Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
51,39
USD
|
-0,08%
|
|
+2,21%
|
-8,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.448
|
1.499
|
2.007
|
2.086
|
2.104
|
1.882
|
-
|
-
|
Bedrijfswaarde
1 |
1.431
|
1.148
|
1.741
|
1.871
|
2.104
|
1.701
|
1.555
|
1.882
|
K/w-verhouding
|
14,7
x
|
-4,7
x
|
-9,9
x
|
13,5
x
|
16,1
x
|
9
x
|
7,76
x
|
6,86
x
|
Dividendrendement
|
3,77%
|
0,88%
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,14
x
|
0,15
x
|
0,24
x
|
0,25
x
|
0,27
x
|
0,25
x
|
0,25
x
|
0,25
x
|
Bedrijfswaarde/omzet
|
0,13
x
|
0,12
x
|
0,21
x
|
0,22
x
|
0,27
x
|
0,22
x
|
0,21
x
|
0,25
x
|
Bedrijfswaarde/EBITDA
|
2,43
x
|
2,34
x
|
3,74
x
|
4,28
x
|
5,05
x
|
4,11
x
|
3,62
x
|
4,75
x
|
Bedrijfswaarde/FCF
|
6,63
x
|
2,75
x
|
6,38
x
|
-
|
9,31
x
|
6,76
x
|
5,87
x
|
-
|
FCF Yield
|
15,1%
|
36,3%
|
15,7%
|
-
|
10,7%
|
14,8%
|
17%
|
-
|
Price to Book
|
0,65
x
|
0,8
x
|
1,31
x
|
1,49
x
|
-
|
1,7
x
|
1,09
x
|
1,14
x
|
Aantal aandelen (in duizenden)
|
54.648
|
52.675
|
51.573
|
45.811
|
37.378
|
36.619
|
-
|
-
|
Referentieprijs
2 |
26,50
|
28,46
|
38,92
|
45,54
|
56,30
|
51,39
|
51,39
|
51,39
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.647
|
9.710
|
8.465
|
8.491
|
7.831
|
7.568
|
7.574
|
7.433
|
EBITDA
1 |
590
|
491
|
465
|
437
|
417
|
413,6
|
430,1
|
395,9
|
Bedrijfsresultaat (EBIT)
1 |
367
|
300
|
305
|
296
|
290
|
285,8
|
309,1
|
277
|
Operationele Marge
|
3,45%
|
3,09%
|
3,6%
|
3,49%
|
3,7%
|
3,78%
|
4,08%
|
3,73%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-295
|
231
|
-
|
200
|
275
|
306,4
|
-
|
Nettowinst (verlies)
1 |
99
|
-319
|
-208
|
166
|
139
|
200,5
|
218,6
|
192,3
|
Nettomarge
|
0,93%
|
-3,29%
|
-2,46%
|
1,96%
|
1,77%
|
2,65%
|
2,89%
|
2,59%
|
WPA
2 |
1,800
|
-6,050
|
-3,930
|
3,370
|
3,500
|
5,707
|
6,625
|
7,491
|
Free Cash Flow
1 |
216
|
417
|
273
|
-
|
226
|
251,8
|
265,1
|
-
|
FCF-marge
|
2,03%
|
4,29%
|
3,23%
|
-
|
2,89%
|
3,33%
|
3,5%
|
-
|
Kasstroomconversie (ebitda)
|
36,61%
|
84,93%
|
58,71%
|
-
|
54,2%
|
60,87%
|
61,63%
|
-
|
Kasstroomconversie (nettowinst)
|
218,18%
|
-
|
-
|
-
|
162,59%
|
125,6%
|
121,28%
|
-
|
Dividend per aandeel
2 |
1,000
|
0,2500
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
2.179
|
2.042
|
2.178
|
2.034
|
2.172
|
2.106
|
2.108
|
1.908
|
2.009
|
1.806
|
1.953
|
1.810
|
1.967
|
1.813
|
1.949
|
EBITDA
1 |
162
|
87
|
125
|
91
|
131
|
89
|
131
|
86
|
125
|
73
|
119,2
|
81,45
|
125
|
85,99
|
123,3
|
Bedrijfsresultaat (EBIT)
1 |
122
|
47
|
88
|
54
|
95
|
58
|
99
|
53
|
95
|
43
|
86,47
|
49,72
|
94,54
|
54,38
|
92,36
|
Operationele Marge
|
5,6%
|
2,3%
|
4,04%
|
2,65%
|
4,37%
|
2,75%
|
4,7%
|
2,78%
|
4,73%
|
2,38%
|
4,43%
|
2,75%
|
4,8%
|
3%
|
4,74%
|
Resultaat voor belastingen (EBT)
1 |
100
|
29
|
74
|
-
|
-
|
-
|
-
|
-
|
92
|
-31
|
81,6
|
46,2
|
91,27
|
54,97
|
90,15
|
Nettowinst (verlies)
1 |
73
|
-274
|
55
|
27
|
67
|
17
|
72
|
34
|
70
|
-37
|
61,32
|
34,28
|
67,26
|
37,63
|
65,5
|
Nettomarge
|
3,35%
|
-13,42%
|
2,53%
|
1,33%
|
3,08%
|
0,81%
|
3,42%
|
1,78%
|
3,48%
|
-2,05%
|
3,14%
|
1,89%
|
3,42%
|
2,08%
|
3,36%
|
WPA
2 |
1,330
|
-5,440
|
1,090
|
0,5400
|
1,350
|
0,3600
|
1,710
|
0,8700
|
1,790
|
-0,9900
|
1,674
|
0,9640
|
1,946
|
1,118
|
2,044
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-11-21
|
23-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
01-03-23
|
10-05-23
|
09-08-23
|
08-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
17
|
351
|
266
|
215
|
-
|
181
|
327
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
216
|
417
|
273
|
-
|
226
|
252
|
265
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
9,33%
|
14,1%
|
15,9%
|
-
|
17,9%
|
17,1%
|
14,6%
|
ROA (netto-inkomsten/totale activa)
|
3,38%
|
2,94%
|
-4,28%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
2.926
|
-10.860
|
4.865
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
40,60
|
35,70
|
29,70
|
30,50
|
-
|
30,10
|
47,00
|
45,20
|
Cashflow per aandeel
|
6,650
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
150
|
68
|
73
|
99
|
105
|
106
|
104
|
108
|
Capex/omzet
|
1,41%
|
0,7%
|
0,86%
|
1,17%
|
1,34%
|
1,4%
|
1,37%
|
1,45%
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
51,39
USD Gemiddelde koersdoel
72,39
USD Spread / Gemiddelde doel +40,86% Consensus |