Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
121,1
USD
|
+3,43%
|
|
+23,39%
|
+31,06%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
3.413
|
2.305
|
1.409
|
1.896
|
2.233
|
2.949
|
-
|
Bedrijfswaarde
1 |
2.958
|
2.222
|
1.275
|
1.775
|
2.085
|
2.745
|
2.660
|
K/w-verhouding
|
43,3
x
|
25,3
x
|
25,4
x
|
40,4
x
|
31,7
x
|
26,4
x
|
21,2
x
|
Dividendrendement
|
1,32%
|
2,52%
|
4,15%
|
3,06%
|
2,6%
|
1,98%
|
1,98%
|
Marktkapitalisatie/omzet
|
3,42
x
|
2,24
x
|
1,24
x
|
1,78
x
|
1,97
x
|
2,43
x
|
2,31
x
|
Bedrijfswaarde/omzet
|
2,97
x
|
2,16
x
|
1,13
x
|
1,67
x
|
1,84
x
|
2,27
x
|
2,09
x
|
Bedrijfswaarde/EBITDA
|
11,9
x
|
8,19
x
|
5,37
x
|
10,9
x
|
10,6
x
|
11,8
x
|
10,1
x
|
Bedrijfswaarde/FCF
|
18,1
x
|
23,1
x
|
9,73
x
|
21,4
x
|
26
x
|
22
x
|
18,5
x
|
FCF Yield
|
5,53%
|
4,32%
|
10,3%
|
4,67%
|
3,84%
|
4,54%
|
5,41%
|
Price to Book
|
-
|
1,25
x
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
21.477
|
24.184
|
24.356
|
24.209
|
24.171
|
24.364
|
-
|
Referentieprijs
2 |
158,9
|
95,33
|
57,84
|
78,32
|
92,37
|
121,1
|
121,1
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
22-02-23
|
29-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
997,1
|
1.028
|
1.132
|
1.065
|
1.133
|
1.211
|
1.274
|
EBITDA
1 |
248,7
|
271,2
|
237,3
|
163,1
|
196,5
|
232,1
|
263,5
|
Bedrijfsresultaat (EBIT)
1 |
194,1
|
211,1
|
165,3
|
88,34
|
124,6
|
162,5
|
190,6
|
Operationele Marge
|
19,47%
|
20,54%
|
14,61%
|
8,29%
|
11%
|
13,41%
|
14,95%
|
Resultaat voor belastingen (EBT)
1 |
123,7
|
114
|
76,6
|
69,57
|
100,7
|
177,2
|
199,8
|
Nettowinst (verlies)
1 |
81,14
|
86,27
|
55,09
|
46,67
|
69,79
|
121,9
|
137,7
|
Nettomarge
|
8,14%
|
8,39%
|
4,87%
|
4,38%
|
6,16%
|
10,06%
|
10,81%
|
WPA
2 |
3,670
|
3,770
|
2,280
|
1,940
|
2,910
|
4,580
|
5,705
|
Free Cash Flow
1 |
163,5
|
96,09
|
131,1
|
82,88
|
80,18
|
124,6
|
144
|
FCF-marge
|
16,39%
|
9,35%
|
11,58%
|
7,78%
|
7,08%
|
10,28%
|
11,3%
|
Kasstroomconversie (ebitda)
|
65,72%
|
35,43%
|
55,24%
|
50,81%
|
40,8%
|
53,68%
|
54,66%
|
Kasstroomconversie (nettowinst)
|
201,46%
|
111,39%
|
237,98%
|
177,59%
|
114,88%
|
102,21%
|
104,55%
|
Dividend per aandeel
2 |
2,100
|
2,400
|
2,400
|
2,400
|
2,400
|
2,400
|
2,400
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
22-02-23
|
29-02-24
|
-
|
-
|
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 |
272,1
|
258,9
|
273,6
|
263,1
|
269,9
|
256,6
|
287,7
|
285,9
|
302,7
|
290,2
|
306,9
|
300,2
|
314,1
|
306,9
|
328,1
|
EBITDA
1 |
56,12
|
38,36
|
47,94
|
31,6
|
45,23
|
27,2
|
45,42
|
49,54
|
74,37
|
54,27
|
54,37
|
51,43
|
73,5
|
59,2
|
58,4
|
Bedrijfsresultaat (EBIT)
1 |
37,89
|
19,45
|
29,47
|
12,21
|
27,21
|
8,203
|
27,2
|
32,6
|
56,57
|
35,85
|
38,19
|
33,75
|
54,7
|
41,9
|
41,4
|
Operationele Marge
|
13,93%
|
7,51%
|
10,77%
|
4,64%
|
10,08%
|
3,2%
|
9,45%
|
11,4%
|
18,69%
|
12,35%
|
12,45%
|
11,24%
|
17,42%
|
13,65%
|
12,62%
|
Resultaat voor belastingen (EBT)
1 |
29,48
|
12,27
|
22,16
|
7,545
|
27,59
|
-0,951
|
19,99
|
26,47
|
55,22
|
43,15
|
40,72
|
35,47
|
57,84
|
45,4
|
45
|
Nettowinst (verlies)
1 |
21,68
|
7,029
|
15,22
|
6,092
|
18,33
|
-2,028
|
14,23
|
18,46
|
39,13
|
29,7
|
26
|
24,4
|
41,8
|
31,8
|
31,5
|
Nettomarge
|
7,97%
|
2,72%
|
5,56%
|
2,32%
|
6,79%
|
-0,79%
|
4,95%
|
6,46%
|
12,93%
|
10,23%
|
8,47%
|
8,13%
|
13,31%
|
10,36%
|
9,6%
|
WPA
2 |
0,9000
|
0,2900
|
-
|
-
|
0,7700
|
-0,0900
|
0,5900
|
0,7700
|
1,630
|
1,230
|
1,080
|
1,010
|
1,720
|
1,300
|
1,290
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-22
|
28-04-22
|
27-07-22
|
03-11-22
|
22-02-23
|
27-04-23
|
27-07-23
|
02-11-23
|
29-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
455
|
83,5
|
134
|
121
|
147
|
205
|
290
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
163
|
96,1
|
131
|
82,9
|
80,2
|
125
|
144
|
ROE (netto-inkomsten/eigen vermogen)
|
10,2%
|
8,73%
|
6,72%
|
3,64%
|
5,42%
|
7,1%
|
8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
76,50
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
6,250
|
-
|
5,230
|
4,890
|
5,150
|
7,280
|
Capex
1 |
38,7
|
46,8
|
49,4
|
43,2
|
36,9
|
42,7
|
44,8
|
Capex/omzet
|
3,88%
|
4,56%
|
4,37%
|
4,05%
|
3,26%
|
3,52%
|
3,52%
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
22-02-23
|
29-02-24
|
-
|
-
|
Laatste slotkoers
121,1
USD Gemiddelde koersdoel
133,5
USD Spread / Gemiddelde doel +10,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,06% | 2,95 mld. | | +13,62% | 13,78 mld. | | +6,18% | 8,56 mld. | | -0,05% | 3,9 mld. | | +12,99% | 2,85 mld. | | +7,95% | 2,33 mld. | | -15,73% | 1,95 mld. | | +85,08% | 1,73 mld. | | -0,63% | 1,59 mld. | | -10,41% | 1,26 mld. |
Diverse onderwijsinstellingen
|