Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,57
USD
|
+1,85%
|
|
-4,15%
|
-12,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
204.580
|
239.747
|
229.954
|
151.190
|
176.500
|
151.334
|
-
|
-
|
Bedrijfswaarde
1 |
301.297
|
331.767
|
321.263
|
241.252
|
267.375
|
242.539
|
243.380
|
246.191
|
K/w-verhouding
|
15,9
x
|
23
x
|
16,6
x
|
28,9
x
|
11,8
x
|
9,92
x
|
9,26
x
|
8,26
x
|
Dividendrendement
|
1,87%
|
1,76%
|
1,99%
|
3,09%
|
-
|
3,2%
|
3,45%
|
3,71%
|
Marktkapitalisatie/omzet
|
1,88
x
|
2,31
x
|
1,98
x
|
1,25
x
|
1,45
x
|
1,22
x
|
1,22
x
|
1,2
x
|
Bedrijfswaarde/omzet
|
2,77
x
|
3,2
x
|
2,76
x
|
1,99
x
|
2,2
x
|
1,95
x
|
1,97
x
|
1,95
x
|
Bedrijfswaarde/EBITDA
|
8,79
x
|
10,8
x
|
9,26
x
|
6,62
x
|
7,1
x
|
6,29
x
|
6,21
x
|
6,05
x
|
Bedrijfswaarde/FCF
|
22,5
x
|
25
x
|
18,8
x
|
19,1
x
|
20,6
x
|
17,5
x
|
16,1
x
|
15,6
x
|
FCF Yield
|
4,45%
|
4%
|
5,32%
|
5,24%
|
4,85%
|
5,71%
|
6,21%
|
6,42%
|
Price to Book
|
2,51
x
|
2,68
x
|
2,44
x
|
1,91
x
|
-
|
1,77
x
|
1,65
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
4.549.250
|
4.575.323
|
4.568.923
|
4.323.409
|
4.025.080
|
3.923.626
|
-
|
-
|
Referentieprijs
2 |
44,97
|
52,40
|
50,33
|
34,97
|
43,85
|
38,57
|
38,57
|
38,57
|
Datum van publicatie
|
23/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
108.942
|
103.564
|
116.385
|
121.427
|
121.572
|
124.185
|
123.593
|
126.337
|
EBITDA
1 |
34.258
|
30.826
|
34.708
|
36.459
|
37.633
|
38.555
|
39.218
|
40.664
|
Bedrijfsresultaat (EBIT)
1 |
21.125
|
17.493
|
20.817
|
22.624
|
23.314
|
23.981
|
24.463
|
25.745
|
Operationele Marge
|
19,39%
|
16,89%
|
17,89%
|
18,63%
|
19,18%
|
19,31%
|
19,79%
|
20,38%
|
Resultaat voor belastingen (EBT)
1 |
16.996
|
14.065
|
19.093
|
9.284
|
20.478
|
20.325
|
20.720
|
21.879
|
Nettowinst (verlies)
1 |
13.057
|
10.534
|
14.159
|
5.370
|
15.388
|
15.164
|
15.257
|
16.263
|
Nettomarge
|
11,99%
|
10,17%
|
12,17%
|
4,42%
|
12,66%
|
12,21%
|
12,34%
|
12,87%
|
WPA
2 |
2,830
|
2,280
|
3,040
|
1,210
|
3,710
|
3,887
|
4,167
|
4,667
|
Free Cash Flow
1 |
13.394
|
13.280
|
17.089
|
12.646
|
12.962
|
13.856
|
15.107
|
15.814
|
FCF-marge
|
12,29%
|
12,82%
|
14,68%
|
10,41%
|
10,66%
|
11,16%
|
12,22%
|
12,52%
|
Kasstroomconversie (ebitda)
|
39,1%
|
43,08%
|
49,24%
|
34,69%
|
34,44%
|
35,94%
|
38,52%
|
38,89%
|
Kasstroomconversie (nettowinst)
|
102,58%
|
126,07%
|
120,69%
|
235,49%
|
84,23%
|
91,37%
|
99,02%
|
97,24%
|
Dividend per aandeel
2 |
0,8400
|
0,9200
|
1,000
|
1,080
|
-
|
1,236
|
1,331
|
1,430
|
Datum van publicatie
|
23/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
30.336
|
31.010
|
30.016
|
29.849
|
30.552
|
29.691
|
30.513
|
30.115
|
31.253
|
30.058
|
30.227
