Geschatte realtime
Cboe BZX
20:36:05 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,16
USD
|
+0,09%
|
|
+2,77%
|
+0,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.290
|
9.617
|
12.310
|
20.575
|
20.296
|
20.024
|
-
|
-
|
Bedrijfswaarde
1 |
12.578
|
9.036
|
12.042
|
19.886
|
17.406
|
15.988
|
15.167
|
14.200
|
K/w-verhouding
|
17,9
x
|
-15,1
x
|
11,2
x
|
8,07
x
|
5,23
x
|
8,83
x
|
8,95
x
|
9,1
x
|
Dividendrendement
|
3,64%
|
1,72%
|
3,93%
|
-
|
-
|
3,66%
|
3,71%
|
5,75%
|
Marktkapitalisatie/omzet
|
1,82
x
|
1,87
x
|
1,89
x
|
1,75
x
|
1,37
x
|
1,58
x
|
1,58
x
|
1,59
x
|
Bedrijfswaarde/omzet
|
1,72
x
|
1,76
x
|
1,85
x
|
1,69
x
|
1,17
x
|
1,26
x
|
1,2
x
|
1,13
x
|
Bedrijfswaarde/EBITDA
|
9,17
x
|
14,2
x
|
8,86
x
|
5,45
x
|
3,58
x
|
5,04
x
|
4,78
x
|
4,59
x
|
Bedrijfswaarde/FCF
|
10,7
x
|
6,81
x
|
-100
x
|
25,2
x
|
4,61
x
|
7,14
x
|
8,32
x
|
7,24
x
|
FCF Yield
|
9,36%
|
14,7%
|
-1%
|
3,97%
|
21,7%
|
14%
|
12%
|
13,8%
|
Price to Book
|
1,11
x
|
0,85
x
|
1,03
x
|
-
|
1,22
x
|
1,12
x
|
1,07
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
1.180.537
|
1.180.537
|
1.180.537
|
1.180.537
|
1.167.889
|
1.146.391
|
-
|
-
|
Referentieprijs
2 |
11,26
|
8,146
|
10,43
|
17,43
|
17,38
|
17,47
|
17,47
|
17,47
|
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
|
---|
Omzet
1 |
7.294
|
5.147
|
6.521
|
11.763
|
14.869
|
12.663
|
12.682
|
12.571
|
EBITDA
1 |
1.372
|
638,1
|
1.359
|
3.648
|
4.865
|
3.170
|
3.171
|
3.093
|
Bedrijfsresultaat (EBIT)
1 |
832,4
|
-663,1
|
707,5
|
2.963
|
4.316
|
2.538
|
2.484
|
2.463
|
Operationele Marge
|
11,41%
|
-12,88%
|
10,85%
|
25,19%
|
29,03%
|
20,04%
|
19,58%
|
19,59%
|
Resultaat voor belastingen (EBT)
1 |
933,7
|
-619,3
|
1.243
|
3.166
|
4.633
|
2.746
|
2.806
|
2.746
|
Nettowinst (verlies)
1 |
742,7
|
-634,4
|
1.100
|
2.553
|
3.918
|
2.249
|
2.210
|
2.183
|
Nettomarge
|
10,18%
|
-12,33%
|
16,87%
|
21,71%
|
26,35%
|
17,76%
|
17,43%
|
17,37%
|
WPA
2 |
0,6300
|
-0,5400
|
0,9300
|
2,160
|
3,320
|
1,977
|
1,952
|
1,920
|
Free Cash Flow
1 |
1.178
|
1.327
|
-120,4
|
788,8
|
3.776
|
2.238
|
1.824
|
1.960
|
FCF-marge
|
16,15%
|
25,78%
|
-1,85%
|
6,71%
|
25,39%
|
17,68%
|
14,38%
|
15,6%
|
Kasstroomconversie (ebitda)
|
85,85%
|
207,96%
|
-
|
21,62%
|
77,61%
|
70,6%
|
57,51%
|
63,39%
|
Kasstroomconversie (nettowinst)
|
158,58%
|
-
|
-
|
30,89%
|
96,36%
|
99,54%
|
82,51%
|
89,79%
|
Dividend per aandeel
2 |
0,4100
|
0,1400
|
0,4100
|
-
|
-
|
0,6400
|
0,6483
|
1,004
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
3.003
|
2.710
|
2.057
|
2.367
|
2.800
|
5.168
|
2.975
|
3.620
|
4.141
|
4.075
|
8.216
|
3.238
|
3.415
|
3.442
|
3.261
|
2.793
|
3.088
|
3.214
|
3.241
|
EBITDA
1 |
338,4
