Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,41
USD
|
+1,54%
|
|
+4,99%
|
-4,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.579
|
2.076
|
3.177
|
1.255
|
1.844
|
1.770
|
-
|
-
|
Bedrijfswaarde
1 |
1.740
|
2.107
|
4.640
|
2.480
|
3.057
|
3.020
|
3.000
|
2.774
|
K/w-verhouding
|
9,3
x
|
10,3
x
|
23,8
x
|
107
x
|
-377
x
|
9,39
x
|
7,9
x
|
6,84
x
|
Dividendrendement
|
1,87%
|
3,03%
|
2,58%
|
6,03%
|
4,09%
|
4,57%
|
4,75%
|
5,31%
|
Marktkapitalisatie/omzet
|
0,59
x
|
0,74
x
|
0,69
x
|
0,3
x
|
0,46
x
|
0,43
x
|
0,41
x
|
0,4
x
|
Bedrijfswaarde/omzet
|
0,65
x
|
0,75
x
|
1,01
x
|
0,58
x
|
0,77
x
|
0,73
x
|
0,7
x
|
0,63
x
|
Bedrijfswaarde/EBITDA
|
6,84
x
|
6,37
x
|
7,59
x
|
5,47
x
|
6,71
x
|
6,46
x
|
5,91
x
|
5,18
x
|
Bedrijfswaarde/FCF
|
8,95
x
|
10,4
x
|
14,1
x
|
6,09
x
|
20,8
x
|
25,1
x
|
16,3
x
|
10,8
x
|
FCF Yield
|
11,2%
|
9,59%
|
7,11%
|
16,4%
|
4,8%
|
3,99%
|
6,13%
|
9,3%
|
Price to Book
|
3,44
x
|
3,52
x
|
5,52
x
|
2,36
x
|
3,33
x
|
2,75
x
|
2,47
x
|
1,8
x
|
Aantal aandelen (in duizenden)
|
54.754
|
54.206
|
66.140
|
55.670
|
54.295
|
54.599
|
-
|
-
|
Referentieprijs
2 |
28,84
|
38,29
|
48,04
|
22,55
|
33,97
|
32,41
|
32,41
|
32,41
|
Datum van publicatie
|
24-02-20
|
24-02-21
|
23-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.670
|
2.814
|
4.583
|
4.245
|
3.992
|
4.139
|
4.308
|
4.378
|
EBITDA
1 |
254,2
|
330,5
|
611
|
453,4
|
455,7
|
467,6
|
507,7
|
535,9
|
Bedrijfsresultaat (EBIT)
1 |
253,9
|
237,3
|
556,2
|
381
|
379,8
|
365,8
|
412,6
|
453,7
|
Operationele Marge
|
9,51%
|
8,43%
|
12,13%
|
8,97%
|
9,51%
|
8,84%
|
9,58%
|
10,36%
|
Resultaat voor belastingen (EBT)
1 |
223,8
|
222,8
|
194,3
|
61,47
|
52,87
|
274,4
|
316,1
|
350
|
Nettowinst (verlies)
1 |
173,5
|
208,1
|
134,9
|
12,36
|
-5,179
|
192,3
|
229,4
|
259
|
Nettomarge
|
6,5%
|
7,4%
|
2,94%
|
0,29%
|
-0,13%
|
4,65%
|
5,32%
|
5,92%
|
WPA
2 |
3,100
|
3,730
|
2,020
|
0,2100
|
-0,0900
|
3,451
|
4,104
|
4,740
|
Free Cash Flow
1 |
194,3
|
202,1
|
329,8
|
407,1
|
146,9
|
120,4
|
183,9
|
258
|
FCF-marge
|
7,28%
|
7,18%
|
7,2%
|
9,59%
|
3,68%
|
2,91%
|
4,27%
|
5,89%
|
Kasstroomconversie (ebitda)
|
76,41%
|
61,15%
|
53,98%
|
89,78%
|
32,23%
|
25,76%
|
36,22%
|
48,14%
|
Kasstroomconversie (nettowinst)
|
111,94%
|
97,12%
|
244,44%
|
3.294,49%
|
-
|
62,63%
|
80,16%
|
99,61%
|
Dividend per aandeel
2 |
0,5400
|
1,160
|
1,240
|
1,360
|
1,390
|
1,480
|
1,540
|
1,720
|
Datum van publicatie
|
24-02-20
|
24-02-21
|
23-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
1.181
|
1.171
|
1.160
|
1.071
|
1.024
|
990,5
|
1.016
|
979,2
|
979,1
|
1.018
|
1.053
|
1.016
|
1.016
|
