Beurs gesloten -
Wiener Boerse
17:35:18 17-02-2025
|
Voorbeurs
08:00:09
|
70,55 EUR
|
-1,05%
|
|
70,90 |
+0,50%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.895
|
3.235
|
896,9
|
10.346
|
10.450
|
7.660
|
7.403
|
6.278
|
Variatie
|
-
|
-16,96%
|
-72,27%
|
1.053,54%
|
1%
|
-26,7%
|
-3,35%
|
-15,2%
|
EBITDA
1 |
1.184
|
1.293
|
1.579
|
3.161
|
4.490
|
3.358
|
3.038
|
2.553
|
Variatie
|
-
|
9,24%
|
22,14%
|
100,17%
|
42,07%
|
-25,21%
|
-9,54%
|
-15,96%
|
Bedrijfsresultaat (EBIT)
1 |
819,3
|
914
|
1.162
|
2.626
|
3.502
|
2.705
|
2.431
|
1.902
|
Variatie
|
-
|
11,56%
|
27,1%
|
126,07%
|
33,34%
|
-22,77%
|
-10,12%
|
-21,77%
|
Betaalde rente
1 |
-77,64
|
-48,9
|
-39,43
|
-94,08
|
55,5
|
-56,67
|
-65,22
|
-91,58
|
Resultaat voor belastingen (EBT)
1 |
812,5
|
962,8
|
1.264
|
2.532
|
3.557
|
2.719
|
2.396
|
1.851
|
Variatie
|
-
|
18,5%
|
31,33%
|
100,25%
|
40,49%
|
-23,56%
|
-11,88%
|
-22,75%
|
Nettowinst (verlies)
1 |
554,8
|
631,4
|
873,6
|
1.717
|
2.266
|
1.795
|
1.608
|
1.244
|
Variatie
|
-
|
13,81%
|
38,35%
|
96,55%
|
31,98%
|
-20,8%
|
-10,43%
|
-22,61%
|
Datum van publicatie
|
18-03-20
|
16-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q3
|
---|
Omzet
|
1.231
|
1.257
|
-
|
-
|
-
|
-
|
327,3
|
-
|
-
|
-
|
-
|
3.263
|
3.424
|
3.103
|
-
|
-
|
Variatie
|
-
|
2,1%
|
-100%
|
-
|
-
|
-
|
-
|
-100%
|
-
|
-
|
-
|
-
|
4,94%
|
-9,36%
|
-100%
|
-
|
EBITDA
1 |
237,4
|
331
|
308
|
-
|
303,3
|
302,7
|
352,3
|
-
|
428,4
|
814,9
|
554,4
|
967,3
|
1.288
|
1.294
|
883,4
|
862,8
|
Variatie
|
-
|
39,43%
|
-6,95%
|
-100%
|
-
|
-0,2%
|
16,39%
|
-100%
|
-
|
90,22%
|
-31,97%
|
74,48%
|
33,14%
|
0,48%
|
-31,74%
|
-2,33%
|
Bedrijfsresultaat (EBIT)
1 |
-
|
236,2
|
-
|
-
|
-
|
207,9
|
251,2
|
-
|
-
|
705,7
|
437,5
|
841,4
|
1.147
|
1.158
|
744,7
|
721
|
Variatie
|
-
|
-
|
-100%
|
-
|
-
|
-
|
20,83%
|
-100%
|
-
|
-
|
-38%
|
92,32%
|
36,27%
|
0,99%
|
-35,69%
|
-3,18%
|
Charge d'intérêts
|
-15
|
-13,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,2
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
149,6
|
226,4
|
228,1
|
-
|
-
|
210,7
|
274,1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
51,34%
|
0,75%
|
-100%
|
-
|
-
|
30,09%
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
103,9
|
156,5
|
-
|
167,3
|
-
|
144,7
|
179,8
|
262,9
|
286,2
|
514,4
|
248,1
|
529
|
758,2
|
693,4
|
-
|
-
|
Variatie
|
-
|
50,63%
|
-100%
|
-
|
-100%
|
-
|
24,26%
|
46,22%
|
8,85%
|
79,76%
|
-51,77%
|
113,22%
|
43,33%
|
-8,55%
|
-100%
|
-
|
Datum van publicatie
|
18-03-20
|
13-05-20
|
30-07-20
|
05-11-20
|
16-03-21
|
12-05-21
|
29-07-21
|
04-11-21
|
17-03-22
|
12-05-22
|
09-11-22
|
11-05-23
|
29-07-23
|
02-11-23
|
08-05-24
|
07-11-24
|
 Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2022 S1
|
2023 S1
|
2024 S1
|
---|
Omzet
|
-
|
1.001
|
-
|
6.686
|
-
|
Variatie
|
-
|
-
|
-100%
|
-
|
-100%
|
EBITDA
1 |
639
|
654,9
|
1.379
|
2.255
|
1.762
|
Variatie
|
-
|
2,49%
|
110,55%
|
63,55%
|
-21,85%
|
Bedrijfsresultaat (EBIT)
1 |
435,2
|
459,1
|
1.184
|
1.988
|
1.282
|
Variatie
|
-
|
5,49%
|
157,94%
|
67,88%
|
-35,5%
|
Charge d'intérêts
|
-26,6
|
-
|
-15,7
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
454,5
|
484,8
|
1.168
|
-
|
-
|
Variatie
|
-
|
6,67%
|
141,03%
|
-100%
|
-
|
Nettowinst (verlies)
1 |
310,4
|
324,5
