Beurs gesloten -
Nyse
22:00:02 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
545,93 USD
|
+1,15%
|
|
+1,36%
|
+2,54%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.710
|
11.829
|
13.861
|
14.264
|
15.387
|
17.079
|
18.225
|
19.245
|
Variatie
|
-
|
-6,93%
|
17,18%
|
2,91%
|
7,87%
|
11%
|
6,71%
|
5,6%
|
EBITDA
1 |
2.629
|
2.200
|
3.639
|
3.420
|
4.414
|
5.544
|
5.718
|
5.933
|
Variatie
|
-
|
-16,32%
|
65,41%
|
-6,02%
|
29,06%
|
-100%
|
3,14%
|
3,75%
|
Bedrijfsresultaat (EBIT)
1 |
2.446
|
1.993
|
3.304
|
3.391
|
3.936
|
4.436
|
4.746
|
5.201
|
Variatie
|
-
|
-18,52%
|
65,78%
|
2,63%
|
16,07%
|
12,7%
|
7%
|
9,57%
|
Betaalde rente
1 |
-214
|
-162
|
-191
|
-198
|
-149
|
-195
|
-167,6
|
-168,8
|
Resultaat voor belastingen (EBT)
1 |
2.232
|
1.831
|
3.350
|
3.182
|
3.234
|
4.267
|
4.807
|
4.907
|
Variatie
|
-
|
-17,97%
|
82,96%
|
-5,01%
|
1,63%
|
31,94%
|
12,66%
|
2,08%
|
Nettowinst (verlies)
1 |
1.893
|
1.534
|
2.760
|
2.559
|
2.556
|
3.401
|
3.644
|
3.855
|
Variatie
|
-
|
-18,96%
|
79,92%
|
-7,28%
|
-0,12%
|
33,06%
|
7,14%
|
5,8%
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
29/01/25
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
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
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
---|
Omzet
1 |
3.045
|
2.951
|
2.765
|
2.977
|
3.136
|
3.254
|
3.387
|
3.515
|
3.705
|
3.595
|
3.479
|
3.545
|
3.645
|
3.698
|
3.826
|
3.915
|
3.948
|
4.100
|
4.171
|
4.345
|
4.463
|
4.437
|
4.489
|
4.556
|
4.665
|
4.728
|
4.811
|
4.910
|
Variatie
|
-
|
-3,09%
|
-6,3%
|
7,67%
|
5,34%
|
3,76%
|
4,09%
|
3,78%
|
5,41%
|
-2,97%
|
-3,23%
|
1,9%
|
2,82%
|
1,45%
|
3,46%
|
2,33%
|
0,84%
|
3,85%
|
1,73%
|
4,17%
|
2,72%
|
-0,58%
|
1,16%
|
1,5%
|
2,4%
|
1,35%
|
1,75%
|
2,06%
|
EBITDA
|
635
|
745
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
17,32%
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
850
|
-
|
840
|
840
|
-
|
973
|
978
|
1.022
|
956
|
980
|
1.078
|
1.117
|
1.046
|
1.195
|
1.143
|
1.177
|
1.204
|
1.223
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-100%
|
-
|
0%
|
-100%
|
-
|
0,51%
|
4,5%
|
-6,46%
|
2,51%
|
10%
|
3,62%
|
-6,36%
|
14,24%
|
-4,38%
|
2,97%
|
2,32%
|
1,6%
|
-100%
|
-
|
-
|
Charge d'intérêts
1 |
-50
|
-46
|
-41
|
-37
|
-38
|
-42
|
-43
|
-64
|
-42
|
-40
|
-44
|
-52
|
-62
|
-32
|
-39
|
-39
|
-39
|
-82
|
-34
|
-40
|
-35
|
-42,2
|
-42,2
|
-41,8
|
-41,8
|
-44
|
-44
|
-44
|
Resultaat voor belastingen (EBT)
1 |
534
|
-
|
-526
|
-184
|
190
|
-
|
-
|
1.270
|
866
|
923
|
955
|
685
|
619
|
496
|
1.127
|
1.117
|
494
|
1.219
|
1.051
|
645
|
1.352
|
1.148
|
1.194
|
1.233
|
1.257
|
1.227
|
1.304
|
1.342
|
Variatie
|
-
|
-100%
|
-
|
-65,02%
|
-
|
-100%
|
-
|
-
|
-31,81%
|
6,58%
|
3,47%
|
-28,27%
|
-9,64%
|
-19,87%
|
127,22%
|
-0,89%
|
-55,77%
|
146,76%
|
-13,78%
|
-38,63%
|
109,61%
|
-15,05%
|
4,01%
|
3,24%
|
1,95%
|
-2,41%
|
6,28%
|
2,91%
|
Nettowinst (verlies)
1 |
463
|
2.036
|
-539
|
-140
|
177
|
437
|
591
|
1.031
|
701
|
761
|
756
|
548
|
494
|
417
|
890
|
872
|
377
|
990
|
829
|
511
|
1.071
|
892,9
|
922,8
|
949,6
|
970,7
|
911,6
|
982,9
|
1.008
|
Variatie
|
-
|
