Geschatte realtime
Cboe BZX
17:29:25 13-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
75,74 USD
|
+1,49%
|
|
-3,37%
|
-8,53%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.004
|
983,6
|
1.179
|
1.698
|
1.512
|
1.770
|
1.821
|
1.927
|
Variatie
|
-
|
-1,99%
|
19,89%
|
43,99%
|
-10,95%
|
17,09%
|
2,85%
|
5,82%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Betaalde rente
1 |
-7,588
|
-7,603
|
-7,677
|
-8,047
|
-7,301
|
-6,331
|
-6,008
|
-6,348
|
Resultaat voor belastingen (EBT)
1 |
232,7
|
189,8
|
344,3
|
720,7
|
377,3
|
427,6
|
345
|
371,2
|
Variatie
|
-
|
-18,43%
|
81,37%
|
109,3%
|
-47,65%
|
13,33%
|
-19,3%
|
7,58%
|
Nettowinst (verlies)
1 |
191,6
|
157,1
|
279,4
|
583,4
|
304,6
|
345,8
|
303
|
312,1
|
Variatie
|
-
|
-18,03%
|
77,83%
|
108,84%
|
-47,79%
|
13,51%
|
-12,37%
|
3%
|
Datum van publicatie
|
22-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
22-01-25
|
-
|
-
|
 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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
---|
Omzet
1 |
264,8
|
118,1
|
298,2
|
262,8
|
304,5
|
287,3
|
298,1
|
270,5
|
323,4
|
264,8
|
213,1
|
859,5
|
360,6
|
364,9
|
381,9
|
331,7
|
433,5
|
444,8
|
416,4
|
470
|
439,1
|
441,8
|
451,4
|
460,5
|
467,1
|
480,7
|
487,4
|
495,9
|
Variatie
|
-
|
-55,39%
|
152,5%
|
-11,88%
|
15,84%
|
-5,62%
|
3,74%
|
-9,26%
|
19,56%
|
-18,11%
|
-19,53%
|
303,34%
|
-58,05%
|
1,2%
|
4,64%
|
-13,14%
|
30,7%
|
2,61%
|
-6,38%
|
12,86%
|
-6,57%
|
0,61%
|
2,17%
|
2,01%
|
1,45%
|
2,91%
|
1,37%
|
1,75%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Charge d'intérêts
1 |
-2,005
|
-1,897
|
-1,903
|
-1,901
|
-1,902
|
-1,901
|
-1,904
|
-1,906
|
-1,966
|
-2,01
|
-2,011
|
-2,013
|
-2,013
|
-2,008
|
-2,047
|
-1,873
|
-1,373
|
-1,618
|
-1,604
|
-1,617
|
-1,492
|
-1,38
|
-1,38
|
-1,38
|
-1,573
|
-1,165
|
-1,165
|
-1,165
|
Resultaat voor belastingen (EBT)
1 |
63,22
|
-79,36
|
114,9
|
51,51
|
102,8
|
89,83
|
102
|
35,44
|
117
|
58,52
|
-6,554
|
554,7
|
114
|
122,8
|
96,03
|
15,02
|
143,4
|
160
|
103,3
|
116,8
|
47,43
|
99,57
|
91,25
|
65,39
|
94,84
|
104,8
|
97,43
|
70,51
|
Variatie
|
-
|
-
|
-
|
-55,16%
|
99,61%
|
-12,63%
|
13,57%
|
-65,26%
|
230,25%
|
-49,99%
|
-
|
-
|
-79,45%
|
7,71%
|
-21,79%
|
-84,36%
|
854,95%
|
11,55%
|
-35,43%
|
13,09%
|
-59,4%
|
109,91%
|
-8,35%
|
-28,34%
|
45,04%
|
10,46%
|
-6,99%
|
-27,63%
|
Nettowinst (verlies)
1 |
53,38
|
-61,27
|
92,17
|
42,39
|
83,8
|
73,01
|
81,82
|
29,24
|
95,28
|
47,92
|
-2,239
|
439,9
|
97,83
|
98,81
|
77,65
|
13,54
|
114,6
|
127,9
|
81,99
|
95,03
|
40,86
|
86,51
|
78
|
57,19
|
81,31
|
84,06
|
78,17
|
56,57
|
Variatie
|
-
|
-
|
-
|
-54,01%
|
97,71%
|
-12,88%
|
12,06%
|
-64,26%
|
225,84%
|
-49,71%
|
-
|
-
|
-77,76%
|
1%
|
-21,41%
|
-82,57%
|
746,72%
|
11,59%
|
-35,89%
|
15,9%
|
-57%
|
111,71%
|
-9,84%
|
-26,68%
|
42,18%
|
3,38%
|
-7%
|
-27,63%
|
Datum van publicatie
|
22-01-20
|
21-04-20
|
