Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
72,76
USD
|
-3,67%
|
|
-2,88%
|
+16,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.465
|
1.439
|
2.023
|
2.369
|
3.106
|
3.632
|
-
|
Bedrijfswaarde
1 |
1.465
|
1.439
|
2.023
|
2.369
|
3.408
|
3.632
|
3.632
|
K/w-verhouding
|
21,4
x
|
18,9
x
|
29,6
x
|
23,3
x
|
26,2
x
|
26,7
x
|
23,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,54
x
|
1,49
x
|
1,83
x
|
1,68
x
|
1,95
x
|
2,11
x
|
2,01
x
|
Bedrijfswaarde/omzet
|
1,54
x
|
1,49
x
|
1,83
x
|
1,68
x
|
1,95
x
|
2,11
x
|
2,01
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
10,9
x
|
13,6
x
|
12,5
x
|
13,9
x
|
15,1
x
|
13,9
x
|
Bedrijfswaarde/FCF
|
17,4
x
|
10,6
x
|
16,6
x
|
20,2
x
|
23,8
x
|
25,4
x
|
22,3
x
|
FCF Yield
|
5,76%
|
9,4%
|
6,04%
|
4,96%
|
4,2%
|
3,94%
|
4,49%
|
Price to Book
|
2,29
x
|
2,1
x
|
2,98
x
|
3,44
x
|
4
x
|
4,4
x
|
4
x
|
Aantal aandelen (in duizenden)
|
54.332
|
54.061
|
51.703
|
50.556
|
49.619
|
49.918
|
-
|
Referentieprijs
2 |
26,96
|
26,61
|
39,12
|
46,85
|
62,59
|
72,76
|
72,76
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
948,4
|
963,9
|
1.105
|
1.412
|
1.591
|
1.720
|
1.810
|
EBITDA
1 |
120,6
|
132,1
|
148,5
|
190,1
|
223,8
|
240,8
|
262
|
Bedrijfsresultaat (EBIT)
1 |
80,52
|
92,48
|
72,67
|
168,3
|
165,2
|
190,2
|
219,7
|
Operationele Marge
|
8,49%
|
9,59%
|
6,58%
|
11,92%
|
10,38%
|
11,06%
|
12,14%
|
Resultaat voor belastingen (EBT)
1 |
92,89
|
103,5
|
93,04
|
141,5
|
166,3
|
188,9
|
214
|
Nettowinst (verlies)
1 |
70,71
|
78,3
|
70,89
|
105,4
|
121
|
136,5
|
154,8
|
Nettomarge
|
7,46%
|
8,12%
|
6,42%
|
7,46%
|
7,6%
|
7,94%
|
8,55%
|
WPA
2 |
1,260
|
1,410
|
1,320
|
2,010
|
2,390
|
2,727
|
3,100
|
Free Cash Flow
1 |
84,31
|
135,3
|
122,2
|
117,5
|
130,5
|
143,2
|
162,9
|
FCF-marge
|
8,89%
|
14,03%
|
11,06%
|
8,32%
|
8,2%
|
8,33%
|
9%
|
Kasstroomconversie (ebitda)
|
69,92%
|
102,38%
|
82,29%
|
61,79%
|
58,29%
|
59,49%
|
62,2%
|
Kasstroomconversie (nettowinst)
|
119,23%
|
172,76%
|
172,34%
|
111,52%
|
107,84%
|
104,94%
|
105,26%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
242,8
|
391,7
|
362
|
363,3
|
295
|
454,6
|
398,5
|
410,5
|
327,5
|
494,3
|
430,4
|
442,4
|
352,5
|
511,2
|
446,9
|
EBITDA
1 |
-5,021
|
92,9
|
55,73
|
45,86
|
-4,351
|
113,3
|
54,44
|
61,56
|
-5,434
|
118,8
|
61,76
|
64,8
|
-3,314
|
125,3
|
70,67
|
Bedrijfsresultaat (EBIT)
1 |
-18,39
|
85,11
|
61,29
|
41,35
|
-19,41
|
98
|
38,72
|
55,26
|
-26,74
|
99,1
|
50,32
|
53,85
|
-13,47
|
116,6
|
60,33
|
Operationele Marge
|
-7,57%
|
21,73%
|
16,93%
|
11,38%
|
-6,58%
|
21,56%
|
9,72%
|
13,46%
|
-8,16%
|
20,05%
|
11,69%
|
12,17%
|
-3,82%
|
22,8%
|
13,5%
|
Resultaat voor belastingen (EBT)
1 |
-13,58
|
77,45
|
43,88
|
36,6
|
-16,45
|
99,57
|
38,61
|
47,2
|
-19,07
|
104
|
48,71
|
51,93
|
-16,08
|
115,7
|
61,03
|
Nettowinst (verlies)
1 |
-9,62
|
58,13
|
31,26
|
27,47
|
-11,5
|
73,16
|
26,86
|
33,68
|
-12,74
|
76,88
|
34,18
|
36,68
|
-11,46
|
84,44
|
44,55
|
Nettomarge
|
-3,96%
|
14,84%
|
8,64%
|
7,56%
|
-3,9%
|
16,09%
|
6,74%
|
8,2%
|
-3,89%
|
15,55%
|
7,94%
|
8,29%
|
-3,25%
|
16,52%
|
9,97%
|
WPA
2 |
-0,1900
|
1,100
|
0,6000
|
0,5300
|
-0,2300
|
1,440
|
0,5300
|
0,6700
|
-0,2600
|
1,530
|
0,6833
|
0,7333
|
-0,2300
|
1,665
|
0,8150
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
16/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
15/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
303
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,353
x
|
-
|
-
|
Free Cash Flow
1 |
84,3
|
135
|
122
|
117
|
130
|
143
|
163
|
ROE (netto-inkomsten/eigen vermogen)
|
11,3%
|
11,5%
|
12,7%
|
15,7%
|
16,4%
|
16,9%
|
18,4%
|
ROA (netto-inkomsten/totale activa)
|
5,47%
|
5,38%
|
5,69%
|
6,35%
|
6,21%
|
6,6%
|
7,5%
|
Totale activa
1 |
1.292
|
1.456
|
1.247
|
1.658
|
1.947
|
2.068
|
2.064
|
Nettoactief per aandeel
2 |
11,80
|
12,70
|
13,10
|
13,60
|
15,70
|
16,50
|
18,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
13,9
|
11,6
|
8,98
|
8,64
|
23,1
|
12
|
12
|
Capex/omzet
|
1,46%
|
1,2%
|
0,81%
|
0,61%
|
1,45%
|
0,7%
|
0,66%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
72,76
USD Gemiddelde koersdoel
78
USD Spread / Gemiddelde doel +7,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,25% | 3,63 mld. | | +10,55% | 67,6 mld. | | +11,64% | 18,21 mld. | | +21,03% | 13,41 mld. | | +9,40% | 13,37 mld. | | +16,53% | 9,94 mld. | | -32,90% | 5,74 mld. | | -10,98% | 5,57 mld. | | -4,09% | 4,91 mld. | | -4,83% | 4,87 mld. |
Bedrijfsondersteunende diensten - NEC
|