339,74%
|
-
|
-74,03%
|
-
|
146,89%
|
35,24%
|
74,45%
|
-32,01%
|
8,56%
|
-0,66%
|
-27,51%
|
-9,85%
|
-15,59%
|
113,43%
|
-2,02%
|
-56,77%
|
162,6%
|
-16,26%
|
-38,36%
|
109,59%
|
-16,63%
|
3,35%
|
2,91%
|
2,21%
|
-6,08%
|
7,82%
|
2,59%
|
Datum van publicatie
|
29/01/20
|
6/05/20
|
29/07/20
|
28/10/20
|
27/01/21
|
26/04/21
|
26/07/21
|
26/10/21
|
26/01/22
|
25/04/22
|
26/07/22
|
25/10/22
|
25/01/23
|
24/04/23
|
26/07/23
|
25/10/23
|
24/01/24
|
22/04/24
|
24/07/24
|
23/10/24
|
29/01/25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
-612
|
-3.720
|
-4.095
|
-3.942
|
-3.877
|
-5.106
|
-10.254
|
-12.077
|
Variatie
|
-
|
-707,84%
|
-210,08%
|
-196,26%
|
-198,35%
|
-231,7%
|
-220,1%
|
-217,78%
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
29/01/25
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2023
|
2025
|
2026
|
---|
CAPEX
1 |
120
|
184
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
Vrije kasstroom (FCF)
1 |
-
|
4.501
|
3.000
|
3.200
|
Variatie
|
-
|
-
|
-
|
6,67%
|
Datum van publicatie
|
26/01/22
|
24/01/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
20,68%
|
18,6%
|
26,25%
|
23,98%
|
28,69%
|
32,29%
|
31,38%
|
30,83%
|
EBIT-marge (%)
|
19,24%
|
16,85%
|
23,84%
|
23,77%
|
25,58%
|
25,97%
|
26,04%
|
27,02%
|
EBT-marge (%)
|
17,56%
|
15,48%
|
24,17%
|
22,31%
|
21,02%
|
24,98%
|
26,38%
|
25,5%
|
Nettomarge (%)
|
14,89%
|
12,97%
|
19,91%
|
17,94%
|
16,61%
|
19,91%
|
19,99%
|
20,03%
|
FCF-marge (%)
|
-
|
-
|
-
|
-
|
29,25%
|
-
|
16,46%
|
16,63%
|
Vrije kasstroom/nettoresultaat (%)
|
-
|
-
|
-
|
-
|
176,1%
|
-
|
82,33%
|
83,01%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
1,53%
|
1,11%
|
1,61%
|
1,53%
|
1,53%
|
1,91%
|
3,3%
|
3,2%
|
ROE
|
38,13%
|
30,2%
|
50,6%
|
45,9%
|
48,5%
|
51,6%
|
50,54%
|
49,75%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
-
|
-
|
0,87%
|
-
|
1,2%
|
-
|
-
|
-
|
CAPEX / EBITDA (%)
|
-
|
-
|
3,3%
|
-
|
4,17%
|
-
|
-
|
-
|
CAPEX / FCF (%)
|
-
|
-
|
-
|
-
|
4,09%
|
-
|
-
|
-
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
36,78
|
27,71
|
38,76
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-24,66%
|
39,89%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
3,81
|
4,09
|
4,52
|
4,88
|
5,3
|
5,788
|
6,291
|
6,821
|
Variatie
|
-
|
7,35%
|
10,51%
|
7,96%
|
8,61%
|
9,21%
|
8,68%
|
8,44%
|
Nettoactief per aandeel
1 |
45,85
|
52,85
|
48,5
|
33,42
|
44,74
|
54,35
|
60,89
|
74,45
|
Variatie
|
-
|
15,26%
|
-8,23%
|
-31,09%
|
33,86%
|
21,47%
|
3,7%
|
22,27%
|
WPA
1 |
13,96
|
12,2
|
23
|
22,51
|
23,71
|
33,05
|
37,15
|
40,76
|
Variatie
|
-
|
-12,61%
|
88,52%
|
-2,13%
|
5,33%
|
39,39%
|
17,45%
|
9,69%
|
Aantal aandelen (in duizend)
|
126.696
|
117.978
|
111.890
|
106.417
|
101.196
|
96.200
|
96.200
|
96.200
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
29/01/25
|
-
|
-
|
| 2024 | 2025 * |
---|
P/E-ratio |
16,1x |
14,7x |
---|
PBR-ratio |
9,8x |
8,97x |
---|
EV/omzet |
2,73x |
2,32x |
---|
Dividendrendement |
1,06% |
1,15% |
---|
Laatste slotkoers 545,93USD Gemiddelde koersdoel 563,91USD Spread / Gemiddelde doel +3,29% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|