22-07-20
|
21-10-20
|
27-01-21
|
21-04-21
|
21-07-21
|
20-10-21
|
26-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
25-01-23
|
19-04-23
|
24-07-23
|
23-10-23
|
24-01-24
|
22-04-24
|
22-07-24
|
21-10-24
|
22-01-25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
22-01-25
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
CAPEX
1 |
6,087
|
6,955
|
5,768
|
8,31
|
5,889
|
5,913
|
Variatie
|
-
|
14,26%
|
-17,07%
|
44,07%
|
-29,13%
|
0,41%
|
Vrije kasstroom (FCF)
1 |
401,1
|
596,8
|
591,2
|
736,9
|
1.061
|
946,7
|
Variatie
|
-
|
48,81%
|
-0,94%
|
24,63%
|
43,99%
|
-10,78%
|
Datum van publicatie
|
22-02-19
|
21-02-20
|
19-02-21
|
18-02-22
|
24-02-23
|
23-02-24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | | |
---|
EBITDA-marge (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT-marge (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBT-marge (%)
|
-
|
23,19%
|
19,3%
|
29,2%
|
42,44%
|
24,95%
|
24,15%
|
18,95%
|
19,27%
|
Nettomarge (%)
|
-
|
19,1%
|
15,97%
|
23,69%
|
34,36%
|
20,15%
|
19,53%
|
16,64%
|
16,2%
|
FCF-marge (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Vrije kasstroom/nettoresultaat (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Winstgevendheid
| | | | | | | | | |
---|
ROA
|
-
|
-
|
-
|
-
|
-
|
-
|
4,91%
|
4,9%
|
4,8%
|
ROE
|
-
|
12,89%
|
11,04%
|
14,97%
|
17,84%
|
23,51%
|
18,08%
|
18,73%
|
18,54%
|
Financiële gezondheid
| | | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,8x
|
0,56x
|
0,58x
|
0,4x
|
0,26x
|
0,2x
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
0,3x
|
0,21x
|
0,18x
|
0,17x
|
0,18x
|
0,08x
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
CAPEX / EBITDA (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
CAPEX / FCF (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bestanddelen per aandeel
| | | | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
-
|
0,955
|
0,975
|
1,495
|
4,015
|
1,535
|
2,57
|
1,411
|
1,445
|
Variatie
|
-
|
-
|
2,09%
|
53,33%
|
168,56%
|
-61,77%
|
67,43%
|
-45,09%
|
2,39%
|
Nettoactief per aandeel
1 |
-
|
11,09
|
12,58
|
13,57
|
12,94
|
15,48
|
16,59
|
17,89
|
19,89
|
Variatie
|
-
|
-
|
13,44%
|
7,87%
|
-4,61%
|
19,62%
|
7,14%
|
-3,7%
|
11,16%
|
WPA
1 |
-
|
2,115
|
1,73
|
3,055
|
6,37
|
3,305
|
3,74
|
3,263
|
3,355
|
Variatie
|
-
|
-
|
-18,2%
|
76,59%
|
108,51%
|
-48,12%
|
13,16%
|
-15,63%
|
2,82%
|
Aantal aandelen (in duizend)
|
-
|
89.673
|
90.110
|
90.489
|
90.756
|
91.252
|
91.643
|
91.643
|
91.643
|
Datum van publicatie
|
-
|
22-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
22-01-25
|
-
|
-
|
| 2024 | 2025 * |
---|
P/E-ratio |
22x |
22,9x |
---|
PBR-ratio |
4,97x |
4,17x |
---|
EV/omzet |
4,27x |
3,76x |
---|
Dividendrendement |
3,12% |
1,89% |
---|
Laatste slotkoers 74,63USD Gemiddelde koersdoel 82,80USD Spread / Gemiddelde doel +10,95% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|