Geschatte realtime
Cboe BZX
18:56:04 11-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
87,82 USD
|
-0,28%
|
|
+3,25%
|
+2,35%
|
 Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
43.638
|
47.262
|
51.761
|
46.298
|
43.452
|
41.276
|
41.827
|
42.907
|
Variatie
|
-
|
8,3%
|
9,52%
|
-10,55%
|
-6,15%
|
-5,01%
|
1,33%
|
2,58%
|
EBITDA
1 |
2.937
|
3.566
|
3.961
|
2.946
|
2.711
|
2.568
|
2.677
|
2.840
|
Variatie
|
-
|
21,42%
|
11,08%
|
-25,62%
|
-7,98%
|
-5,28%
|
4,26%
|
6,1%
|
Bedrijfsresultaat (EBIT)
1 |
2.125
|
2.727
|
3.092
|
2.028
|
1.788
|
1.710
|
1.799
|
1.957
|
Variatie
|
-
|
28,33%
|
13,38%
|
-34,41%
|
-11,83%
|
-4,35%
|
5,17%
|
8,82%
|
Betaalde rente
1 |
-17
|
-15
|
-15
|
-8
|
26
|
-51,4
|
-53
|
-64
|
Resultaat voor belastingen (EBT)
1 |
1.993
|
2.377
|
3.024
|
1.788
|
1.621
|
1.712
|
1.787
|
1.899
|
Variatie
|
-
|
19,27%
|
27,22%
|
-40,87%
|
-9,34%
|
5,63%
|
4,39%
|
6,27%
|
Nettowinst (verlies)
1 |
1.541
|
1.798
|
2.454
|
1.419
|
1.241
|
1.313
|
1.372
|
1.449
|
Variatie
|
-
|
16,68%
|
36,48%
|
-42,18%
|
-12,54%
|
5,78%
|
4,52%
|
5,58%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Februari |
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
|
2026 Q4
|
2027 Q1
|
2027 Q2
|
2027 Q3
|
---|
Omzet
1 |
15.196
|
8.562
|
9.910
|
11.853
|
16.937
|
11.637
|
11.849
|
11.910
|
16.365
|
10.647
|
10.329
|
10.587
|
14.735
|
9.467
|
9.583
|
9.756
|
14.646
|
8.847
|
9.288
|
9.445
|
13.686
|
8.875
|
9.402
|
9.601
|
13.882
|
9.357
|
9.824
|
9.991
|
Variatie
|
-
|
-43,66%
|
15,74%
|
19,61%
|
42,89%
|
-31,29%
|
1,82%
|
0,51%
|
37,41%
|
-34,94%
|
-2,99%
|
2,5%
|
39,18%
|
-35,75%
|
1,23%
|
1,81%
|
50,12%
|
-39,59%
|
4,98%
|
1,69%
|
44,9%
|
-35,15%
|
5,93%
|
2,11%
|
44,6%
|
-32,6%
|
4,99%
|
1,7%
|
EBITDA
1 |
1.191
|
457
|
795
|
942
|
1.372
|
957
|
1.035
|
908
|
1.061
|
709
|
656
|
638
|
943
|
559
|
579
|
583
|
956
|
546
|
587
|
559
|
866,6
|
557,9
|
612,8
|
599,6
|
914,3
|
613
|
678
|
650
|
Variatie
|
-
|
-61,63%
|
73,96%
|
18,49%
|
45,65%
|
-30,25%
|
8,15%
|
-12,27%
|
16,85%
|
-33,18%
|
-7,48%
|
-2,74%
|
47,81%
|
-40,72%
|
3,58%
|
0,69%
|
63,98%
|
-42,89%
|
7,51%
|
-4,77%
|
55,03%
|
-35,62%
|
9,83%
|
-2,15%
|
52,48%
|
-32,95%
|
10,6%
|
-4,13%
|
Bedrijfsresultaat (EBIT)
1 |
986
|
250
|
588
|
728
|
1.161
|
741
|
821
|
694
|
836
|
485
|
427
|
412
|
704
|
322
|
343
|
369
|
735
|
333
|
364
|
351
|
646,8
|
339,3
|
394,4
|
379,1
|
700
|
417
|
472
|
441
|
Variatie
|
-
|
-74,65%
|
135,2%
|
23,81%
|
59,48%
|
-36,18%
|
10,8%
|
-15,47%
|
20,46%
|
-41,99%
|
-11,96%
|
-3,51%
|
70,87%
|
-54,26%
|
6,52%
|
7,58%
|
99,19%
|
-54,69%
|
9,31%
|
-3,57%
|
84,27%
|
-47,54%
|
16,23%
|
-3,87%
|
84,62%
|
-40,43%
|
13,19%
|
-6,57%
|
Charge d'intérêts
1 |
-
|
-11
|
-7
|
-6
|
9
|
-3
|
-3
|
-7
|
-3
|
-11
|
-4
|
-6
|
14
|
9
|
-
|
-6
|
23
|
13
|
-13
|
-13
|
-13,2
|
-15,25
|
-15,25
|
-15,25
|
-15
|
-21
|
-21
|
-21
|
Resultaat voor belastingen (EBT)
1 |
967
|
218
|
561
|
555
|
1.043
|
766
|
794
|
664
|
800
|
451
|
367
|
359
|
611
|
320
|
369
|
348
|
584
|
325
|
391
|
356
|
656,1
|
337,3
|
390,2
|
366,5
|
685,1
|
421
|
472
|
438
|
Variatie
|
-
|
-77,46%
|
157,34%
|
-1,07%
|
87,93%
|
-26,56%
|
3,66%
|
-16,37%
|
20,48%
|
-43,62%
|
-18,63%
|
-2,18%
|
70,19%
|
-47,63%
|
15,31%
|
-5,69%
|
67,82%
|
-44,35%
|
20,31%
|
-8,95%
|
84,31%
|
-48,59%
|
15,69%
|
-6,08%
|
86,91%
|
-38,55%
|
12,11%
|
-7,2%
|
Nettowinst (verlies)
1 |
745
|
159
