Geschatte realtime
Cboe BZX
16:31:05 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,92
USD
|
+0,59%
|
|
+7,13%
|
-14,21%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
2.549
|
1.614
|
1.761
|
1.624
|
1.498
|
1.945
|
-
|
Bedrijfswaarde
1 |
2.642
|
1.614
|
2.132
|
2.116
|
1.919
|
2.342
|
2.158
|
K/w-verhouding
|
28,2
x
|
-19,6
x
|
23,9
x
|
-
|
-
|
-
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,06
x
|
1,53
x
|
1,58
x
|
1,17
x
|
1,03
x
|
1,26
x
|
1,19
x
|
Bedrijfswaarde/omzet
|
2,13
x
|
1,53
x
|
1,92
x
|
1,53
x
|
1,32
x
|
1,52
x
|
1,32
x
|
Bedrijfswaarde/EBITDA
|
9,88
x
|
7,6
x
|
8,51
x
|
6,25
x
|
5,59
x
|
6,48
x
|
5,52
x
|
Bedrijfswaarde/FCF
|
18,9
x
|
15,3
x
|
12,2
x
|
-103
x
|
11,6
x
|
13,8
x
|
11,7
x
|
FCF Yield
|
5,3%
|
6,53%
|
8,19%
|
-0,98%
|
8,65%
|
7,24%
|
8,53%
|
Price to Book
|
-
|
1,23
x
|
1,35
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
56.582
|
51.802
|
49.424
|
45.144
|
43.609
|
39.188
|
-
|
Referentieprijs
2 |
45,05
|
31,15
|
35,64
|
35,97
|
34,34
|
49,62
|
49,62
|
Datum van publicatie
|
22/08/19
|
18/08/20
|
19/08/21
|
11/08/22
|
10/08/23
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.240
|
1.052
|
1.112
|
1.387
|
1.451
|
1.542
|
1.635
|
EBITDA
1 |
267,5
|
212,4
|
250,6
|
338,5
|
343,4
|
361,7
|
391,1
|
Bedrijfsresultaat (EBIT)
1 |
215,7
|
166,1
|
202,9
|
271,3
|
287,6
|
293,5
|
321,5
|
Operationele Marge
|
17,4%
|
15,79%
|
18,24%
|
19,56%
|
19,82%
|
19,04%
|
19,66%
|
Resultaat voor belastingen (EBT)
1 |
170,2
|
-
|
126,8
|
-45,06
|
112
|
166,9
|
259
|
Nettowinst (verlies)
1 |
95,17
|
-85,33
|
76,91
|
317,7
|
93,36
|
129
|
192
|
Nettomarge
|
7,68%
|
-8,11%
|
6,91%
|
22,9%
|
6,43%
|
8,37%
|
11,74%
|
WPA
|
1,600
|
-1,590
|
1,490
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
140,1
|
105,4
|
174,5
|
-20,63
|
165,9
|
169,7
|
184,1
|
FCF-marge
|
11,3%
|
10,02%
|
15,69%
|
-1,49%
|
11,43%
|
11,01%
|
11,26%
|
Kasstroomconversie (ebitda)
|
52,38%
|
49,64%
|
69,64%
|
-
|
48,3%
|
46,92%
|
47,07%
|
Kasstroomconversie (nettowinst)
|
147,22%
|
-
|
226,88%
|
-
|
177,7%
|
131,55%
|
95,89%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/08/19
|
18/08/20
|
19/08/21
|
11/08/22
|
10/08/23
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
348,3
|
371,2
|
365,6
|
361,2
|
354,6
|
363,3
|
369,1
|
364,6
|
368,8
|
393,2
|
391,7
|
387,8
|
392,9
|
415,2
|
415,8
|
EBITDA
1 |
85,08
|
109
|
-
|
103,2
|
82,05
|
92,13
|
85,92
|
83,28
|
80,54
|
92,56
|
89,98
|
98,17
|
88,34
|
96,99
|
98,52
|
Bedrijfsresultaat (EBIT)
1 |
54,59
|
70,23
|
76,52
|
88,13
|
65,1
|
79,51
|
72,97
|
69,93
|
63,31
|
75,57
|
73,53
|
83,8
|
70,61
|
82,3
|
80,74
|
Operationele Marge
|
15,67%
|
18,92%
|
20,93%
|
24,4%
|
18,36%
|
21,88%
|
19,77%
|
19,18%
|
17,16%
|
19,22%
|
18,77%
|
21,61%
|
17,97%
|
19,82%
|
19,42%
|
Resultaat voor belastingen (EBT)
1 |
-51,25
|
-0,334
|
-2,276
|
26,12
|
6,9
|
27,86
|
48,95
|
27,93
|
14,75
|
45,48
|
49,8
|
56,9
|
56,7
|
63,4
|
65,9
|
Nettowinst (verlies)
1 |
-58
|
17,85
|
349,8
|
8,014
|
2,192
|
24,14
|
45,87
|
22,24
|
10,65
|
39,89
|
36,9
|
42,1
|
42
|
46,9
|
48,8
|
Nettomarge
|
-16,65%
|
4,81%
|
95,68%
|
2,22%
|
0,62%
|
6,65%
|
12,43%
|
6,1%
|
2,89%
|
10,14%
|
9,42%
|
10,86%
|
10,69%
|
11,3%
|
11,74%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
8/02/22
|
5/05/22
|
11/08/22
|
3/11/22
|
2/02/23
|
2/05/23
|
10/08/23
|
26/10/23
|
30/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
93
|
-
|
370
|
492
|
421
|
398
|
214
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3476
x
|
-
|
1,477
x
|
1,453
x
|
1,227
x
|
1,1
x
|
0,5464
x
|
Free Cash Flow
1 |
140
|
105
|
174
|
-20,6
|
166
|
170
|
184
|
ROE (netto-inkomsten/eigen vermogen)
|
6,54%
|
-6,32%
|
5,89%
|
-
|
13%
|
11,3%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
25,30
|
26,40
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
4,450
|
4,130
|
4,530
|
Capex
1 |
64,8
|
44,1
|
48,7
|
31,1
|
37
|
60,7
|
63,6
|
Capex/omzet
|
5,22%
|
4,2%
|
4,37%
|
2,24%
|
2,55%
|
3,94%
|
3,89%
|
Datum van publicatie
|
22/08/19
|
18/08/20
|
19/08/21
|
11/08/22
|
10/08/23
|
-
|
-
|
Laatste slotkoers
49,62
USD Gemiddelde koersdoel
65
USD Spread / Gemiddelde doel +31,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,21% | 1,94 mld. | | +6,74% | 12,76 mld. | | -6,06% | 7,69 mld. | | -0,61% | 3,87 mld. | | +12,67% | 2,84 mld. | | +26,09% | 2,8 mld. | | +81,91% | 1,69 mld. | | -0,86% | 1,59 mld. | | +73,37% | 1,52 mld. | | -10,44% | 1,26 mld. |
Diverse onderwijsinstellingen
|