Beurs gesloten -
Nyse
22:00:02 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,98
USD
|
+0,39%
|
|
-0,54%
|
-16,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.064
|
2.130
|
2.285
|
1.762
|
3.381
|
2.841
|
-
|
-
|
Bedrijfswaarde
1 |
2.496
|
2.459
|
3.001
|
2.787
|
4.729
|
4.285
|
4.281
|
4.267
|
K/w-verhouding
|
9,77
x
|
12,5
x
|
-31,6
x
|
57,6
x
|
5,64
x
|
10,7
x
|
7,71
x
|
6,68
x
|
Dividendrendement
|
0,44%
|
1,29%
|
1,2%
|
1,55%
|
0,81%
|
0,97%
|
0,97%
|
0,97%
|
Marktkapitalisatie/omzet
|
5,64
x
|
5,97
x
|
17,2
x
|
5,52
x
|
3,11
x
|
4,79
x
|
3,52
x
|
3,36
x
|
Bedrijfswaarde/omzet
|
6,82
x
|
6,89
x
|
22,6
x
|
8,73
x
|
4,35
x
|
7,22
x
|
5,3
x
|
5,04
x
|
Bedrijfswaarde/EBITDA
|
8.855.272
x
|
-
|
-491.170.961
x
|
13.983.395
x
|
5.759.242
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-213.225.626
x
|
-
|
-
|
-5.974.411
x
|
-17.018.855
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-
|
-0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
1,35
x
|
1,25
x
|
1,47
x
|
-
|
1,48
x
|
1,14
x
|
1
x
|
0,88
x
|
Aantal aandelen (in duizenden)
|
218.650
|
219.050
|
219.036
|
218.418
|
218.962
|
219.413
|
-
|
-
|
Referentieprijs
2 |
9,441
|
9,722
|
10,43
|
8,067
|
15,44
|
12,95
|
12,95
|
12,95
|
Datum van publicatie
|
28/04/20
|
24/03/21
|
29/03/22
|
16/05/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
366
|
357
|
132,9
|
319,2
|
1.087
|
593,2
|
807,1
|
846
|
EBITDA
|
281,8
|
-
|
-6,11
|
199,3
|
821,2
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
269,8
|
248,9
|
-9,303
|
195
|
815,7
|
424,9
|
625,6
|
641,9
|
Operationele Marge
|
73,71%
|
69,73%
|
-7%
|
61,07%
|
75,05%
|
71,63%
|
77,52%
|
75,87%
|
Resultaat voor belastingen (EBT)
1 |
225,5
|
208,6
|
-75,08
|
109
|
738,3
|
292,5
|
491,1
|
508
|
Nettowinst (verlies)
1 |
212,1
|
171,7
|
-72,07
|
30,51
|
610,5
|
259
|
415,9
|
431
|
Nettomarge
|
57,95%
|
48,1%
|
-54,23%
|
9,56%
|
56,17%
|
43,67%
|
51,53%
|
50,95%
|
WPA
2 |
0,9660
|
0,7800
|
-0,3300
|
0,1400
|
2,740
|
1,210
|
1,680
|
1,938
|
Free Cash Flow
|
-11,7
|
-
|
-
|
-466,5
|
-277,9
|
-
|
-
|
-
|
FCF-marge
|
-3,2%
|
-
|
-
|
-146,14%
|
-25,57%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0417
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
Datum van publicatie
|
28/04/20
|
24/03/21
|
29/03/22
|
16/05/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
79
|
-
|
80,5
|
52,39
|
79,91
|
103,4
|
239,3
|
380,9
|
44,55
|
368,9
|
292,6
|
44,3
|
153
|
92,7
|
270,8
|
156,2
|
218,2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
18,61
|
-
|
-39,82
|
30,52
|
26,72
|
-
|
168,2
|
326,6
|
0,919
|
315,8
|
172,3
|
14,16
|
115
|
58
|
214
|
119,6
|
172,9
|
Operationele Marge
|
23,56%
|
-
|
-49,47%
|
58,25%
|
33,44%
|
-
|
70,3%
|
85,74%
|
2,06%
|
85,61%
|
58,9%
|
31,96%
|
75,16%
|
62,57%
|
79,03%
|
76,53%
|
79,24%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-13,78
|
-
|
122,8
|
308,5
|
-11,31
|
296,6
|
144,5
|
-18,9
|
83
|
25
|
181
|
86,46
|
139,6
|
Nettowinst (verlies)
1 |
-
|
151,5
|
-
|
-
|
-21,5
|
-
|
52,01
|
259,4
|
-21,54
|
272,5
|
100,1
|
-29,94
|
73
|
22
|
160
|
72
|
118,5
|
Nettomarge
|
-
|
-
|
-
|
-
|
-26,91%
|
-
|
21,73%
|
68,11%
|
-48,35%
|
73,89%
|
34,21%
|
-67,59%
|
47,71%
|
23,73%
|
59,08%
|
46,09%
|
54,29%
|
WPA
|
-0,0390
|
0,6894
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/04/20
|
1/10/20
|
9/09/21
|
29/03/22
|
9/08/22
|
16/05/23
|
16/05/23
|
13/06/23
|
13/09/23
|
9/11/23
|
14/03/24
|
13/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
431
|
329
|
716
|
1.025
|
1.349
|
1.444
|
1.440
|
1.426
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,53
x
|
-
|
-117,2
x
|
5,143
x
|
1,642
x
|
-
|
-
|
-
|
Free Cash Flow
|
-11,7
|
-
|
-
|
-467
|
-278
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
10,6%
|
-4,48%
|
1,82%
|
30,3%
|
10,7%
|
14,1%
|
14,6%
|
ROA (netto-inkomsten/totale activa)
|
8,71%
|
-
|
-2,17%
|
0,78%
|
12,1%
|
5,7%
|
7,8%
|
8,1%
|
Totale activa
1 |
2.435
|
-
|
3.321
|
3.910
|
5.062
|
4.544
|
5.332
|
5.321
|
Nettoactief per aandeel
2 |
6,980
|
7,760
|
7,080
|
-
|
10,50
|
11,40
|
13,00
|
14,80
|
Cashflow per aandeel
|
-0,0400
|
0,8200
|
-2,660
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/04/20
|
24/03/21
|
29/03/22
|
16/05/23
|
14/03/24
|
-
|
-
|
-
|
Laatste slotkoers
12,95
USD Gemiddelde koersdoel
21,71
USD Spread / Gemiddelde doel +67,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,61% | 117 mld. | | +4,29% | 97,25 mld. | | +28,55% | 67,56 mld. | | +9,07% | 65,93 mld. | | +15,04% | 44,78 mld. | | +13,77% | 42,92 mld. | | +23,83% | 37,03 mld. | | +6,59% | 25,63 mld. | | -4,83% | 22,21 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|