Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,52
USD
|
-0,80%
|
|
+1,48%
|
+1,41%
|
Fiscaal tijdperk: Julio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
2.733
|
2.389
|
2.847
|
2.403
|
2.551
|
2.877
|
-
|
Bedrijfswaarde
1 |
2.504
|
2.203
|
2.737
|
2.384
|
2.449
|
2.742
|
2.627
|
K/w-verhouding
|
21
x
|
21,8
x
|
22,1
x
|
16,5
x
|
14,7
x
|
15,1
x
|
14
x
|
Dividendrendement
|
1,64%
|
1,89%
|
1,61%
|
1,88%
|
-
|
1,58%
|
1,6%
|
Marktkapitalisatie/omzet
|
2,35
x
|
2,21
x
|
2,49
x
|
1,85
x
|
1,92
x
|
2,13
x
|
2,05
x
|
Bedrijfswaarde/omzet
|
2,16
x
|
2,04
x
|
2,39
x
|
1,83
x
|
1,84
x
|
2,03
x
|
1,87
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
13,6
x
|
14,2
x
|
10,5
x
|
9,51
x
|
10,1
x
|
8,94
x
|
Bedrijfswaarde/FCF
|
19,4
x
|
19,4
x
|
15,3
x
|
31,7
x
|
12,9
x
|
17,9
x
|
13,3
x
|
FCF Yield
|
5,17%
|
5,16%
|
6,52%
|
3,16%
|
7,76%
|
5,6%
|
7,5%
|
Price to Book
|
3,24
x
|
2,81
x
|
2,96
x
|
2,71
x
|
2,53
x
|
2,67
x
|
2,39
x
|
Aantal aandelen (in duizenden)
|
52.823
|
51.960
|
52.063
|
50.226
|
49.450
|
48.332
|
-
|
Referentieprijs
2 |
51,73
|
45,97
|
54,68
|
47,85
|
51,58
|
59,52
|
59,52
|
Datum van publicatie
|
6/09/19
|
16/09/20
|
2/09/21
|
1/09/22
|
5/09/23
|
-
|
-
|
Fiscaal tijdperk: Luglio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.161
|
1.081
|
1.145
|
1.302
|
1.332
|
1.350
|
1.402
|
EBITDA
1 |
186,2
|
161,5
|
193,3
|
227,2
|
257,6
|
271,2
|
294
|
Bedrijfsresultaat (EBIT)
1 |
162,4
|
138
|
167,8
|
193
|
225,2
|
237,8
|
255,6
|
Operationele Marge
|
13,99%
|
12,76%
|
14,66%
|
14,82%
|
16,91%
|
17,61%
|
18,24%
|
Resultaat voor belastingen (EBT)
1 |
164,6
|
140,9
|
171
|
192
|
225,7
|
240,9
|
260,3
|
Nettowinst (verlies)
1 |
131,3
|
112,4
|
129,7
|
150
|
174,9
|
188,6
|
201,7
|
Nettomarge
|
11,31%
|
10,39%
|
11,33%
|
11,52%
|
13,13%
|
13,97%
|
14,39%
|
WPA
2 |
2,460
|
2,110
|
2,470
|
2,900
|
3,510
|
3,930
|
4,265
|
Free Cash Flow
1 |
129,4
|
113,7
|
178,5
|
75,31
|
189,9
|
153,5
|
196,9
|
FCF-marge
|
11,15%
|
10,52%
|
15,59%
|
5,78%
|
14,26%
|
11,37%
|
14,05%
|
Kasstroomconversie (ebitda)
|
69,48%
|
70,42%
|
92,33%
|
33,15%
|
73,73%
|
56,61%
|
66,98%
|
Kasstroomconversie (nettowinst)
|
98,57%
|
101,18%
|
137,65%
|
50,21%
|
108,62%
|
81,4%
|
97,63%
|
Dividend per aandeel
2 |
0,8500
|
0,8700
|
0,8800
|
0,9000
|
-
|
0,9400
|
0,9500
|
Datum van publicatie
|
6/09/19
|
16/09/20
|
2/09/21
|
1/09/22
|
5/09/23
|
-
|
-
|
Fiscaal tijdperk: Juli |
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 |
321,5
|
318,1
|
338,6
|
324
|
322,6
|
326,2
|
337,1
|
345,9
|
332
|
322,6
|
342
|
