Beurs gesloten -
Borsa Italiana
17:45:00 17-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,76 EUR
|
0,00%
|
|
+1,76%
|
+3,82%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.294
|
5.147
|
6.521
|
11.763
|
14.869
|
12.431
|
12.382
|
12.513
|
Variatie
|
-
|
-29,44%
|
26,71%
|
80,37%
|
26,41%
|
-16,4%
|
-0,39%
|
1,06%
|
EBITDA
1 |
1.372
|
638,1
|
1.359
|
3.648
|
4.865
|
3.035
|
2.950
|
3.026
|
Variatie
|
-
|
-53,49%
|
113,01%
|
168,35%
|
33,37%
|
-37,62%
|
-2,78%
|
2,57%
|
Bedrijfsresultaat (EBIT)
1 |
832,4
|
-663,1
|
707,5
|
2.963
|
4.316
|
2.396
|
2.346
|
2.408
|
Variatie
|
-
|
-
|
-
|
318,83%
|
45,66%
|
-44,49%
|
-2,1%
|
2,65%
|
Betaalde rente
1 |
-43,38
|
-27,01
|
-23,68
|
-45,94
|
-106,9
|
-66
|
-60
|
-15
|
Resultaat voor belastingen (EBT)
1 |
933,7
|
-619,3
|
1.243
|
3.166
|
4.633
|
2.501
|
2.531
|
2.657
|
Variatie
|
-
|
-
|
-
|
154,75%
|
46,33%
|
-46,01%
|
1,18%
|
4,96%
|
Nettowinst (verlies)
1 |
742,7
|
-634,4
|
1.100
|
2.553
|
3.918
|
2.032
|
2.061
|
2.096
|
Variatie
|
-
|
-
|
-
|
132,08%
|
53,45%
|
-48,13%
|
1,42%
|
1,71%
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
 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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.741
|
1.762
|
1.241
|
1.013
|
1.131
|
1.182
|
1.529
|
1.754
|
2.057
|
2.367
|
2.800
|
2.975
|
3.620
|
4.141
|
4.075
|
3.238
|
3.415
|
3.442
|
3.322
|
2.915
|
2.705
|
2.926
|
2.985
|
3.048
|
3.050
|
Variatie
|
-
|
1,25%
|
-29,58%
|
-18,4%
|
11,64%
|
4,53%
|
29,34%
|
14,74%
|
17,3%
|
15,06%
|
18,31%
|
6,22%
|
21,7%
|
14,39%
|
-1,6%
|
-20,54%
|
5,47%
|
0,78%
|
-3,48%
|
-12,23%
|
-7,22%
|
8,15%
|
2,04%
|
2,09%
|
0,09%
|
EBITDA
1 |
290,1
|
303
|
58,61
|
135,3
|
192,4
|
201
|
301,3
|
379
|
482,6
|
639
|
806
|
945,6
|
1.269
|
1.477
|
1.409
|
972
|
975,3
|
987,1
|
650,2
|
688,2
|
604,3
|
670,7
|
694
|
697,4
|
687,2
|
Variatie
|
-
|
4,44%
|
-80,66%
|
130,83%
|
42,22%
|
4,46%
|
49,91%
|
25,78%
|
27,32%
|
32,42%
|
26,13%
|
17,32%
|
34,19%
|
16,38%
|
-4,61%
|
-31%
|
0,34%
|
1,21%
|
-34,13%
|
5,84%
|
-12,19%
|
10,98%
|
3,47%
|
0,5%
|
-1,47%
|
Bedrijfsresultaat (EBIT)
1 |
151,8
|
155,9
|
-90,6
|
-70,32
|
7,385
|
57
|
126,7
|
230,9
|
273,3
|
495,9
|
660
|
803,1
|
1.013
|
1.351
|
1.278
|
867,9
|
819
|
811,7
|
511,7
|
537,1
|
449,2
|
519,3
|
542,6
|
546,1
|
535,8
|
Variatie
|
-
|
2,69%
|
-
|
-22,38%
|
-
|
671,83%
|
122,27%
|
82,26%
|
18,36%
|
81,44%
|
33,09%
|
21,69%
|
26,14%
|
33,39%
|
-5,41%
|
-32,1%
|
-5,64%
|
-0,89%
|
-36,96%
