Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
149,7
USD
|
+1,83%
|
|
+2,79%
|
+51,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
415,1
|
393,6
|
686,5
|
873,5
|
692,1
|
1.043
|
-
|
Bedrijfswaarde
1 |
415,1
|
393,6
|
686,5
|
873,5
|
692,1
|
1.043
|
1.043
|
K/w-verhouding
|
21,2
x
|
16,5
x
|
17
x
|
20,7
x
|
18,3
x
|
25,3
x
|
22,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,92
x
|
0,77
x
|
1,21
x
|
1,48
x
|
1,11
x
|
1,59
x
|
1,51
x
|
Bedrijfswaarde/omzet
|
0,92
x
|
0,77
x
|
1,21
x
|
1,48
x
|
1,11
x
|
1,59
x
|
1,51
x
|
Bedrijfswaarde/EBITDA
|
9,42
x
|
7,76
x
|
10
x
|
12
x
|
10,1
x
|
14,4
x
|
13,2
x
|
Bedrijfswaarde/FCF
|
54,1
x
|
11,5
x
|
9,95
x
|
52,8
x
|
-
|
21,2
x
|
16,7
x
|
FCF Yield
|
1,85%
|
8,72%
|
10%
|
1,89%
|
-
|
4,71%
|
5,98%
|
Price to Book
|
2,1
x
|
1,92
x
|
3,42
x
|
4,15
x
|
-
|
4,32
x
|
3,74
x
|
Aantal aandelen (in duizenden)
|
7.739
|
7.776
|
7.427
|
7.135
|
7.002
|
6.965
|
-
|
Referentieprijs
2 |
53,64
|
50,61
|
92,43
|
122,4
|
98,85
|
149,7
|
149,7
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
451,4
|
508,4
|
565,9
|
590,9
|
624
|
656,2
|
689,5
|
EBITDA
1 |
44,08
|
50,72
|
68,39
|
72,92
|
68,26
|
72,58
|
78,7
|
Bedrijfsresultaat (EBIT)
1 |
34,73
|
34,8
|
55,74
|
58,74
|
57,54
|
60,35
|
66,22
|
Operationele Marge
|
7,69%
|
6,84%
|
9,85%
|
9,94%
|
9,22%
|
9,2%
|
9,6%
|
Resultaat voor belastingen (EBT)
1 |
26,8
|
33,62
|
54,28
|
58,8
|
52,29
|
58,01
|
64,96
|
Nettowinst (verlies)
1 |
20,75
|
24,51
|
41,68
|
43,62
|
38,48
|
41,58
|
46,26
|
Nettomarge
|
4,6%
|
4,82%
|
7,36%
|
7,38%
|
6,17%
|
6,34%
|
6,71%
|
WPA
2 |
2,530
|
3,070
|
5,450
|
5,910
|
5,390
|
5,923
|
6,673
|
Free Cash Flow
1 |
7,678
|
34,33
|
68,99
|
16,54
|
-
|
49,09
|
62,34
|
FCF-marge
|
1,7%
|
6,75%
|
12,19%
|
2,8%
|
-
|
7,48%
|
9,04%
|
Kasstroomconversie (ebitda)
|
17,42%
|
67,69%
|
100,87%
|
22,67%
|
-
|
67,63%
|
79,22%
|
Kasstroomconversie (nettowinst)
|
37,01%
|
140,1%
|
165,52%
|
37,91%
|
-
|
118,05%
|
134,77%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
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 |
136,4
|
134,8
|
148,4
|
149,1
|
148,4
|
145
|
152,8
|
162
|
147,6
|
161,6
|
161,6
|
167,3
|
164,4
|
163
|
-
|
EBITDA
1 |
16,18
|
15,23
|
18,88
|
19,8
|
19,62
|
14,63
|
16,68
|
18,8
|
13,76
|
19,03
|
17,17
|
19,04
|
17,77
|
18,63
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13,04
|
12,36
|
15,53
|
15,01
|
16,59
|
13,3
|
13,69
|
15,91
|
10,79
|
17,14
|
14,15
|
16,01
|
14,7
|
15,52
|
-
|
Operationele Marge
|
9,56%
|
9,17%
|
10,47%
|
10,07%
|
11,18%
|
9,18%
|
8,96%
|
9,83%
|
7,31%
|
10,61%
|
8,76%
|
9,57%
|
8,95%
|
9,52%
|
-
|
Resultaat voor belastingen (EBT)
1 |
12,85
|
11,94
|
15,52
|
16,24
|
15,89
|
11,14
|
12,59
|
13,61
|
10,52
|
15,56
|
13,75
|
15,06
|
14,18
|
15,02
|
-
|
Nettowinst (verlies)
1 |
10,94
|
8,667
|
11,43
|
11,64
|
11,88
|
8,673
|
8,918
|
9,508
|
8,596
|
11,46
|
9,819
|
10,75
|
10,13
|
10,89
|
-
|
Nettomarge
|
8,02%
|
6,43%
|
7,7%
|
7,81%
|
8%
|
5,98%
|
5,83%
|
5,87%
|
5,83%
|
7,09%
|
6,08%
|
6,42%
|
6,16%
|
6,68%
|
-
|
WPA
2 |
1,440
|
1,140
|
1,520
|
1,570
|
1,630
|
1,190
|
1,230
|
1,340
|
1,210
|
1,620
|
1,397
|
1,530
|
1,440
|
1,557
|
1,560
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
3/03/22
|
5/05/22
|
4/08/22
|
3/11/22
|
2/03/23
|
4/05/23
|
3/08/23
|
2/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,68
|
34,3
|
69
|
16,5
|
-
|
49,1
|
62,3
|
ROE (netto-inkomsten/eigen vermogen)
|
12,5%
|
13,1%
|
20,2%
|
21%
|
-
|
18,4%
|
18,5%
|
ROA (netto-inkomsten/totale activa)
|
5,46%
|
4,9%
|
7,53%
|
7,93%
|
-
|
7,3%
|
7,8%
|
Totale activa
1 |
380,1
|
500,4
|
553,3
|
550,3
|
-
|
569,6
|
593,1
|
Nettoactief per aandeel
2 |
25,50
|
26,30
|
27,00
|
29,50
|
-
|
34,70
|
40,00
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
16,7
|
17,1
|
2,62
|
3,81
|
-
|
14,5
|
5
|
Capex/omzet
|
3,7%
|
3,36%
|
0,46%
|
0,65%
|
-
|
2,21%
|
0,73%
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
149,7
USD Gemiddelde koersdoel
163
USD Spread / Gemiddelde doel +8,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +51,45% | 1,04 mld. | | +10,55% | 67,6 mld. | | +11,64% | 18,21 mld. | | +21,03% | 13,41 mld. | | +9,40% | 13,37 mld. | | +16,53% | 9,94 mld. | | -32,90% | 5,74 mld. | | -10,98% | 5,57 mld. | | -4,09% | 4,91 mld. | | -4,83% | 4,87 mld. |
Bedrijfsondersteunende diensten - NEC
|