Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.946
USD
|
+0,02%
|
|
-1,33%
|
+13,94%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.171
|
27.985
|
34.232
|
42.152
|
44.544
|
50.974
|
-
|
-
|
Bedrijfswaarde
1 |
31.201
|
31.747
|
38.331
|
48.010
|
51.935
|
59.270
|
59.448
|
58.161
|
K/w-verhouding
|
16,8
x
|
16,7
x
|
16,7
x
|
18,5
x
|
18,5
x
|
19,3
x
|
17,7
x
|
15,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,21
x
|
2,22
x
|
2,34
x
|
2,59
x
|
2,55
x
|
2,73
x
|
2,62
x
|
2,48
x
|
Bedrijfswaarde/omzet
|
2,63
x
|
2,51
x
|
2,62
x
|
2,95
x
|
2,98
x
|
3,17
x
|
3,06
x
|
2,83
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
11,3
x
|
11,4
x
|
12,9
x
|
13,1
x
|
13,4
x
|
12,9
x
|
11,9
x
|
Bedrijfswaarde/FCF
|
19,1
x
|
14
x
|
13,2
x
|
18,9
x
|
24,2
x
|
21,6
x
|
21,5
x
|
19,6
x
|
FCF Yield
|
5,23%
|
7,13%
|
7,56%
|
5,29%
|
4,13%
|
4,63%
|
4,65%
|
5,1%
|
Price to Book
|
-15
x
|
-31,9
x
|
-18,7
x
|
-11,7
x
|
-10,1
x
|
-10,8
x
|
-11
x
|
-14,6
x
|
Aantal aandelen (in duizenden)
|
24.529
|
23.359
|
21.545
|
19.488
|
18.156
|
17.303
|
-
|
-
|
Referentieprijs
2 |
1.067
|
1.198
|
1.589
|
2.163
|
2.453
|
2.946
|
2.946
|
2.946
|
Datum van publicatie
|
24/09/19
|
22/09/20
|
21/09/21
|
19/09/22
|
19/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.864
|
12.632
|
14.630
|
16.252
|
17.457
|
18.686
|
19.446
|
20.559
|
EBITDA
1 |
2.586
|
2.815
|
3.352
|
3.713
|
3.972
|
4.421
|
4.608
|
4.873
|
Bedrijfsresultaat (EBIT)
1 |
2.216
|
2.418
|
2.945
|
3.271
|
3.474
|
3.874
|
4.015
|
4.248
|
Operationele Marge
|
18,68%
|
19,14%
|
20,13%
|
20,12%
|
19,9%
|
20,73%
|
20,65%
|
20,66%
|
Resultaat voor belastingen (EBT)
1 |
2.031
|
2.217
|
2.749
|
3.079
|
3.168
|
3.450
|
3.573
|
3.762
|
Nettowinst (verlies)
1 |
1.617
|
1.733
|
2.170
|
2.430
|
2.528
|
2.716
|
2.801
|
2.956
|
Nettomarge
|
13,63%
|
13,72%
|
14,84%
|
14,95%
|
14,48%
|
14,53%
|
14,4%
|
14,38%
|
WPA
2 |
63,43
|
71,93
|
95,19
|
117,2
|
132,4
|
153,0
|
166,7
|
185,3
|
Free Cash Flow
1 |
1.632
|
2.262
|
2.897
|
2.539
|
2.144
|
2.741
|
2.763
|
2.965
|
FCF-marge
|
13,76%
|
17,91%
|
19,8%
|
15,62%
|
12,28%
|
14,67%
|
14,21%
|
14,42%
|
Kasstroomconversie (ebitda)
|
63,12%
|
80,36%
|
86,41%
|
68,38%
|
53,99%
|
62,01%
|
59,96%
|
60,84%
|
Kasstroomconversie (nettowinst)
|
100,94%
|
130,55%
|
133,47%
|
104,49%
|
84,8%
|
100,95%
|
98,64%
|
100,29%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/09/19
|
22/09/20
|
21/09/21
|
19/09/22
|