|
432
|
391
|
816
|
595
|
734
|
499
|
626
|
341
|
306
|
277
|
495
|
244
|
274
|
263
|
460
|
246
|
291
|
273
|
512,6
|
256,7
|
298
|
282
|
531
|
-
|
-
|
-
|
Variatie
|
-
|
-78,66%
|
171,7%
|
-9,49%
|
108,7%
|
-27,08%
|
23,36%
|
-32,02%
|
25,45%
|
-45,53%
|
-10,26%
|
-9,48%
|
78,7%
|
-50,71%
|
12,3%
|
-4,01%
|
74,9%
|
-46,52%
|
18,29%
|
-6,19%
|
87,75%
|
-49,91%
|
16,06%
|
-5,36%
|
88,28%
|
-100%
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
21/05/20
|
25/08/20
|
24/11/20
|
25/02/21
|
27/05/21
|
24/08/21
|
23/11/21
|
3/03/22
|
24/05/22
|
30/08/22
|
22/11/22
|
2/03/23
|
25/05/23
|
29/08/23
|
21/11/23
|
29/02/24
|
30/05/24
|
29/08/24
|
26/11/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
-958
|
-4.117
|
-1.707
|
-698
|
-282
|
-919
|
-1.031
|
-1.065
|
Variatie
|
-
|
-529,75%
|
-141,46%
|
-140,89%
|
-140,4%
|
-425,89%
|
-212,19%
|
-203,3%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
743
|
713
|
737
|
930
|
795
|
749,9
|
789,7
|
819,4
|
Variatie
|
-
|
-4,04%
|
3,37%
|
26,19%
|
-14,52%
|
-5,68%
|
5,3%
|
3,77%
|
Vrije kasstroom (FCF)
1 |
1.822
|
4.214
|
2.515
|
894
|
675
|
1.050
|
1.599
|
1.934
|
Variatie
|
-
|
131,28%
|
-40,32%
|
-64,45%
|
-24,5%
|
55,56%
|
52,24%
|
20,99%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
6,73%
|
7,55%
|
7,65%
|
6,36%
|
6,24%
|
6,22%
|
6,4%
|
6,62%
|
EBIT-marge (%)
|
4,87%
|
5,77%
|
5,97%
|
4,38%
|
4,11%
|
4,14%
|
4,3%
|
4,56%
|
EBT-marge (%)
|
4,57%
|
5,03%
|
5,84%
|
3,86%
|
3,73%
|
4,15%
|
4,27%
|
4,43%
|
Nettomarge (%)
|
3,53%
|
3,8%
|
4,74%
|
3,06%
|
2,86%
|
3,18%
|
3,28%
|
3,38%
|
FCF-marge (%)
|
4,18%
|
8,92%
|
4,86%
|
1,93%
|
1,55%
|
2,54%
|
3,82%
|
4,51%
|
Vrije kasstroom/nettoresultaat (%)
|
118,23%
|
234,37%
|
102,49%
|
63%
|
54,39%
|
79,99%
|
116,51%
|
133,52%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
10,82%
|
12%
|
13,1%
|
8,6%
|
7,8%
|
8,8%
|
8,81%
|
9,44%
|
ROE
|
47,97%
|
51,58%
|
65,61%
|
48,8%
|
42,44%
|
41,63%
|
42,9%
|
48,65%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
1,7%
|
1,51%
|
1,42%
|
2,01%
|
1,83%
|
1,82%
|
1,89%
|
1,91%
|
CAPEX / EBITDA (%)
|
25,3%
|
19,99%
|
18,61%
|
31,57%
|
29,32%
|
29,2%
|
29,5%
|
28,85%
|
CAPEX / FCF (%)
|
40,78%
|
16,92%
|
29,3%
|
104,03%
|
117,78%
|
71,41%
|
49,4%
|
42,36%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
9,567
|
18,73
|
13,04
|
8,082
|
6,728
|
10,34
|
10,97
|
12,61
|
Variatie
|
-
|
95,81%
|
-30,37%
|
-38,05%
|
-16,75%
|
53,68%
|
6,05%
|
15%
|
Dividend per aandeel
1 |
2,05
|
2,35
|
2,98
|
3,52
|
3,7
|
3,764
|
3,955
|
4,252
|
Variatie
|
-
|
14,63%
|
26,81%
|
18,12%
|
5,11%
|
1,72%
|
5,1%
|
7,51%
|
Nettoactief per aandeel
1 |
12,98
|
17,44
|
12,11
|
12,38
|
14,17
|
15,6
|
15,89
|
15,2
|
Variatie
|
-
|
34,41%
|
-30,54%
|
2,23%
|
14,45%
|
10,06%
|
1,84%
|
-4,33%
|
WPA
1 |
5,75
|
6,84
|
9,84
|
6,29
|
5,68
|
6,064
|
6,504
|
7,141
|
Variatie
|
-
|
18,96%
|
43,86%
|
-36,08%
|
-9,7%
|
6,76%
|
7,26%
|
9,79%
|
Aantal aandelen (in duizend)
|
258.777
|
258.945
|
240.561
|
221.264
|
215.396
|
213.796
|
213.796
|
213.796
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
14,5x |
13,5x |
---|
PBR-ratio |
5,65x |
5,54x |
---|
EV/omzet |
0,43x |
0,43x |
---|
Dividendrendement |
4,27% |
4,49% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 88,07USD Gemiddelde koersdoel 97,81USD Spread / Gemiddelde doel +11,06% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|