Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
55,06
USD
|
+4,12%
|
|
+11,77%
|
+26,49%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.322
|
4.356
|
7.614
|
5.424
|
7.105
|
8.359
|
-
|
-
|
Bedrijfswaarde
1 |
2.584
|
6.119
|
7.397
|
5.142
|
10.582
|
10.970
|
10.692
|
10.090
|
K/w-verhouding
|
22,4
x
|
-59,8
x
|
30,6
x
|
35,1
x
|
-17,4
x
|
-34,9
x
|
97,6
x
|
78,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,7
x
|
1,83
x
|
2,45
x
|
1,64
x
|
1,38
x
|
1,81
x
|
1,55
x
|
1,39
x
|
Bedrijfswaarde/omzet
|
1,9
x
|
2,57
x
|
2,38
x
|
1,55
x
|
2,05
x
|
2,38
x
|
1,98
x
|
1,68
x
|
Bedrijfswaarde/EBITDA
|
8,97
x
|
12,4
x
|
9,24
x
|
5,95
x
|
8,54
x
|
11,1
x
|
8,09
x
|
6,4
x
|
Bedrijfswaarde/FCF
|
62,5
x
|
38,1
x
|
17,3
x
|
51,9
x
|
53,5
x
|
57,2
x
|
27,4
x
|
20,3
x
|
FCF Yield
|
1,6%
|
2,62%
|
5,79%
|
1,93%
|
1,87%
|
1,75%
|
3,65%
|
4,92%
|
Price to Book
|
2,12
x
|
1,93
x
|
2,25
x
|
1,64
x
|
1,41
x
|
1,25
x
|
1,27
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
63.522
|
92.254
|
104.884
|
106.457
|
139.378
|
151.813
|
-
|
-
|
Referentieprijs
2 |
36,56
|
47,22
|
72,59
|
50,95
|
50,98
|
55,06
|
55,06
|
55,06
|
Datum van publicatie
|
13/08/19
|
13/08/20
|
10/08/21
|
24/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.362
|
2.380
|
3.106
|
3.317
|
5.160
|
4.618
|
5.404
|
6.020
|
EBITDA
1 |
288
|
493,1
|
800,7
|
864,8
|
1.239
|
984,2
|
1.321
|
1.575
|
Bedrijfsresultaat (EBIT)
1 |
148,7
|
324,8
|
601,5
|
650,2
|
966,5
|
701,4
|
1.010
|
1.223
|
Operationele Marge
|
10,91%
|
13,65%
|
19,37%
|
19,6%
|
18,73%
|
15,19%
|
18,68%
|
20,32%
|
Resultaat voor belastingen (EBT)
1 |
128,8
|
-63,93
|
352,6
|
281,8
|
-355,6
|
-136,8
|
364,9
|
309
|
Nettowinst (verlies)
1 |
107,5
|
-67,03
|
297,6
|
166,5
|
-403,7
|
-269,3
|
-21,3
|
255,1
|
Nettomarge
|
7,89%
|
-2,82%
|
9,58%
|
5,02%
|
-7,82%
|
-5,83%
|
-0,39%
|
4,24%
|
WPA
2 |
1,630
|
-0,7900
|
2,370
|
1,450
|
-2,930
|
-1,576
|
0,5640
|
0,7000
|
Free Cash Flow
1 |
41,35
|
160,4
|
428
|
99
|
198
|
191,8
|
390,5
|
496,5
|
FCF-marge
|
3,04%
|
6,74%
|
13,78%
|
2,98%
|
3,84%
|
4,15%
|
7,23%
|
8,25%
|
Kasstroomconversie (ebitda)
|
14,36%
|
32,53%
|
53,46%
|
11,45%
|
15,98%
|
19,48%
|
29,55%
|
31,51%
|
Kasstroomconversie (nettowinst)
|
38,46%
|
-
|
143,85%
|
59,45%
|
-
|
-
|
-
|
194,63%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/08/19
|
13/08/20
|
10/08/21
|
24/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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 |
795,1
|
806,8
|
827,7
|
887
|
1.345
|
1.370
|
1.240
|
1.205
|
1.053
|
1.131
|
1.167
|
1.268
|
1.300
|
1.344
|
1.346
|
EBITDA
1 |
202,2
|
211