|
4,96%
|
-16,37%
|
15,62%
|
4,48%
|
0,64%
|
-1,88%
|
Charge d'intérêts
|
-11,66
|
-8,442
|
-7,418
|
-6,567
|
-4,587
|
-4,675
|
-5,831
|
-6,32
|
-6,851
|
-1,835
|
-6,127
|
-17,74
|
-
|
-
|
-36,38
|
-19,18
|
-19,76
|
35,71
|
-15,72
|
49,84
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
158,3
|
-530
|
-99,71
|
-64,21
|
74,62
|
142,5
|
307,1
|
384,7
|
408,4
|
570,7
|
754,5
|
779,3
|
1.061
|
1.425
|
1.414
|
825
|
968,9
|
835,1
|
486,4
|
593,2
|
524
|
510,6
|
557,4
|
546,8
|
529
|
Variatie
|
-
|
-
|
-81,19%
|
-35,6%
|
-
|
90,99%
|
115,52%
|
25,27%
|
6,14%
|
39,76%
|
32,2%
|
3,29%
|
36,2%
|
34,27%
|
-0,81%
|
-41,64%
|
17,45%
|
-13,81%
|
-41,76%
|
21,96%
|
-11,65%
|
-2,57%
|
9,17%
|
-1,9%
|
-3,26%
|
Nettowinst (verlies)
1 |
151,8
|
-660,1
|
-47,96
|
-32,95
|
106,6
|
106,3
|
293,9
|
329,9
|
370
|
502,8
|
636,7
|
606,5
|
807,3
|
1.129
|
1.123
|
537,3
|
1.129
|
737
|
335,2
|
448,1
|
410,2
|
394,9
|
430,9
|
422,8
|
409,1
|
Variatie
|
-
|
-
|
-92,73%
|
-31,31%
|
-
|
-0,2%
|
176,4%
|
12,22%
|
12,18%
|
35,87%
|
26,64%
|
-4,75%
|
33,12%
|
39,8%
|
-0,5%
|
-52,16%
|
110,14%
|
-34,73%
|
-54,52%
|
33,68%
|
-8,44%
|
-3,74%
|
9,12%
|
-1,88%
|
-3,24%
|
Datum van publicatie
|
19-02-20
|
29-04-20
|
05-08-20
|
04-11-20
|
24-02-21
|
28-04-21
|
04-08-21
|
03-11-21
|
16-02-22
|
27-04-22
|
03-08-22
|
03-11-22
|
15-02-23
|
26-04-23
|
02-08-23
|
01-11-23
|
21-02-24
|
25-04-24
|
31-07-24
|
06-11-24
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2022 S1
|
2023 S1
|
2024 S1
|
---|
Omzet
1 |
3.003
|
2.710
|
5.168
|
8.216
|
6.763
|
Variatie
|
-
|
-9,76%
|
90,66%
|
59%
|
-17,68%
|
EBITDA
1 |
338,4
|
497,4
|
1.433
|
2.886
|
1.637
|
Variatie
|
-
|
46,96%
|
188,11%
|
101,37%
|
-43,26%
|
Bedrijfsresultaat (EBIT)
1 |
-
|
183,3
|
1.147
|
2.630
|
1.323
|
Variatie
|
-
|
-
|
525,8%
|
129,25%
|
-49,67%
|
Charge d'intérêts
|
-15,86
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
2.839
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-100%
|
Nettowinst (verlies)
1 |
-708
|
400,3
|
1.139
|
2.252
|
1.072
|
Variatie
|
-
|
-
|
184,67%
|
97,6%
|
-52,38%
|
Datum van publicatie
|
05-08-20
|
04-08-21
|
03-08-22
|
02-08-23
|
31-07-24
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
-712
|
-581
|
-268
|
-689
|
-2.890
|
-3.912
|
-4.184
|
-5.175
|
Variatie
|
-
|
-181,6%
|
-146,13%
|
-357,09%
|
-519,45%
|
-235,38%
|
-206,95%
|
-223,69%
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
350,2
|
193,3
|
239,5
|
378,4
|
619,4
|
696,1
|
