,16%
|
15,45%
|
18,16%
|
17,93%
|
17,44%
|
24,05%
|
27,99%
|
31,13%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
0,07x
|
-
|
-
|
0,43x
|
0,87x
|
0,49x
|
0,32x
|
0,07x
|
Schuld/vrije kasstroom
|
0,17x
|
-
|
-
|
-2,43x
|
3,08x
|
1,28x
|
1,29x
|
0,18x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
4,6%
|
4,03%
|
4,79%
|
5,44%
|
5,55%
|
7,15%
|
8,59%
|
5,31%
|
CAPEX / EBITDA (%)
|
36,36%
|
36,63%
|
31,44%
|
35,61%
|
32,46%
|
39,8%
|
44,12%
|
25,93%
|
CAPEX / FCF (%)
|
91,72%
|
109,22%
|
64,68%
|
-199,43%
|
115,36%
|
103,41%
|
176,79%
|
68,54%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
13,98
|
10,49
|
15,94
|
4,013
|
16,03
|
33,4
|
37,51
|
48,91
|
Variatie
|
-
|
-24,94%
|
51,93%
|
-74,83%
|
299,55%
|
108,31%
|
12,3%
|
30,4%
|
Dividend per aandeel
1 |
2,4
|
2
|
3,3
|
4,3
|
5,7
|
7,629
|
11,39
|
16
|
Variatie
|
-
|
-16,67%
|
65%
|
30,3%
|
32,56%
|
33,85%
|
49,35%
|
40,44%
|
Nettoactief per aandeel
1 |
49,37
|
43,71
|
55,84
|
64,82
|
71,56
|
91,14
|
113,5
|
145,5
|
Variatie
|
-
|
-11,48%
|
27,76%
|
16,09%
|
10,39%
|
27,36%
|
24,53%
|
28,18%
|
WPA
1 |
7,77
|
-0,62
|
6,72
|
10,82
|
12,07
|
19,68
|
29,04
|
40,97
|
Variatie
|
-
|
-107,98%
|
-1.183,87%
|
61,01%
|
11,55%
|
63,05%
|
47,58%
|
41,05%
|
Aantal aandelen (in duizend)
|
42.982
|
43.083
|
43.197
|
43.197
|
43.382
|
43.417
|
43.417
|
43.417
|
Datum van publicatie
|
18-03-20
|
01-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
41,5x |
28,1x |
---|
PBR-ratio |
8,96x |
7,2x |
---|
EV/omzet |
3,66x |
2,88x |
---|
Dividendrendement |
0,93% |
1,39% |
---|
Laatste slotkoers 817,00EUR Gemiddelde koersdoel 810,71EUR Spread / Gemiddelde doel -0,77% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|