Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
91,15
USD
|
+1,39%
|
|
+6,72%
|
+23,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
2.574
|
3.481
|
4.164
|
4.007
|
6.002
|
7.483
|
-
|
Bedrijfswaarde
1 |
2.530
|
3.402
|
4.201
|
4.073
|
6.031
|
7.442
|
7.356
|
K/w-verhouding
|
48
x
|
44,7
x
|
72,9
x
|
40,5
x
|
34,7
x
|
39,8
x
|
32,9
x
|
Dividendrendement
|
0,65%
|
0,57%
|
0,48%
|
0,57%
|
0,43%
|
0,35%
|
0,35%
|
Marktkapitalisatie/omzet
|
5,48
x
|
6,76
x
|
7,79
x
|
4,51
x
|
5,14
x
|
5,88
x
|
5,2
x
|
Bedrijfswaarde/omzet
|
5,39
x
|
6,61
x
|
7,86
x
|
4,58
x
|
5,16
x
|
5,85
x
|
5,12
x
|
Bedrijfswaarde/EBITDA
|
28,2
x
|
26,7
x
|
40,6
x
|
25,1
x
|
21,4
x
|
24,8
x
|
20,5
x
|
Bedrijfswaarde/FCF
|
41,6
x
|
55,8
x
|
722
x
|
558
x
|
110
x
|
76,5
x
|
61,8
x
|
FCF Yield
|
2,4%
|
1,79%
|
0,14%
|
0,18%
|
0,91%
|
1,31%
|
1,62%
|
Price to Book
|
8,87
x
|
9,92
x
|
8,9
x
|
7,18
x
|
8,37
x
|
8,29
x
|
6,61
x
|
Aantal aandelen (in duizenden)
|
78.146
|
78.363
|
78.642
|
79.799
|
81.245
|
82.100
|
-
|
Referentieprijs
2 |
32,94
|
44,42
|
52,95
|
50,21
|
73,87
|
91,15
|
91,15
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
28/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
469,3
|
514,6
|
534,5
|
888,8
|
1.169
|
1.272
|
1.438
|
EBITDA
1 |
89,78
|
127,5
|
103,6
|
162,3
|
281,2
|
299,8
|
359,7
|
Bedrijfsresultaat (EBIT)
1 |
67,01
|
101,8
|
73,24
|
126,8
|
234,7
|
253,3
|
306
|
Operationele Marge
|
14,28%
|
19,79%
|
13,7%
|
14,26%
|
20,09%
|
19,91%
|
21,28%
|
Resultaat voor belastingen (EBT)
1 |
67,03
|
102
|
69,18
|
124,5
|
223,2
|
250,8
|
305,2
|
Nettowinst (verlies)
1 |
53,71
|
79,01
|
58,76
|
100,4
|
177,6
|
191,6
|
232,3
|
Nettomarge
|
11,44%
|
15,35%
|
10,99%
|
11,29%
|
15,2%
|
15,06%
|
16,16%
|
WPA
2 |
0,6867
|
0,9933
|
0,7267
|
1,240
|
2,130
|
2,292
|
2,770
|
Free Cash Flow
1 |
60,76
|
61,01
|
5,821
|
7,294
|
54,6
|
97,3
|
119,1
|
FCF-marge
|
12,95%
|
11,86%
|
1,09%
|
0,82%
|
4,67%
|
7,65%
|
8,28%
|
Kasstroomconversie (ebitda)
|
67,68%
|
47,86%
|
5,62%
|
4,5%
|
19,42%
|
32,46%
|
33,11%
|
Kasstroomconversie (nettowinst)
|
113,12%
|
77,22%
|
9,91%
|
7,27%
|
30,74%
|
50,79%
|
51,26%
|
Dividend per aandeel
2 |
0,2133
|
0,2533
|
0,2533
|
0,2867
|
0,3200
|
0,3200
|
0,3200
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
28/02/22
|
27/02/23
|
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 |
138,6
|
136,3
|
182,8
|
208,8
|
242,6
|
254,6
|
266
|
284
|
312
|
306,6
|
284,8
|
313,8
|
343,5
|
330
|
327,7
|
EBITDA
1 |
27,74
|
17,21
|
30,11
|
29,9
|
46,08
|
56,18
|
54,59
|
65,86
