Beurs gesloten -
Nasdaq
22:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43,47
USD
|
+0,28%
|
|
+3,77%
|
-2,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
196,2
|
251
|
651,2
|
616
|
590,8
|
583,3
|
-
|
Bedrijfswaarde
1 |
196,2
|
251
|
651,2
|
616
|
590,8
|
583,3
|
583,3
|
K/w-verhouding
|
15,3
x
|
16,9
x
|
23,4
x
|
15,8
x
|
13,6
x
|
12,6
x
|
7,56
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,9
x
|
3,83
x
|
6,05
x
|
2,08
x
|
1,32
x
|
0,85
x
|
0,7
x
|
Bedrijfswaarde/omzet
|
3,9
x
|
3,83
x
|
6,05
x
|
2,08
x
|
1,32
x
|
0,85
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,58
x
|
1,79
x
|
3,24
x
|
2,57
x
|
2
x
|
1,71
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
11.914
|
11.951
|
12.864
|
12.962
|
13.302
|
13.419
|
-
|
Referentieprijs
2 |
16,47
|
21,00
|
50,62
|
47,52
|
44,41
|
43,47
|
43,47
|
Datum van publicatie
|
27/01/20
|
27/01/21
|
27/01/22
|
27/01/23
|
30/01/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
50,27
|
65,57
|
107,6
|
296,5
|
445,9
|
687,6
|
837,2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
19,21
|
27,45
|
44,29
|
129,7
|
241,1
|
442,6
|
531,9
|
Operationele Marge
|
38,2%
|
41,86%
|
41,18%
|
43,74%
|
54,08%
|
64,37%
|
63,53%
|
Resultaat voor belastingen (EBT)
1 |
16,66
|
19,14
|
34,38
|
50,62
|
57,13
|
60,78
|
102,6
|
Nettowinst (verlies)
1 |
13,2
|
15,15
|
27
|
40,62
|
44,58
|
47,53
|
80,15
|
Nettomarge
|
26,26%
|
23,1%
|
25,11%
|
13,7%
|
10%
|
6,91%
|
9,57%
|
WPA
2 |
1,080
|
1,240
|
2,160
|
3,010
|
3,270
|
3,458
|
5,748
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/01/20
|
27/01/21
|
27/01/22
|
27/01/23
|
30/01/24
|
-
|
-
|
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 |
38,92
|
51,25
|
65,38
|
83,58
|
96,25
|
103,8
|
120,9
|
96,81
|
124,4
|
147,9
|
166,5
|
187
|
186,4
|
190
|
202,6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17,87
|
20,84
|
27,21
|
32,49
|
49,14
|
59,14
|
69,04
|
40,31
|
72,65
|
91,87
|
107,8
|
123,5
|
118,6
|
119,2
|
128,3
|
Operationele Marge
|
45,92%
|
40,66%
|
41,62%
|
38,88%
|
51,06%
|
56,97%
|
57,08%
|
41,64%
|
58,42%
|
62,12%
|
64,74%
|
66,05%
|
63,63%
|
62,71%
|
63,33%
|
Resultaat voor belastingen (EBT)
1 |
8,931
|
7,897
|
13,12
|
14,06
|
15,54
|
15,44
|
16,78
|
13,05
|
11,86
|
8,715
|
14,04
|
17,09
|
20,9
|
21,49
|
24,35
|
Nettowinst (verlies)
1 |
7,29
|
6,23
|
10,18
|
11,1
|
13,12
|
12,39
|
12,91
|
10,27
|
9,012
|
6,8
|
11,02
|
13,38
|
16,34
|
16,79
|
19,02
|
Nettomarge
|
18,73%
|
12,16%
|
15,56%
|
13,28%
|
13,63%
|
11,94%
|
10,67%
|
10,61%
|
7,25%
|
4,6%
|
6,62%
|
7,15%
|
8,77%
|
8,84%
|
9,39%
|
WPA
2 |
0,5700
|
0,4600
|
0,7600
|
0,8200
|
0,9600
|
0,9100
|
0,9500
|
0,7500
|
0,6600
|
0,5000
|
0,8025
|
0,9725
|
1,185
|
1,248
|
1,370
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/01/22
|
27/04/22
|
27/07/22
|
27/10/22
|
27/01/23
|
27/04/23
|
27/07/23
|
27/10/23
|
30/01/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,3%
|
11,4%
|
17,2%
|
18,2%
|
16,4%
|
15,1%
|
20,7%
|
ROA (netto-inkomsten/totale activa)
|
1,28%
|
0,98%
|
1,24%
|
1,38%
|
1,28%
|
1,17%
|
1,65%
|
Totale activa
1 |
1.031
|
1.546
|
2.178
|
2.944
|
3.483
|
4.054
|
4.858
|
Nettoactief per aandeel
2 |
10,40
|
11,70
|
15,60
|
18,50
|
22,20
|
25,40
|
30,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/01/20
|
27/01/21
|
27/01/22
|
27/01/23
|
30/01/24
|
-
|
-
|
Laatste slotkoers
43,47
USD Gemiddelde koersdoel
54,5
USD Spread / Gemiddelde doel +25,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,12% | 583 mln. | | +16,85% | 571 mld. | | +14,20% | 301 mld. | | +18,59% | 252 mld. | | +25,74% | 216 mld. | | +21,29% | 183 mld. | | +25,50% | 170 mld. | | +9,52% | 162 mld. | | +5,28% | 146 mld. | | -15,88% | 131 mld. |
Banken - Andere
|