353,5
|
343,4
|
337,6
|
358,6
|
EBITDA
1 |
52,84
|
51,36
|
61,34
|
61,65
|
60,05
|
57,23
|
66,61
|
69,89
|
67,2
|
61,47
|
69,77
|
71,19
|
74,2
|
68
|
81,2
|
Bedrijfsresultaat (EBIT)
1 |
44,34
|
42,87
|
52,89
|
52,92
|
51,39
|
48,78
|
59,2
|
62,04
|
59,73
|
53,93
|
61,15
|
62,95
|
62,4
|
57,62
|
67,92
|
Operationele Marge
|
13,79%
|
13,48%
|
15,62%
|
16,33%
|
15,93%
|
14,95%
|
17,56%
|
17,94%
|
17,99%
|
16,71%
|
17,88%
|
17,81%
|
18,17%
|
17,07%
|
18,94%
|
Resultaat voor belastingen (EBT)
1 |
44,7
|
42,04
|
51,25
|
53,99
|
50,34
|
48,51
|
63,03
|
63,82
|
59,4
|
55,82
|
63,02
|
65,4
|
63,47
|
58,74
|
69,44
|
Nettowinst (verlies)
1 |
35,05
|
33,82
|
40,05
|
41,06
|
39,44
|
37,99
|
48,05
|
49,38
|
47,24
|
43,63
|
48,69
|
50,07
|
49,5
|
45,84
|
53,79
|
Nettomarge
|
10,9%
|
10,63%
|
11,83%
|
12,67%
|
12,23%
|
11,64%
|
14,25%
|
14,27%
|
14,23%
|
13,52%
|
14,24%
|
14,16%
|
14,42%
|
13,58%
|
15%
|
WPA
2 |
0,6700
|
0,6500
|
0,7800
|
0,8100
|
0,7900
|
0,7600
|
0,9600
|
1,000
|
0,9700
|
0,9000
|
1,015
|
1,055
|
1,025
|
0,9550
|
1,125
|
Dividend per aandeel
2 |
0,2250
|
0,2250
|
0,2250
|
0,2250
|
0,2300
|
0,2300
|
0,2300
|
-
|
0,2350
|
-
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
Datum van publicatie
|
18/11/21
|
17/02/22
|
26/05/22
|
1/09/22
|
17/11/22
|
24/02/23
|
18/05/23
|
5/09/23
|
16/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
229
|
186
|
109
|
19,1
|
102
|
135
|
249
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
129
|
114
|
178
|
75,3
|
190
|
154
|
197
|
ROE (netto-inkomsten/eigen vermogen)
|
16,4%
|
13,1%
|
14,2%
|
17,4%
|
18,4%
|
18,8%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
11,9%
|
9,77%
|
10,3%
|
11,9%
|
-
|
-
|
-
|
Totale activa
1 |
1.107
|
1.150
|
1.260
|
1.265
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
16,00
|
16,40
|
18,50
|
17,60
|
20,40
|
22,30
|
24,90
|
Cashflow per aandeel
2 |
3,040
|
2,650
|
3,410
|
2,290
|
4,190
|
5,600
|
4,840
|
Capex
1 |
32,8
|
27,3
|
27,2
|
43,1
|
19,2
|
75,4
|
44,4
|
Capex/omzet
|
2,83%
|
2,52%
|
2,38%
|
3,31%
|
1,44%
|
5,59%
|
3,17%
|
Datum van publicatie
|
6/09/19
|
16/09/20
|
2/09/21
|
1/09/22
|
5/09/23
|
-
|
-
|
Laatste slotkoers
59,52
USD Gemiddelde koersdoel
68,5
USD Spread / Gemiddelde doel +15,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,41% | 2,88 mld. | | +11,82% | 7,42 mld. | | +1,60% | 2,01 mld. | | +7,89% | 1,41 mld. | | -10,72% | 1,38 mld. | | -20,56% | 462 mln. | | +0,44% | 432 mln. | | -12,72% | 385 mln. | | -0,79% | 173 mln. | | -4,11% | 150 mln. |
Bedrijfsondersteunende middelen - Andere
|