19/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
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 |
3.669
|
3.370
|
3.865
|
5.348
|
3.985
|
3.691
|
4.091
|
5.691
|
4.190
|
3.859
|
4.315
|
6.307
|
4.411
|
4.075
|
4.557
|
EBITDA
1 |
854,1
|
726,5
|
887,8
|
1.245
|
832,3
|
783,7
|
974,6
|
1.381
|
968,8
|
868,2
|
1.046
|
1.547
|
1.026
|
913,8
|
1.105
|
Bedrijfsresultaat (EBIT)
1 |
754,5
|
626,8
|
785,7
|
1.104
|
723
|
670
|
858,5
|
1.222
|
848,6
|
743,2
|
916,7
|
1.361
|
898,4
|
777,1
|
967,4
|
Operationele Marge
|
20,56%
|
18,6%
|
20,33%
|
20,64%
|
18,14%
|
18,15%
|
20,99%
|
21,48%
|
20,25%
|
19,26%
|
21,25%
|
21,58%
|
20,37%
|
19,07%
|
21,23%
|
Resultaat voor belastingen (EBT)
1 |
711,2
|
584,3
|
743,8
|
1.040
|
665,3
|
604,4
|
784,2
|
1.114
|
757,2
|
640,6
|
820
|
1.233
|
797,8
|
672,5
|
865,6
|
Nettowinst (verlies)
1 |
555,2
|
471,8
|
592,6
|
810
|
539,3
|
476,5
|
647,7
|
864,8
|
593,5
|
515
|
640,6
|
965,5
|
623,3
|
528,4
|
673,7
|
Nettomarge
|
15,13%
|
14%
|
15,33%
|
15,15%
|
13,53%
|
12,91%
|
15,83%
|
15,2%
|
14,16%
|
13,35%
|
14,85%
|
15,31%
|
14,13%
|
12,97%
|
14,78%
|
WPA
2 |
25,69
|
22,30
|
29,03
|
40,51
|
27,45
|
24,64
|
34,12
|
46,46
|
32,55
|
28,89
|
36,16
|
55,52
|
36,33
|
30,93
|
40,65
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/12/21
|
1/03/22
|
24/05/22
|
19/09/22
|
6/12/22
|
28/02/23
|
9/06/23
|
19/09/23
|
5/12/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.030
|
3.763
|
4.098
|
5.858
|
7.391
|
8.296
|
8.474
|
7.187
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,945
x
|
1,337
x
|
1,223
x
|
1,578
x
|
1,861
x
|
1,876
x
|
1,839
x
|
1,475
x
|
Free Cash Flow
1 |
1.632
|
2.262
|
2.897
|
2.539
|
2.144
|
2.741
|
2.763
|
2.965
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
16,3%
|
14,3%
|
15%
|
16,3%
|
16,2%
|
16,3%
|
16,2%
|
16%
|
Totale activa
1 |
9.896
|
12.160
|
14.469
|
14.896
|
15.630
|
16.707
|
17.267
|
18.476
|
Nettoactief per aandeel
2 |
-71,30
|
-37,60
|
-85,00
|
-185,0
|
-244,0
|
-274,0
|
-267,0
|
-202,0
|
Cashflow per aandeel
2 |
83,50
|
113,0
|
154,0
|
155,0
|
154,0
|
206,0
|
223,0
|
251,0
|
Capex
1 |
496
|
458
|
622
|
672
|
797
|
982
|
992
|
999
|
Capex/omzet
|
4,18%
|
3,62%
|
4,25%
|
4,14%
|
4,56%
|
5,25%
|
5,1%
|
4,86%
|
Datum van publicatie
|
24/09/19
|
22/09/20
|
21/09/21
|
19/09/22
|
19/09/23
|
-
|
-
|
-
|
Laatste slotkoers
2.946
USD Gemiddelde koersdoel
3.269
USD Spread / Gemiddelde doel +10,95% Consensus |