|
31.953
|
31.801
|
30.049
|
30.467
|
EBITDA
1 |
8.411
|
9.150
|
9.827
|
9.482
|
8.000
|
9.415
|
10.244
|
9.962
|
8.012
|
9.355
|
10.167
|
10.253
|
8.767
|
9.487
|
10.331
|
Bedrijfsresultaat (EBIT)
1 |
4.821
|
5.569
|
6.367
|
6.158
|
4.530
|
5.646
|
6.709
|
6.475
|
4.484
|
5.810
|
6.544
|
6.534
|
5.097
|
5.909
|
6.704
|
Operationele Marge
|
15,89%
|
17,96%
|
21,21%
|
20,63%
|
14,83%
|
19,02%
|
21,99%
|
21,5%
|
14,35%
|
19,33%
|
21,65%
|
20,45%
|
16,03%
|
19,66%
|
22%
|
Resultaat voor belastingen (EBT)
1 |
3.885
|
4.764
|
4.502
|
-3.652
|
3.670
|
5.243
|
5.726
|
5.465
|
4.043
|
5.105
|
5.604
|
5.607
|
4.123
|
5.197
|
6.206
|
Nettowinst (verlies)
1 |
3.057
|
3.549
|
3.396
|
-4.598
|
3.024
|
3.834
|
4.248
|
4.046
|
3.260
|
3.857
|
4.155
|
4.171
|
3.096
|
3.883
|
4.599
|
Nettomarge
|
10,08%
|
11,44%
|
11,31%
|
-15,4%
|
9,9%
|
12,91%
|
13,92%
|
13,44%
|
10,43%
|
12,83%
|
13,75%
|
13,05%
|
9,73%
|
12,92%
|
15,09%
|
WPA
2 |
0,6600
|
0,7800
|
0,7600
|
-1,050
|
0,7000
|
0,9100
|
1,020
|
0,9800
|
0,8100
|
0,9700
|
1,055
|
1,072
|
0,8157
|
1,033
|
1,243
|
Dividend per aandeel
2 |
0,2500
|
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,2900
|
0,2900
|
0,2900
|
-
|
-
|
0,3070
|
0,3100
|
0,3100
|
0,3379
|
0,3379
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
96.717
|
92.020
|
91.309
|
90.062
|
90.875
|
91.204
|
92.046
|
94.857
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,823
x
|
2,985
x
|
2,631
x
|
2,47
x
|
2,415
x
|
2,366
x
|
2,347
x
|
2,333
x
|
Free Cash Flow
1 |
13.394
|
13.280
|
17.089
|
12.646
|
12.962
|
13.856
|
15.107
|
15.814
|
ROE (netto-inkomsten/eigen vermogen)
|
16,9%
|
12,2%
|
16,1%
|
18,2%
|
20,2%
|
19,3%
|
18,9%
|
19,5%
|
ROA (netto-inkomsten/totale activa)
|
5,07%
|
3,92%
|
5,15%
|
6,06%
|
5,89%
|
5,93%
|
5,95%
|
6,23%
|
Totale activa
1 |
257.550
|
268.642
|
274.889
|
88.659
|
261.044
|
255.848
|
256.469
|
260.913
|
Nettoactief per aandeel
2 |
17,90
|
19,50
|
20,60
|
18,30
|
-
|
21,70
|
23,40
|
25,00
|
Cashflow per aandeel
2 |
5,570
|
5,350
|
6,260
|
5,960
|
6,870
|
7,460
|
8,020
|
8,980
|
Capex
1 |
9.953
|
9.179
|
9.174
|
10.626
|
12.242
|
12.192
|
11.500
|
11.051
|
Capex/omzet
|
9,14%
|
8,86%
|
7,88%
|
8,75%
|
10,07%
|
9,82%
|
9,3%
|
8,75%
|
Datum van publicatie
|
23/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
38,57
USD Gemiddelde koersdoel
48,5
USD Spread / Gemiddelde doel +25,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,04% | 151 mld. | | -11,84% | 8,9 mld. | | -3,44% | 4,34 mld. | | -23,79% | 3,81 mld. | | -8,56% | 2,57 mld. | | -33,51% | 2,43 mld. | | +34,67% | 1,69 mld. | | -8,05% | 1,59 mld. | | -3,79% | 376 mln. | | -63,02% | 308 mln. |
sateliet operateuren
|