Beurs gesloten -
Nasdaq
22:00:00 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
79,75
USD
|
+1,09%
|
|
-1,01%
|
-14,11%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.517
|
870,1
|
1.691
|
776,3
|
840,4
|
1.264
|
-
|
-
|
Bedrijfswaarde
1 |
2.149
|
1.370
|
2.122
|
1.263
|
1.170
|
1.459
|
1.449
|
1.344
|
K/w-verhouding
|
18,6
x
|
11,6
x
|
28,8
x
|
-26,2
x
|
8,99
x
|
12,9
x
|
10,6
x
|
8,52
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,92
x
|
0,53
x
|
0,97
x
|
0,42
x
|
0,41
x
|
0,79
x
|
0,67
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
1,31
x
|
0,83
x
|
1,22
x
|
0,68
x
|
0,57
x
|
0,79
x
|
0,77
x
|
0,68
x
|
Bedrijfswaarde/EBITDA
|
8,78
x
|
5,81
x
|
9,5
x
|
9,16
x
|
4,87
x
|
5,77
x
|
5,82
x
|
4,95
x
|
Bedrijfswaarde/FCF
|
14,2
x
|
10
x
|
20,1
x
|
-46,5
x
|
7,63
x
|
9,2
x
|
14,2
x
|
12,8
x
|
FCF Yield
|
7,05%
|
9,98%
|
4,97%
|
-2,15%
|
13,1%
|
10,9%
|
7,05%
|
7,82%
|
Price to Book
|
2,51
x
|
1,24
x
|
2,28
x
|
1,01
x
|
0,96
x
|
1,46
x
|
1,22
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
16.869
|
16.925
|
17.001
|
16.571
|
16.635
|
15.845
|
-
|
-
|
Referentieprijs
2 |
89,93
|
51,41
|
99,46
|
46,85
|
50,52
|
79,75
|
79,75
|
79,75
|
Datum van publicatie
|
28/05/19
|
26/05/20
|
27/05/21
|
26/05/22
|
25/05/23
|
23/05/24
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.645
|
1.650
|
1.744
|
1.857
|
2.066
|
1.848
|
1.877
|
1.976
|
EBITDA
1 |
244,9
|
236
|
223,2
|
138
|
240,4
|
252,8
|
249
|
271,7
|
Bedrijfsresultaat (EBIT)
1 |
189,5
|
182,6
|
179,4
|
87,02
|
192,3
|
204,4
|
183,6
|
207,7
|
Operationele Marge
|
11,52%
|
11,06%
|
10,29%
|
4,69%
|
9,31%
|
11,07%
|
9,78%
|
10,51%
|
Resultaat voor belastingen (EBT)
|
110,9
|
100,5
|
77,44
|
-42,98
|
101,4
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
83,69
|
74,86
|
58,76
|
-29,72
|
93,72
|
116,2
|
-
|
-
|
Nettomarge
|
5,09%
|
4,54%
|
3,37%
|
-1,6%
|
4,54%
|
6,29%
|
-
|
-
|
WPA
2 |
4,830
|
4,420
|
3,450
|
-1,790
|
5,620
|
7,150
|
7,515
|
9,365
|
Free Cash Flow
1 |
151,5
|
136,8
|
105,4
|
-27,14
|
153,5
|
166,2
|
102,1
|
105,1
|
FCF-marge
|
9,21%
|
8,29%
|
6,05%
|
-1,46%
|
7,43%
|
9,06%
|
5,44%
|
5,32%
|
Kasstroomconversie (ebitda)
|
61,86%
|
57,96%
|
47,23%
|
-
|
63,84%
|
65,95%
|
41,01%
|
38,68%
|
Kasstroomconversie (nettowinst)
|
180,98%
|
182,74%
|
179,44%
|
-
|
163,73%
|
140,65%
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/05/19
|
26/05/20
|
27/05/21
|
26/05/22
|
25/05/23
|
23/05/24
|
-
|
-
|
Fiscaal tijdperk: April |
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
|
2025 Q4
|
---|
Omzet
1 |
453,2
|
459,7
|
501,7
|
542,9
|
561,5
|
480,7
|
481,1
