Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
185,6
USD
|
+0,54%
|
|
+3,10%
|
+11,64%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
741,2
|
2.488
|
5.692
|
6.862
|
7.710
|
-
|
-
|
Bedrijfswaarde
1 |
1.435
|
2.709
|
5.503
|
6.953
|
7.921
|
7.664
|
7.400
|
K/w-verhouding
|
-
|
8,14
x
|
2,38
x
|
7,07
x
|
8,78
x
|
8
x
|
8,42
x
|
Dividendrendement
|
1,01%
|
1,46%
|
19,8%
|
7,15%
|
8,32%
|
8,41%
|
7,91%
|
Marktkapitalisatie/omzet
|
0,68
x
|
1,57
x
|
1,56
x
|
1,76
x
|
1,86
x
|
1,52
x
|
1,56
x
|
Bedrijfswaarde/omzet
|
1,32
x
|
1,71
x
|
1,51
x
|
1,78
x
|
1,92
x
|
1,51
x
|
1,49
x
|
Bedrijfswaarde/EBITDA
|
2,22
x
|
4,92
x
|
3,48
x
|
4,02
x
|
3,22
x
|
2,5
x
|
2,46
x
|
Bedrijfswaarde/FCF
|
-32,9
x
|
7,46
x
|
3,95
x
|
7,61
x
|
7,11
x
|
5,78
x
|
6,75
x
|
FCF Yield
|
-3,04%
|
13,4%
|
25,3%
|
13,1%
|
14,1%
|
17,3%
|
14,8%
|
Price to Book
|
11,5
x
|
-
|
-
|
1,35
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
20.000
|
19.750
|
41.606
|
41.278
|
41.543
|
-
|
-
|
Referentieprijs
2 |
37,06
|
126,0
|
136,8
|
166,2
|
185,6
|
185,6
|
185,6
|
Datum van publicatie
|
8/03/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.663
|
1.083
|
1.580
|
3.647
|
3.897
|
4.136
|
5.070
|
4.957
|
EBITDA
1 |
1.040
|
647,5
|
550,7
|
1.580
|
1.728
|
2.462
|
3.066
|
3.010
|
Bedrijfsresultaat (EBIT)
1 |
169,1
|
-4.873
|
368,9
|
1.589
|
1.276
|
1.443
|
1.729
|
1.634
|
Operationele Marge
|
10,17%
|
-449,81%
|
23,35%
|
43,56%
|
32,74%
|
34,9%
|
34,1%
|
32,97%
|
Resultaat voor belastingen (EBT)
1 |
-123,4
|
-4.037
|
188
|
1.384
|
1.339
|
1.361
|
1.659
|
1.669
|
Nettowinst (verlies)
1 |
-128,2
|
-3.690
|
319,6
|
1.856
|
1.024
|
1.094
|
1.330
|
1.235
|
Nettomarge
|
-7,71%
|
-340,64%
|
20,23%
|
50,9%
|
26,27%
|
26,44%
|
26,23%
|
24,91%
|
WPA
2 |
-
|
-
|
15,48
|
57,55
|
23,51
|
21,13
|
23,19
|
22,04
|
Free Cash Flow
1 |
23,63
|
-43,62
|
363,2
|
1.393
|
914,2
|
1.114
|
1.325
|
1.095
|
FCF-marge
|
1,42%
|
-4,03%
|
22,99%
|
38,19%
|
23,46%
|
26,94%
|
26,13%
|
22,1%
|
Kasstroomconversie (ebitda)
|
2,27%
|
-
|
65,95%
|
88,15%
|
52,9%
|
45,27%
|
43,21%
|
36,39%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
113,63%
|
75,03%
|
89,29%
|
101,9%
|
99,63%
|
88,72%
|
Dividend per aandeel
2 |
-
|
0,3750
|
1,835
|
27,03
|
11,88
|
15,44
|
15,61
|
14,68
|
Datum van publicatie
|
25/02/20
|
8/03/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
402
|
521,6
|
653
|
789,4
|
1.189
|
1.016
|
896,5
|
912,1
|
1.123
|
964,7
|
766,3
|
845,7
|
1.282
|
1.285
|
1.224
|
EBITDA
1 |
155,4
|
200,8
|
287,4
|
255,9
|
564,6
|
475,6
|
408,3
|
369,6
|
469,1
|
480,9
|
438,8
|
494,4
|
785,2
|
788,3
|
779,4
|
Bedrijfsresultaat (EBIT)
1 |
118,6
|
141,8
|
-283,8
|
330,5
|
536,6
|
425,9
|
324,8
|
249,4
|
352,7
|
349,9
|
270,7
|
319,5
|
418,7
|
452,7
|
442
|
Operationele Marge
|
29,51%
|
27,19%
|
-43,47%
|
41,86%
|
45,13%
|
41,94%
|
36,23%
|
27,34%
|
31,4%
|
36,27%
|
35,33%
|
37,78%
|
32,66%
|
35,23%
|
36,12%
|
Resultaat voor belastingen (EBT)
1 |
83,33
|
187,2
|
-21,38
|
130,6
|
940,3
|
334
|
388,8
|
285,7
|
274,8
|
389,7
|
235,7
|
309,7
|
419,4
|
418,5
|
420
|
Nettowinst (verlies)
1 |
71,95
|
217,9
|
466
|
130,8
|
881,8
|
377,6
|
297
|
216,1
|
209,1
|
301,6
|
202,9
|
243,8
|
325,6
|
329,8
|
337,2
|
Nettomarge
|
17,9%
|
41,77%
|
71,37%
|
16,57%
|
74,17%
|
37,18%
|
33,13%
|
23,69%
|
18,61%
|
31,27%
|
26,48%
|
28,83%
|
25,4%
|
25,66%
|
27,56%
|
WPA
2 |
3,460
|
10,37
|
24,14
|
6,230
|
20,45
|
8,640
|
6,870
|
4,960
|
4,790
|
6,930
|
4,650
|
5,395
|
4,998
|
5,072
|
5,325
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500
|
2,830
|
3,420
|
3,860
|
5,330
|
4,170
|
Datum van publicatie
|
3/11/21
|
23/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
22/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.692
|
694
|
220
|
-
|
91,2
|
212
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
189
|
-
|
-
|
46
|
310
|
Hefboom (schuld/ebitda)
|
2,589
x
|
1,072
x
|
0,4002
x
|
-
|
0,0528
x
|
0,086
x
|
-
|
-
|
Free Cash Flow
1 |
23,6
|
-43,6
|
363
|
1.393
|
914
|
1.114
|
1.325
|
1.095
|
ROE (netto-inkomsten/eigen vermogen)
|
0,25%
|
6,63%
|
33,7%
|
30,7%
|
16,4%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
0,12%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-105.376
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
3,230
|
-
|
-
|
123,0
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
1,050
|
44,00
|
59,70
|
41,90
|
42,70
|
44,20
|
44,50
|
Capex
1 |
869
|
342
|
213
|
531
|
906
|
1.183
|
1.433
|
1.482
|
Capex/omzet
|
52,27%
|
31,55%
|
13,47%
|
14,57%
|
23,24%
|
28,6%
|
28,26%
|
29,89%
|
Datum van publicatie
|
25/02/20
|
8/03/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
185,6
USD Gemiddelde koersdoel
213,1
USD Spread / Gemiddelde doel +14,83% Consensus |