|
497,4
|
482,6
|
639
|
806
|
1.433
|
945,6
|
1.269
|
1.477
|
1.409
|
2.886
|
972
|
975,3
|
987,1
|
792,6
|
588,5
|
718,5
|
767,5
|
796,6
|
Bedrijfsresultaat (EBIT)
1 |
-
|
183,3
|
273,3
|
495,9
|
660
|
1.147
|
803,1
|
1.013
|
1.351
|
1.278
|
2.630
|
867,9
|
819
|
811,7
|
632,3
|
427,2
|
547,4
|
586
|
632
|
Operationele Marge
|
-
|
6,76%
|
13,29%
|
20,95%
|
23,57%
|
22,2%
|
27%
|
27,98%
|
32,63%
|
31,37%
|
32%
|
26,8%
|
23,98%
|
23,58%
|
19,39%
|
15,3%
|
17,73%
|
18,23%
|
19,5%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
408,4
|
570,7
|
754,5
|
-
|
779,3
|
1.061
|
1.425
|
1.414
|
2.839
|
825
|
968,9
|
835,1
|
677,5
|
469,5
|
616,8
|
655,5
|
713
|
Nettowinst (verlies)
1 |
-708
|
400,3
|
370
|
502,8
|
636,7
|
1.139
|
606,5
|
807,3
|
1.129
|
1.123
|
2.252
|
537,3
|
1.129
|
737
|
607,5
|
430,5
|
384
|
511,5
|
556
|
Nettomarge
|
-23,57%
|
14,77%
|
17,99%
|
21,24%
|
22,74%
|
22,05%
|
20,39%
|
22,3%
|
27,25%
|
27,56%
|
27,41%
|
16,59%
|
33,06%
|
21,41%
|
18,63%
|
15,41%
|
12,43%
|
15,91%
|
17,16%
|
WPA
|
-
|
-
|
0,3100
|
0,4300
|
0,5400
|
-
|
-
|
0,6800
|
-
|
0,9500
|
-
|
0,4600
|
0,9600
|
0,6400
|
-
|
-
|
-
|
0,5800
|
0,5400
|
Dividend per aandeel
2 |
-
|
-
|
0,2800
|
-
|
0,1700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,2700
|
Datum van publicatie
|
05-08-20
|
04-08-21
|
16-02-22
|
27-04-22
|
03-08-22
|
03-08-22
|
03-11-22
|
15-02-23
|
26-04-23
|
02-08-23
|
02-08-23
|
01-11-23
|
21-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
712
|
581
|
268
|
689
|
2.890
|
4.036
|
4.857
|
5.824
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.178
|
1.327
|
-120
|
789
|
3.776
|
2.238
|
1.824
|
1.960
|
ROE (netto-inkomsten/eigen vermogen)
|
6,25%
|
-5,45%
|
9,47%
|
19,7%
|
25,5%
|
12,8%
|
12,3%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
5,11%
|
-4,44%
|
7,81%
|
16%
|
20,3%
|
11%
|
9,65%
|
8,6%
|
Totale activa
1 |
14.547
|
14.279
|
14.083
|
16.000
|
19.316
|
20.407
|
22.906
|
25.388
|
Nettoactief per aandeel
2 |
10,20
|
9,540
|
10,10
|
-
|
14,30
|
15,60
|
16,30
|
17,20
|
Cashflow per aandeel
2 |
1,300
|
1,290
|
0,1000
|
0,9900
|
3,720
|
2,110
|
2,750
|
2,340
|
Capex
1 |
350
|
193
|
240
|
378
|
619
|
711
|
677
|
626
|
Capex/omzet
|
4,8%
|
3,76%
|
3,67%
|
3,22%
|
4,17%
|
5,62%
|
5,34%
|
4,98%
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,47
USD Gemiddelde koersdoel
20,68
USD Spread / Gemiddelde doel +18,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,86% | 4,67 mld. | | +0,33% | 813 mln. | | +2,15% | 771 mln. | | -6,86% | 687 mln. | | -16,76% | 666 mln. | | -18,16% | 350 mln. | | -7,83% | 329 mln. | | +48,35% | 297 mln. | | +8,96% | 287 mln. |
Oliegerelateerde apparatuur
|