Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,62
USD
|
+1,30%
|
|
-0,83%
|
+0,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.489
|
1.262
|
2.017
|
1.316
|
1.693
|
1.705
|
-
|
Bedrijfswaarde
1 |
1.783
|
1.262
|
2.017
|
3.079
|
2.915
|
3.247
|
3.194
|
K/w-verhouding
|
6,83
x
|
53,9
x
|
17,4
x
|
35,4
x
|
9,13
x
|
31,2
x
|
23,8
x
|
Dividendrendement
|
5,79%
|
7,4%
|
4,35%
|
5,49%
|
4,45%
|
4,42%
|
4,42%
|
Marktkapitalisatie/omzet
|
1,03
x
|
0,81
x
|
1,05
x
|
0,58
x
|
0,82
x
|
0,73
x
|
0,69
x
|
Bedrijfswaarde/omzet
|
1,23
x
|
0,81
x
|
1,05
x
|
1,36
x
|
1,42
x
|
1,4
x
|
1,29
x
|
Bedrijfswaarde/EBITDA
|
7,89
x
|
5,07
x
|
6,16
x
|
8,33
x
|
8,55
x
|
7,81
x
|
6,98
x
|
Bedrijfswaarde/FCF
|
35.906.190
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,28
x
|
-
|
-
|
-
|
1,11
x
|
1,71
x
|
1,69
x
|
Aantal aandelen (in duizenden)
|
59.900
|
64.900
|
65.951
|
72.203
|
75.420
|
75.363
|
-
|
Referentieprijs
2 |
24,86
|
19,45
|
30,58
|
18,23
|
22,45
|
22,62
|
22,62
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
24/02/22
|
1/03/23
|
28/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.450
|
1.561
|
1.913
|
2.264
|
2.059
|
2.321
|
2.483
|
EBITDA
1 |
226,1
|
249,2
|
327,3
|
369,8
|
340,9
|
416
|
457,7
|
Bedrijfsresultaat (EBIT)
1 |
60,2
|
94,83
|
139,5
|
196,1
|
90,07
|
251,2
|
282,4
|
Operationele Marge
|
4,15%
|
6,08%
|
7,29%
|
8,66%
|
4,37%
|
10,82%
|
11,38%
|
Resultaat voor belastingen (EBT)
1 |
-26,03
|
43,99
|
43,2
|
87,07
|
-17,4
|
144,5
|
174,8
|
Nettowinst (verlies)
1 |
301,9
|
22,78
|
114,6
|
36,39
|
246,3
|
74,13
|
93,2
|
Nettomarge
|
20,81%
|
1,46%
|
5,99%
|
1,61%
|
11,96%
|
3,19%
|
3,75%
|
WPA
2 |
3,640
|
0,3610
|
1,753
|
0,5146
|
2,460
|
0,7250
|
0,9500
|
Free Cash Flow
|
49,66
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
3,42%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
21,97%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
16,45%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,440
|
1,440
|
1,330
|
1,000
|
1,000
|
1,000
|
1,000
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
24/02/22
|
1/03/23
|
28/02/24
|
-
|
-
|
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 |
488,2
|
536,6
|
510,5
|
515,6
|
597,6
|
594,9
|
542,2
|
524,2
|
569,6
|
567
|
541,9
|
554,4
|
589,9
|
635,1
|
573,3
|
EBITDA
1 |
77,3
|
88,87
|
97,59
|
87,41
|
98,33
|
87,29
|
91,88
|
90,08
|
103,9
|
94,83
|
92,06
|
97,28
|
109,3
|
117,4
|
99,74
|
Bedrijfsresultaat (EBIT)
1 |
41,86
|
32,97
|
44,6
|
50,31
|
48,75
|
40,13
|
48,9
|
45,08
|
28,44
|
-3,974
|
55,34
|
57,75
|
65,2
|
72,91
|
59,48
|
Operationele Marge
|
8,57%
|
6,14%
|
8,74%
|
9,76%
|
8,16%
|
6,75%
|
9,02%
|
8,6%
|
4,99%
|
-0,7%
|
10,21%
|
10,42%
|
11,05%
|
11,48%
|
10,37%
|
Resultaat voor belastingen (EBT)
1 |
28,28
|
16,53
|
28,35
|
32,66
|
22,27
|
-8,516
|
22,84
|
17,34
|
0,913
|
-30,16
|
28,02
|
30,78
|
39,13
|
47,33
|
32,89
|
Nettowinst (verlies)
1 |
88,1
|
22,09
|
23,76
|
26,37
|
-1,774
|
-11,97
|
105,4
|
13,61
|
-10,15
|
137,4
|
12,71
|
14,59
|
20,18
|
26,69
|
19,06
|
Nettomarge
|
18,05%
|
4,12%
|
4,65%
|
5,11%
|
-0,3%
|
-2,01%
|
19,44%
|
2,6%
|
-1,78%
|
24,24%
|
2,35%
|
2,63%
|
3,42%
|
4,2%
|
3,32%
|
WPA
2 |
0,9700
|
0,3315
|
0,3425
|
0,3755
|
-0,2100
|
-0,1658
|
1,460
|
0,1890
|
-0,3300
|
1,700
|
0,1667
|
0,1525
|
0,1975
|
0,2525
|
0,2500
|
Dividend per aandeel
2 |
0,3600
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
Datum van publicatie
|
28/10/21
|
24/02/22
|
5/05/22
|
3/08/22
|
3/11/22
|
1/03/23
|
3/05/23
|
2/08/23
|
2/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
294
|
-
|
-
|
1.763
|
1.221
|
1.542
|
1.489
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,301
x
|
-
|
-
|
4,768
x
|
3,583
x
|
3,707
x
|
3,254
x
|
Free Cash Flow
|
49,7
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-13,1%
|
2,06%
|
10,4%
|
-
|
9,47%
|
3,7%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-6,09%
|
1,02%
|
3,99%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-4.959
|
2.244
|
2.871
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
19,50
|
-
|
-
|
-
|
20,20
|
13,20
|
13,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
34,9
|
-
|
-
|
-
|
55,8
|
67,5
|
74
|
Capex/omzet
|
2,41%
|
-
|
-
|
-
|
2,71%
|
2,91%
|
2,98%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
24/02/22
|
1/03/23
|
28/02/24
|
-
|
-
|
Laatste slotkoers
22,62
USD Gemiddelde koersdoel
29,33
USD Spread / Gemiddelde doel +29,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,76% | 1,7 mld. | | +53,03% | 16,95 mld. | | +3,20% | 15,78 mld. | | +7,21% | 13,87 mld. | | -0,77% | 12,3 mld. | | +9,67% | 12,04 mld. | | +6,24% | 10,88 mld. | | +34,86% | 10,17 mld. | | -1,71% | 9,7 mld. | | -0,98% | 7,64 mld. |
Holdingmaatschappijen - Andere
|