|
498,3
|
473,9
|
422,1
|
453,3
|
476,9
|
483,5
|
441
|
475,3
|
EBITDA
1 |
30,8
|
30,56
|
44,5
|
56,49
|
67,62
|
50,99
|
65,27
|
75,15
|
72,33
|
50,62
|
54,68
|
64,63
|
68,44
|
52,51
|
62,25
|
Bedrijfsresultaat (EBIT)
1 |
6,106
|
17,73
|
32,01
|
42,24
|
53,42
|
36,56
|
53,78
|
61,09
|
56,88
|
35,5
|
42,08
|
49,14
|
54,17
|
33,97
|
46,3
|
Operationele Marge
|
1,35%
|
3,86%
|
6,38%
|
7,78%
|
9,51%
|
7,61%
|
11,18%
|
12,26%
|
12%
|
8,41%
|
9,28%
|
10,3%
|
11,2%
|
7,7%
|
9,74%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
17,07
|
26,76
|
38,46
|
19,63
|
59,1
|
48,46
|
40,46
|
28,44
|
34,6
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2,03
|
-49,26
|
14,52
|
20,07
|
28,78
|
14,73
|
30,14
|
37,85
|
30,34
|
21,23
|
26,8
|
-
|
-
|
-
|
-
|
Nettomarge
|
0,45%
|
-10,71%
|
2,89%
|
3,7%
|
5,13%
|
3,06%
|
6,27%
|
7,6%
|
6,4%
|
5,03%
|
5,91%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,1200
|
-2,970
|
0,8700
|
1,210
|
1,730
|
0,8800
|
1,800
|
2,280
|
1,850
|
1,320
|
1,690
|
1,960
|
2,135
|
1,375
|
2,040
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/11/21
|
24/02/22
|
26/05/22
|
30/08/22
|
22/11/22
|
28/02/23
|
25/05/23
|
29/08/23
|
30/11/23
|
29/02/24
|
23/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
632
|
500
|
431
|
487
|
330
|
266
|
185
|
79,9
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,583
x
|
2,119
x
|
1,929
x
|
3,528
x
|
1,373
x
|
1,056
x
|
0,743
x
|
0,2941
x
|
Free Cash Flow
1 |
151
|
137
|
105
|
-27,1
|
153
|
166
|
102
|
105
|
ROE (netto-inkomsten/eigen vermogen)
|
19,9%
|
16,9%
|
15,1%
|
7,17%
|
11,4%
|
15,8%
|
13,6%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
7,54%
|
7,09%
|
6,69%
|
3,34%
|
5,95%
|
9,4%
|
7,9%
|
8%
|
Totale activa
1 |
1.110
|
1.056
|
878,6
|
-891
|
1.576
|
1.257
|
-
|
-
|
Nettoactief per aandeel
2 |
35,80
|
41,30
|
43,60
|
46,40
|
52,50
|
54,60
|
65,60
|
74,70
|
Cashflow per aandeel
2 |
11,00
|
10,50
|
8,910
|
6,360
|
10,50
|
11,70
|
12,10
|
14,70
|
Capex
1 |
39,4
|
40,7
|
46,3
|
51,6
|
43,3
|
80
|
100
|
100
|
Capex/omzet
|
2,39%
|
2,47%
|
2,66%
|
2,78%
|
2,09%
|
4,36%
|
5,33%
|
5,06%
|
Datum van publicatie
|
28/05/19
|
26/05/20
|
27/05/21
|
26/05/22
|
25/05/23
|
23/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
79,75
USD Gemiddelde koersdoel
103,8
USD Spread / Gemiddelde doel +30,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,11% | 1,26 mld. | | +8,41% | 6,12 mld. | | +0,40% | 1,89 mld. | | -18,49% | 816 mln. | | +2,82% | 719 mln. | | -58,69% | 290 mln. | | -37,75% | 261 mln. | | -43,06% | 185 mln. | | +36,36% | 176 mln. | | +22,64% | 83,43 mln. |
Keukenkasten
|