1.054
|
1.113
|
EBITDA
1 |
170,2
|
124,4
|
99,5
|
128,9
|
115
|
110,1
|
111,5
|
130,6
|
106
|
107,6
|
102,3
|
128,7
|
115,8
|
120,9
|
126,7
|
Bedrijfsresultaat (EBIT)
1 |
156,4
|
110,4
|
11,04
|
58,08
|
98,7
|
92,19
|
-35,11
|
84,03
|
87,11
|
88,39
|
77,08
|
102,2
|
89,66
|
96,91
|
98,72
|
Operationele Marge
|
13,24%
|
9,42%
|
0,95%
|
5,42%
|
9,64%
|
9,31%
|
-3,46%
|
8,58%
|
8,9%
|
8,68%
|
7,32%
|
10,06%
|
8,83%
|
9,19%
|
8,87%
|
Resultaat voor belastingen (EBT)
1 |
40,6
|
18,19
|
-7,882
|
39,08
|
14,33
|
15,94
|
-62,79
|
56,8
|
31,42
|
27,44
|
53,17
|
81,3
|
66,38
|
72,64
|
71,74
|
Nettowinst (verlies)
1 |
21,27
|
9,812
|
-4,237
|
19,72
|
-5,778
|
2,647
|
47,33
|
-45,62
|
4,363
|
-11,25
|
36,32
|
55,97
|
47,17
|
51,86
|
53,09
|
Nettomarge
|
1,8%
|
0,84%
|
-0,37%
|
1,84%
|
-0,56%
|
0,27%
|
4,66%
|
-4,66%
|
0,45%
|
-1,11%
|
3,45%
|
5,51%
|
4,64%
|
4,92%
|
4,77%
|
WPA
2 |
0,3100
|
0,1500
|
-0,0800
|
0,3300
|
-0,1000
|
0,0500
|
0,8400
|
-0,8300
|
0,0800
|
-0,2100
|
0,6617
|
1,006
|
0,8457
|
0,9271
|
0,9325
|
Dividend per aandeel
2 |
0,3100
|
0,3100
|
0,3400
|
0,3400
|
0,3400
|
0,3400
|
0,3400
|
0,3400
|
0,3400
|
0,3700
|
0,3700
|
0,3700
|
0,3700
|
0,3700
|
0,3850
|
Datum van publicatie
|
03-11-21
|
23-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
23-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
160
|
31
|
1.463
|
1.225
|
1.213
|
1.250
|
1.231
|
1.004
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,631
x
|
0,0939
x
|
2,394
x
|
2,701
x
|
2,662
x
|
2,674
x
|
2,425
x
|
1,873
x
|
Free Cash Flow
1 |
194
|
202
|
330
|
407
|
147
|
120
|
184
|
258
|
ROE (netto-inkomsten/eigen vermogen)
|
33,6%
|
-
|
67,4%
|
42%
|
36,9%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
8,4%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
2.067
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
8,380
|
10,90
|
8,700
|
9,540
|
10,20
|
11,80
|
13,10
|
18,00
|
Cashflow per aandeel
|
-
|
-
|
5,870
|
7,950
|
3,640
|
-
|
-
|
-
|
Capex
1 |
21,2
|
34,5
|
62,5
|
61,4
|
53,4
|
59
|
59
|
58
|
Capex/omzet
|
0,79%
|
1,23%
|
1,36%
|
1,45%
|
1,34%
|
1,43%
|
1,37%
|
1,32%
|
Datum van publicatie
|
24-02-20
|
24-02-21
|
23-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
32,41
USD Gemiddelde koersdoel
41,14
USD Spread / Gemiddelde doel +26,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,59% | 1,77 mld. | | +27,38% | 29,56 mld. | | +4,90% | 5,71 mld. | | -11,42% | 4,42 mld. | | +14,25% | 4,17 mld. | | +4,23% | 1,85 mld. | | -13,78% | 1,26 mld. | | -17,17% | 1,15 mld. | | -2,08% | 613 mln. | | -6,69% | 499 mln. |
Overige speciaalzaken - overige
|