671,2
|
643,1
|
Variatie
|
-
|
-44,79%
|
23,9%
|
58%
|
63,68%
|
12,38%
|
-3,58%
|
-4,18%
|
Vrije kasstroom (FCF)
1 |
1.178
|
1.327
|
-120,4
|
788,8
|
3.776
|
2.240
|
1.695
|
1.959
|
Variatie
|
-
|
12,68%
|
-109,08%
|
-754,89%
|
378,67%
|
-40,66%
|
-24,33%
|
15,55%
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
18,81%
|
12,4%
|
20,84%
|
31,01%
|
32,72%
|
24,41%
|
23,83%
|
24,18%
|
EBIT-marge (%)
|
11,41%
|
-12,88%
|
10,85%
|
25,19%
|
29,03%
|
19,28%
|
18,94%
|
19,24%
|
EBT-marge (%)
|
12,8%
|
-12,03%
|
19,06%
|
26,92%
|
31,16%
|
20,12%
|
20,44%
|
21,23%
|
Nettomarge (%)
|
10,18%
|
-12,33%
|
16,87%
|
21,71%
|
26,35%
|
16,35%
|
16,64%
|
16,75%
|
FCF-marge (%)
|
16,15%
|
25,78%
|
-1,85%
|
6,71%
|
25,39%
|
18,02%
|
13,69%
|
15,66%
|
Vrije kasstroom/nettoresultaat (%)
|
158,58%
|
-209,18%
|
-10,95%
|
30,89%
|
96,36%
|
110,25%
|
82,26%
|
93,45%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
5,11%
|
-4,44%
|
7,81%
|
15,96%
|
20,28%
|
10,93%
|
9,75%
|
8,85%
|
ROE
|
6,25%
|
-5,45%
|
9,47%
|
19,74%
|
25,48%
|
12,21%
|
12,64%
|
12,58%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
4,8%
|
3,76%
|
3,67%
|
3,22%
|
4,17%
|
5,6%
|
5,42%
|
5,14%
|
CAPEX / EBITDA (%)
|
25,52%
|
30,29%
|
17,62%
|
10,37%
|
12,73%
|
22,94%
|
22,75%
|
21,25%
|
CAPEX / FCF (%)
|
29,73%
|
14,57%
|
-198,86%
|
47,98%
|
16,41%
|
31,07%
|
39,59%
|
32,83%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
1,296
|
1,294
|
0,1007
|
0,9874
|
3,724
|
2,25
|
-
|
-
|
Variatie
|
-
|
-0,15%
|
-92,22%
|
880,93%
|
277,15%
|
-39,59%
|
-
|
-
|
Dividend per aandeel
1 |
0,41
|
0,14
|
0,41
|
-
|
-
|
0,6989
|
0,7451
|
0,7317
|
Variatie
|
-
|
-65,85%
|
192,86%
|
-
|
-
|
-
|
6,61%
|
-1,8%
|
Nettoactief per aandeel
1 |
10,16
|
9,54
|
10,13
|
-
|
14,29
|
15,71
|
16,05
|
17,12
|
Variatie
|
-
|
-6,06%
|
6,2%
|
-
|
-
|
9,98%
|
2,12%
|
6,66%
|
WPA
1 |
0,63
|
-0,54
|
0,93
|
2,16
|
3,32
|
1,793
|
1,937
|
1,94
|
Variatie
|
-
|
-185,71%
|
-272,22%
|
132,26%
|
53,7%
|
-45,99%
|
7,99%
|
0,18%
|
Aantal aandelen (in duizend)
|
1.180.537
|
1.180.537
|
1.180.537
|
1.180.537
|
1.167.889
|
1.079.000
|
1.079.000
|
1.079.000
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
11x |
10,2x |
---|
PBR-ratio |
1,25x |
1,23x |
---|
EV/omzet |
1,39x |
1,38x |
---|
Dividendrendement |
3,56% |
3,79% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 19,66USD Gemiddelde koersdoel 20,47USD Spread / Gemiddelde doel +4,11% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|