Vertraagde tijd
Xetra
17:19:08 05-10-2021
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,35
EUR
|
+1,31%
|
|
-7,31%
|
-12,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.065
|
4.224
|
3.729
|
1.879
|
1.980
|
822,1
|
-
|
-
|
Bedrijfswaarde
1 |
3.505
|
4.704
|
4.357
|
2.571
|
2.682
|
1.544
|
1.494
|
1.437
|
K/w-verhouding
|
42,8
x
|
56,1
x
|
54,7
x
|
25,7
x
|
43,1
x
|
15,2
x
|
11,8
x
|
10,1
x
|
Dividendrendement
|
0,78%
|
0,64%
|
0,7%
|
1,39%
|
2,64%
|
4,98%
|
4,84%
|
5,09%
|
Marktkapitalisatie/omzet
|
4,11
x
|
5,04
x
|
3,64
x
|
1,66
x
|
1,67
x
|
0,69
x
|
0,67
x
|
0,65
x
|
Bedrijfswaarde/omzet
|
4,7
x
|
5,62
x
|
4,25
x
|
2,28
x
|
2,26
x
|
1,3
x
|
1,22
x
|
1,14
x
|
Bedrijfswaarde/EBITDA
|
19,7
x
|
22,5
x
|
20,4
x
|
11,9
x
|
11,7
x
|
6,92
x
|
5,99
x
|
5,4
x
|
Bedrijfswaarde/FCF
|
36,6
x
|
49,6
x
|
43,1
x
|
37,3
x
|
23,7
x
|
36,8
x
|
18,6
x
|
15,1
x
|
FCF Yield
|
2,73%
|
2,02%
|
2,32%
|
2,68%
|
4,21%
|
2,72%
|
5,38%
|
6,62%
|
Price to Book
|
11,9
x
|
6,62
x
|
6,08
x
|
2,79
x
|
2,96
x
|
1,28
x
|
1,24
x
|
1,18
x
|
Aantal aandelen (in duizenden)
|
48.071
|
53.735
|
52.408
|
52.235
|
52.235
|
51.735
|
-
|
-
|
Referentieprijs
2 |
63,75
|
78,60
|
71,15
|
35,98
|
37,90
|
15,89
|
15,89
|
15,89
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
10/03/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
746
|
837,3
|
1.025
|
1.130
|
1.188
|
1.185
|
1.221
|
1.265
|
EBITDA
1 |
178
|
209
|
213,4
|
216,4
|
229,8
|
223,2
|
249,3
|
266,3
|
Bedrijfsresultaat (EBIT)
1 |
115,6
|
133,6
|
102,7
|
104
|
114
|
124,8
|
141,4
|
156,7
|
Operationele Marge
|
15,49%
|
15,95%
|
10,02%
|
9,21%
|
9,6%
|
10,53%
|
11,58%
|
12,38%
|
Resultaat voor belastingen (EBT)
1 |
108,8
|
110,7
|
97,9
|
106,8
|
72,67
|
91,1
|
106,6
|
122,6
|
Nettowinst (verlies)
1 |
73,68
|
72,96
|
68,9
|
73,41
|
45,92
|
57,23
|
70,78
|
83,86
|
Nettomarge
|
9,88%
|
8,71%
|
6,72%
|
6,5%
|
3,87%
|
4,83%
|
5,8%
|
6,63%
|
WPA
2 |
1,490
|
1,400
|
1,300
|
1,400
|
0,8800
|
1,048
|
1,348
|
1,570
|
Free Cash Flow
1 |
95,81
|
94,86
|
101,1
|
68,97
|
113
|
41,97
|
80,4
|
95,12
|
FCF-marge
|
12,84%
|
11,33%
|
9,86%
|
6,1%
|
9,51%
|
3,54%
|
6,59%
|
7,52%
|
Kasstroomconversie (ebitda)
|
53,83%
|
45,39%
|
47,38%
|
31,88%
|
49,18%
|
18,8%
|
32,24%
|
35,73%
|
Kasstroomconversie (nettowinst)
|
130,03%
|
130,02%
|
146,75%
|
93,95%
|
246,1%
|
73,32%
|
113,6%
|
113,43%
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,5000
|
1,000
|
0,7911
|
0,7688
|
0,8088
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
10/03/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
251,6
|
265
|
285,4
|
327,7
|
290,8
|
304,2
|
595
|
285,7
|
306,9
|
284,6
|
EBITDA
1 |
46,6
|
43,95
|
59,39
|
66,43
|
59,95
|
73,14
|
133,1
|
62,1
|
35,09
|
60,7
|
Bedrijfsresultaat (EBIT)
1 |
19,4
|
17,81
|
31,1
|
35,75
|
32,38
|
51,52
|
-
|
31,6
|
-1,543
|
34,2
|
Operationele Marge
|
7,71%
|
6,72%
|
10,9%
|
10,91%
|
11,13%
|
16,94%
|
-
|
11,06%
|
-0,5%
|
12,02%
|
Resultaat voor belastingen (EBT)
|
-
|
18,19
|
43,36
|
-
|
20,88
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
18,2
|
12,07
|
29,34
|
13,8
|
14,38
|
31,49
|
-
|
16
|
-15,9
|
-
|
Nettomarge
|
7,23%
|
4,55%
|
10,28%
|
4,21%
|
4,94%
|
10,35%
|
-
|
5,6%
|
-5,18%
|
-
|
WPA
|
-
|
0,2300
|
0,5600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/05/22
|
4/08/22
|
3/11/22
|
9/02/23
|
10/05/23
|
10/08/23
|
10/08/23
|
9/11/23
|
7/02/24
|
8/05/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
440
|
480
|
628
|
691
|
703
|
721
|
672
|
615
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,472
x
|
2,297
x
|
2,944
x
|
3,195
x
|
3,058
x
|
3,232
x
|
2,693
x
|
2,31
x
|
Free Cash Flow
1 |
95,8
|
94,9
|
101
|
69
|
113
|
42
|
80,4
|
95,1
|
ROE (netto-inkomsten/eigen vermogen)
|
28,3%
|
21,9%
|
16,5%
|
14,7%
|
16,1%
|
11,4%
|
13,3%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
7,69%
|
7,5%
|
6,15%
|
5,04%
|
5,6%
|
3,68%
|
4,09%
|
4,52%
|
Totale activa
1 |
958,2
|
972,8
|
1.120
|
1.457
|
820,3
|
1.557
|
1.732
|
1.855
|
Nettoactief per aandeel
2 |
5,350
|
11,90
|
11,70
|
12,90
|
12,80
|
12,40
|
12,80
|
13,40
|
Cashflow per aandeel
2 |
2,240
|
2,900
|
3,120
|
2,770
|
3,440
|
2,190
|
2,980
|
3,210
|
Capex
1 |
43,7
|
55,1
|
64,2
|
76,1
|
66,5
|
66,6
|
71,6
|
78,8
|
Capex/omzet
|
5,86%
|
6,58%
|
6,26%
|
6,73%
|
5,6%
|
5,62%
|
5,86%
|
6,23%
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
10/03/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,89
EUR Gemiddelde koersdoel
29,95
EUR Spread / Gemiddelde doel +88,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,27% | 394 mld. | | +34,23% | 237 mld. | | +7,69% | 158 mld. | | +27,86% | 64,98 mld. | | +38,72% | 39,29 mld. | | +163,50% | 28,58 mld. | | -15,80% | 24,05 mld. | | +28,01% | 21,89 mld. | | +49,51% | 14,39 mld. |
Ondernemingssoftware
|