|
76,96
|
77,05
|
64,86
|
76,14
|
84,62
|
80,37
|
74,8
|
Bedrijfsresultaat (EBIT)
1 |
20,14
|
9,397
|
23,01
|
20,45
|
36,7
|
46,6
|
44,21
|
54,74
|
64,66
|
63,88
|
52,07
|
63,31
|
71,3
|
66,66
|
62,3
|
Operationele Marge
|
14,53%
|
6,9%
|
12,59%
|
9,79%
|
15,13%
|
18,3%
|
16,62%
|
19,28%
|
20,73%
|
20,83%
|
18,28%
|
20,18%
|
20,76%
|
20,2%
|
19,01%
|
Resultaat voor belastingen (EBT)
1 |
20,11
|
5,346
|
22,84
|
20,12
|
35,8
|
45,77
|
43,17
|
53,36
|
63,49
|
63,13
|
51,48
|
62,7
|
70,62
|
65,98
|
62
|
Nettowinst (verlies)
1 |
15,58
|
6,186
|
18,06
|
15,95
|
27,47
|
38,9
|
36,81
|
45,68
|
48,08
|
47,05
|
39,32
|
47,91
|
53,93
|
50,4
|
47,1
|
Nettomarge
|
11,24%
|
4,54%
|
9,88%
|
7,64%
|
11,32%
|
15,28%
|
13,84%
|
16,09%
|
15,41%
|
15,34%
|
13,81%
|
15,27%
|
15,7%
|
15,27%
|
14,37%
|
WPA
2 |
0,1933
|
0,0733
|
0,2200
|
0,2000
|
0,3400
|
0,4733
|
0,4467
|
0,5467
|
0,5800
|
0,5600
|
0,4700
|
0,5750
|
0,6425
|
0,6025
|
0,5600
|
Dividend per aandeel
2 |
-
|
0,1267
|
-
|
0,1267
|
-
|
0,1600
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
-
|
Datum van publicatie
|
4/11/21
|
28/02/22
|
5/05/22
|
8/08/22
|
7/11/22
|
27/02/23
|
4/05/23
|
3/08/23
|
6/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
36,5
|
65,6
|
29,3
|
-
|
-
|
Nettokaspositie
1 |
44,4
|
79
|
-
|
-
|
-
|
41,3
|
127
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,3525
x
|
0,404
x
|
0,1042
x
|
-
|
-
|
Free Cash Flow
1 |
60,8
|
61
|
5,82
|
7,29
|
54,6
|
97,3
|
119
|
ROE (netto-inkomsten/eigen vermogen)
|
19,9%
|
24,7%
|
15,2%
|
19,5%
|
28,3%
|
23,3%
|
24,3%
|
ROA (netto-inkomsten/totale activa)
|
15,8%
|
19,3%
|
11,3%
|
13,7%
|
20,9%
|
18,7%
|
20,5%
|
Totale activa
1 |
339,7
|
410,2
|
520,1
|
732
|
851,3
|
1.024
|
1.133
|
Nettoactief per aandeel
2 |
3,710
|
4,480
|
5,950
|
7,000
|
8,830
|
11,00
|
13,80
|
Cashflow per aandeel
2 |
1,220
|
-
|
1,310
|
1,710
|
1,910
|
2,910
|
2,800
|
Capex
1 |
37,2
|
67,8
|
55,4
|
54
|
104
|
125
|
113
|
Capex/omzet
|
7,92%
|
13,18%
|
10,36%
|
6,08%
|
8,93%
|
9,83%
|
7,82%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
28/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
91,15
USD Gemiddelde koersdoel
95,67
USD Spread / Gemiddelde doel +4,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,39% | 7,48 mld. | | +24,86% | 69,15 mld. | | +5,31% | 54,51 mld. | | +12,96% | 44,37 mld. | | -7,94% | 39,35 mld. | | +3,44% | 16,3 mld. | | +0,93% | 12,2 mld. | | -27,20% | 9,48 mld. | | +48,69% | 5,77 mld. | | +8,65% | 5,41 mld. |
Verwarmings-, ventilatie- en airconditioningsystemen
|