Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,15
USD
|
+1,60%
|
|
-3,06%
|
-30,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.009
|
5.938
|
7.220
|
3.563
|
4.497
|
3.081
|
-
|
-
|
Bedrijfswaarde
1 |
3.234
|
5.819
|
7.028
|
3.492
|
4.144
|
2.688
|
2.544
|
2.501
|
K/w-verhouding
|
60,4
x
|
38,5
x
|
34,3
x
|
40,1
x
|
26,7
x
|
15,2
x
|
13,6
x
|
13,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,29
x
|
5,44
x
|
5,12
x
|
2,23
x
|
2,71
x
|
1,7
x
|
1,58
x
|
1,49
x
|
Bedrijfswaarde/omzet
|
3,54
x
|
5,33
x
|
4,98
x
|
2,19
x
|
2,5
x
|
1,49
x
|
1,31
x
|
1,21
x
|
Bedrijfswaarde/EBITDA
|
17,3
x
|
22,7
x
|
21,7
x
|
11,1
x
|
13,4
x
|
7,93
x
|
6,8
x
|
6,33
x
|
Bedrijfswaarde/FCF
|
59
x
|
16,6
x
|
77,7
x
|
63,5
x
|
17,6
x
|
17,7
x
|
11,4
x
|
11
x
|
FCF Yield
|
1,7%
|
6,03%
|
1,29%
|
1,57%
|
5,68%
|
5,64%
|
8,77%
|
9,08%
|
Price to Book
|
24,9
x
|
20,6
x
|
14
x
|
6,78
x
|
-
|
3,57
x
|
2,91
x
|
2,63
x
|
Aantal aandelen (in duizenden)
|
85.905
|
87.082
|
87.642
|
86.248
|
86.853
|
85.222
|
-
|
-
|
Referentieprijs
2 |
35,03
|
68,19
|
82,38
|
41,31
|
51,78
|
36,15
|
36,15
|
36,15
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
913,7
|
1.092
|
1.411
|
1.595
|
1.659
|
1.807
|
1.948
|
2.065
|
EBITDA
1 |
187
|
256
|
324
|
314,1
|
309,2
|
338,9
|
373,9
|
395
|
Bedrijfsresultaat (EBIT)
1 |
158,1
|
224,3
|
295,1
|
274,3
|
262,8
|
289
|
320,7
|
338,6
|
Operationele Marge
|
17,31%
|
20,54%
|
20,92%
|
17,19%
|
15,84%
|
15,99%
|
16,46%
|
16,4%
|
Resultaat voor belastingen (EBT)
1 |
67,26
|
205,2
|
268,4
|
116,2
|
225,9
|
269,7
|
307,8
|
334,6
|
Nettowinst (verlies)
1 |
50,43
|
155,8
|
212,6
|
89,69
|
169,9
|
202,7
|
225,7
|
233,3
|
Nettomarge
|
5,52%
|
14,27%
|
15,07%
|
5,62%
|
10,24%
|
11,21%
|
11,59%
|
11,3%
|
WPA
2 |
0,5800
|
1,770
|
2,400
|
1,030
|
1,940
|
2,372
|
2,649
|
2,667
|
Free Cash Flow
1 |
54,82
|
350,9
|
90,4
|
54,96
|
235,3
|
151,6
|
223
|
227
|
FCF-marge
|
6%
|
32,14%
|
6,41%
|
3,45%
|
14,18%
|
8,39%
|
11,45%
|
11%
|
Kasstroomconversie (ebitda)
|
29,31%
|
137,05%
|
27,9%
|
17,5%
|
76,09%
|
44,72%
|
59,66%
|
57,47%
|
Kasstroomconversie (nettowinst)
|
108,69%
|
225,2%
|
42,52%
|
61,28%
|
138,49%
|
74,79%
|
98,81%
|
97,29%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
362,6
|
443,1
|
293,6
|
420
|
433,6
|
448
|
302,8
|
402,6
|
433,6
|
519,8
|
333,3
|
459,8
|
465,2
|
550,3
|
358
|
EBITDA
1 |
82,72
|
106,2
|
46,69
|
83,65
|
83,32
|
100,5
|