|
817,1
|
1.287
|
910,1
|
Variatie
|
-
|
4,54%
|
151,8%
|
57,53%
|
-29,3%
|
Datum van publicatie
|
30-07-20
|
29-07-21
|
28-07-22
|
29-07-23
|
25-07-24
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
1.523
|
1.237
|
3.511
|
3.898
|
1.759
|
1.867
|
2.355
|
2.761
|
Variatie
|
-
|
-18,78%
|
183,83%
|
11,02%
|
-54,87%
|
6,14%
|
26,14%
|
17,24%
|
Datum van publicatie
|
18-03-20
|
16-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
391,2
|
602,4
|
854
|
1.091
|
1.399
|
1.727
|
1.911
|
1.590
|
Variatie
|
-
|
53,99%
|
41,78%
|
27,77%
|
28,16%
|
23,48%
|
10,68%
|
-16,81%
|
Vrije kasstroom (FCF)
1 |
813,1
|
588,6
|
-755,9
|
928,6
|
3.684
|
1.126
|
617,1
|
559,4
|
Variatie
|
-
|
-27,61%
|
-228,42%
|
-222,85%
|
296,76%
|
-69,43%
|
-45,22%
|
-9,34%
|
Datum van publicatie
|
18-03-20
|
16-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
30,39%
|
39,97%
|
176,05%
|
30,55%
|
42,97%
|
43,84%
|
41,03%
|
40,67%
|
EBIT-marge (%)
|
21,03%
|
28,26%
|
129,52%
|
25,38%
|
33,51%
|
35,31%
|
32,84%
|
30,29%
|
EBT-marge (%)
|
20,86%
|
29,77%
|
140,98%
|
24,47%
|
34,04%
|
35,5%
|
32,37%
|
29,49%
|
Nettomarge (%)
|
14,24%
|
19,52%
|
97,4%
|
16,6%
|
21,69%
|
23,43%
|
21,71%
|
19,81%
|
FCF-marge (%)
|
20,88%
|
18,2%
|
-84,28%
|
8,98%
|
35,26%
|
14,71%
|
8,33%
|
8,91%
|
Vrije kasstroom/nettoresultaat (%)
|
146,56%
|
93,22%
|
-86,53%
|
54,08%
|
162,59%
|
62,76%
|
38,39%
|
44,97%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
3,68%
|
5,29%
|
6%
|
9,42%
|
11,73%
|
8,64%
|
7,78%
|
5,59%
|
ROE
|
10,2%
|
10,8%
|
15%
|
26,5%
|
28%
|
17,85%
|
14,36%
|
10,29%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,29x
|
0,96x
|
2,22x
|
1,23x
|
0,39x
|
0,56x
|
0,78x
|
1,08x
|
Schuld/vrije kasstroom
|
1,87x
|
2,1x
|
-4,64x
|
4,2x
|
0,48x
|
1,66x
|
3,82x
|
4,94x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
10,04%
|
18,62%
|
95,22%
|
10,55%
|
13,38%
|
22,55%
|
25,82%
|
25,32%
|
CAPEX / EBITDA (%)
|
33,05%
|
46,59%
|
54,09%
|
34,52%
|
31,14%
|
51,42%
|
62,92%
|
62,28%
|
CAPEX / FCF (%)
|
48,11%
|
102,34%
|
-112,99%
|
117,51%
|
37,96%
|
153,3%
|
309,74%
|
284,22%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
3,47
|
3,428
|
0,2826
|
5,814
|
14,63
|
7,518
|
6,88
|
5,797
|
Variatie
|
-
|
-1,21%
|
-91,76%
|
1.957,69%
|
151,65%
|
-48,62%
|
-8,47%
|
-15,75%
|
Dividend per aandeel
1 |
0,69
|
0,75
|
1,05
|
3,6
|
4,15
|
2,699
|
2,347
|
1,886
|
Variatie
|
-
|
8,7%
|
40%
|
242,86%
|
15,28%
|
-34,97%
|
-13,01%
|
-19,68%
|
Nettoactief per aandeel
1 |
15,27
|
17,71
|
15,72
|
20,94
|
28,7
|
30,42
|
32,6
|
34,07
|
Variatie
|
-
|
15,95%
|
-11,21%
|
33,22%
|
37,01%
|
6,01%
|
7,15%
|
4,52%
|
WPA
1 |
1,6
|
1,82
|
2,51
|
4,94
|
6,52
|
5,129
|
4,623
|
3,578
|
Variatie
|
-
|
13,75%
|
37,91%
|
96,81%
|
31,98%
|
-21,33%
|
-9,87%
|
-22,61%
|
Aantal aandelen (in duizend)
|
347.416
|
347.416
|
347.416
|
347.416
|
347.416
|
347.416
|
347.416
|
347.416
|
Datum van publicatie
|
18-03-20
|
16-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
13,8x |
15,3x |
---|
PBR-ratio |
2,32x |
2,16x |
---|
EV/omzet |
3,44x |
3,63x |
---|
Dividendrendement |
3,83% |
3,33% |
---|
Gemiddeld advies Verminderen Laatste slotkoers 70,55EUR Gemiddelde koersdoel 68,38EUR Spread / Gemiddelde doel -3,07% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|