|
226,4
|
225
|
351,5
|
345,8
|
289,1
|
257,4
|
200
|
243
|
242,2
|
282,8
|
303,9
|
326,4
|
312,7
|
Bedrijfsresultaat (EBIT)
1 |
150,2
|
159,2
|
172
|
168,6
|
286,4
|
277,8
|
217,1
|
185,1
|
132,4
|
171,6
|
180
|
218,9
|
237,9
|
257,3
|
252,4
|
Operationele Marge
|
18,89%
|
19,73%
|
20,78%
|
19,01%
|
21,3%
|
20,27%
|
17,51%
|
15,36%
|
12,57%
|
15,17%
|
15,43%
|
17,27%
|
18,3%
|
19,15%
|
18,75%
|
Resultaat voor belastingen (EBT)
1 |
90,44
|
79,35
|
63,03
|
48,98
|
51,02
|
-66,35
|
-4,747
|
-233,4
|
-88,3
|
-37,41
|
-1,75
|
-6,15
|
75,02
|
86,6
|
109,4
|
Nettowinst (verlies)
1 |
57,38
|
50,95
|
31,85
|
26,34
|
-74,3
|
-81
|
-33,52
|
-214,9
|
-97,71
|
-57,6
|
-68,05
|
-44,53
|
-19,26
|
-7,362
|
-6,63
|
Nettomarge
|
7,22%
|
6,32%
|
3,85%
|
2,97%
|
-5,53%
|
-5,91%
|
-2,7%
|
-17,83%
|
-9,28%
|
-5,09%
|
-5,83%
|
-3,51%
|
-1,48%
|
-0,55%
|
-0,49%
|
WPA
2 |
0,5000
|
0,4400
|
0,2800
|
0,2300
|
-0,5600
|
-0,5800
|
-0,2400
|
-1,540
|
-0,6500
|
-0,3800
|
-0,3175
|
-0,2100
|
0,0850
|
0,2633
|
0,1567
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
9/02/22
|
10/05/22
|
24/08/22
|
9/11/22
|
8/02/23
|
10/05/23
|
16/08/23
|
6/11/23
|
5/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
262
|
1.762
|
-
|
-
|
3.476
|
2.611
|
2.333
|
1.731
|
Nettokaspositie
1 |
-
|
-
|
217
|
282
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9102
x
|
3,574
x
|
-
|
-
|
2,807
x
|
2,653
x
|
1,766
x
|
1,099
x
|
Free Cash Flow
1 |
41,4
|
160
|
428
|
99
|
198
|
192
|
391
|
497
|
ROE (netto-inkomsten/eigen vermogen)
|
9,97%
|
16,1%
|
16,8%
|
14,4%
|
10,5%
|
4,35%
|
7,15%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
5,79%
|
7,2%
|
7,8%
|
7,03%
|
4,19%
|
1,63%
|
3,18%
|
4,5%
|
Totale activa
1 |
1.858
|
-931,6
|
3.815
|
2.369
|
-9.645
|
-16.560
|
-669,6
|
5.674
|
Nettoactief per aandeel
2 |
17,20
|
24,50
|
32,30
|
31,00
|
36,20
|
44,00
|
43,40
|
47,00
|
Cashflow per aandeel
2 |
2,710
|
3,500
|
-
|
3,550
|
4,610
|
2,550
|
7,260
|
9,190
|
Capex
1 |
137
|
137
|
146
|
314
|
436
|
347
|
397
|
441
|
Capex/omzet
|
10,06%
|
5,75%
|
4,71%
|
9,48%
|
8,45%
|
7,51%
|
7,35%
|
7,33%
|
Datum van publicatie
|
13/08/19
|
13/08/20
|
10/08/21
|
24/08/22
|
16/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
55,06
USD Gemiddelde koersdoel
65,54
USD Spread / Gemiddelde doel +19,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,49% | 8,36 mld. | | +21,55% | 72,28 mld. | | +48,33% | 65,86 mld. | | -4,21% | 34,41 mld. | | -16,43% | 28,52 mld. | | -7,17% | 14,26 mld. | | -13,03% | 9,92 mld. | | +5,83% | 9,52 mld. | | +71,16% | 8,54 mld. | | +3,02% | 7,91 mld. |
Elektronische reparatiediensten
|