33,08
|
78,89
|
82,6
|
114,6
|
40,96
|
88,19
|
88,39
|
120,6
|
42,62
|
Bedrijfsresultaat (EBIT)
1 |
74,22
|
99,78
|
38,04
|
73,81
|
73,31
|
89,13
|
21,68
|
67,09
|
71,4
|
102,6
|
28,17
|
75,54
|
76,83
|
109,2
|
31,79
|
Operationele Marge
|
20,47%
|
22,52%
|
12,96%
|
17,57%
|
16,91%
|
19,9%
|
7,16%
|
16,67%
|
16,47%
|
19,74%
|
8,45%
|
16,43%
|
16,52%
|
19,84%
|
8,88%
|
Resultaat voor belastingen (EBT)
1 |
66,66
|
92,22
|
33,43
|
61,56
|
59,69
|
-38,5
|
14,51
|
50,84
|
57,56
|
103
|
23,98
|
69,82
|
72,18
|
103,8
|
31,1
|
Nettowinst (verlies)
1 |
52,97
|
72,88
|
25,66
|
46,25
|
45,52
|
-27,74
|
10,56
|
38,07
|
42,66
|
78,59
|
18,7
|
53,08
|
53,42
|
77,16
|
19,83
|
Nettomarge
|
14,61%
|
16,45%
|
8,74%
|
11,01%
|
10,5%
|
-6,19%
|
3,49%
|
9,46%
|
9,84%
|
15,12%
|
5,61%
|
11,54%
|
11,48%
|
14,02%
|
5,54%
|
WPA
2 |
0,6000
|
0,8200
|
0,2900
|
0,5300
|
0,5200
|
-0,3200
|
0,1200
|
0,4400
|
0,4900
|
0,9000
|
0,2082
|
0,6191
|
0,6264
|
0,9218
|
0,2267
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-11-21
|
17-02-22
|
11-05-22
|
04-08-22
|
10-11-22
|
23-02-23
|
11-05-23
|
10-08-23
|
09-11-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
224
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
120
|
192
|
70,6
|
354
|
392
|
537
|
579
|
Hefboom (schuld/ebitda)
|
1,2
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
54,8
|
351
|
90,4
|
55
|
235
|
152
|
223
|
227
|
ROE (netto-inkomsten/eigen vermogen)
|
66,8%
|
75,9%
|
52,7%
|
17,2%
|
27,2%
|
26,5%
|
23,8%
|
22,5%
|
ROA (netto-inkomsten/totale activa)
|
8,82%
|
-
|
-
|
-
|
14,3%
|
13,8%
|
14,2%
|
-
|
Totale activa
1 |
571,9
|
-
|
-
|
-
|
1.187
|
1.469
|
1.590
|
-
|
Nettoactief per aandeel
2 |
1,410
|
3,310
|
5,900
|
6,090
|
-
|
10,10
|
12,40
|
13,80
|
Cashflow per aandeel
2 |
1,010
|
4,170
|
1,650
|
1,160
|
3,270
|
2,800
|
3,810
|
-
|
Capex
1 |
32,1
|
15,6
|
56,1
|
45,9
|
50,7
|
60,5
|
63,1
|
60,4
|
Capex/omzet
|
3,51%
|
1,43%
|
3,98%
|
2,88%
|
3,05%
|
3,35%
|
3,24%
|
2,92%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
36,15
USD Gemiddelde koersdoel
44,19
USD Spread / Gemiddelde doel +22,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -30,19% | 3,08 mld. | | -16,20% | 5,51 mld. | | -0,92% | 5,15 mld. | | -11,56% | 4,74 mld. | | -2,29% | 2,99 mld. | | +20,92% | 2,67 mld. | | +18,26% | 2,03 mld. | | -13,46% | 1,85 mld. | | +28,33% | 1,08 mld. | | +26,62% | 782 mln. |
Recreatieproducten - Andere
|