Beurs gesloten -
Nyse
22:00:02 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,86
USD
|
+0,97%
|
|
+1,26%
|
-15,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
745,7
|
574,5
|
2.119
|
921,5
|
1.810
|
1.547
|
-
|
Bedrijfswaarde
1 |
745,7
|
574,5
|
2.119
|
921,5
|
1.810
|
1.547
|
1.547
|
K/w-verhouding
|
11,6
x
|
4,86
x
|
7,34
x
|
4,35
x
|
7,87
x
|
8,05
x
|
6,53
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,69
x
|
1,42
x
|
3,09
x
|
1,47
x
|
2,63
x
|
2,27
x
|
2,06
x
|
Bedrijfswaarde/omzet
|
2,69
x
|
1,42
x
|
3,09
x
|
1,47
x
|
2,63
x
|
2,27
x
|
2,06
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,89
x
|
0,64
x
|
1,75
x
|
0,73
x
|
1,21
x
|
0,9
x
|
0,78
x
|
Aantal aandelen (in duizenden)
|
31.320
|
31.601
|
32.412
|
32.515
|
31.414
|
31.652
|
-
|
Referentieprijs
2 |
23,81
|
18,18
|
65,37
|
28,34
|
57,62
|
48,86
|
48,86
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
24/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
277,3
|
403,7
|
686,2
|
624,9
|
689
|
680,5
|
751,8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
126,3
|
228,4
|
469,8
|
400,7
|
416,6
|
381,4
|
433,8
|
Operationele Marge
|
45,56%
|
56,58%
|
68,46%
|
64,12%
|
60,46%
|
56,05%
|
57,7%
|
Resultaat voor belastingen (EBT)
1 |
102,1
|
176
|
441,2
|
291,3
|
330,7
|
286,3
|
341,3
|
Nettowinst (verlies)
1 |
64,87
|
118,5
|
300,1
|
218,4
|
235,4
|
201,9
|
245,1
|
Nettomarge
|
23,39%
|
29,36%
|
43,74%
|
34,95%
|
34,17%
|
29,68%
|
32,61%
|
WPA
2 |
2,050
|
3,740
|
8,910
|
6,510
|
7,320
|
6,069
|
7,478
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
24/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
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 |
220,2
|
194
|
164,9
|
165,1
|
159,4
|
135,5
|
150,3
|
165,7
|
200,2
|
172,9
|
160,8
|
165,9
|
174,4
|
179,6
|
181,5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
167,2
|
129,3
|
112,4
|
105,7
|
101
|
81,38
|
89,28
|
96,83
|
128,6
|
101,9
|
83,67
|
90,14
|
96,95
|
102,1
|
101,4
|
Operationele Marge
|
75,94%
|
66,68%
|
68,12%
|
64,01%
|
63,37%
|
60,07%
|
59,41%
|
58,45%
|
64,22%
|
58,93%
|
52,04%
|
54,33%
|
55,58%
|
56,85%
|
55,84%
|
Resultaat voor belastingen (EBT)
1 |
152,3
|
115,2
|
96,09
|
77,55
|
81,81
|
35,85
|
68,28
|
68,34
|
110,2
|
83,89
|
65,38
|
67,88
|
72,57
|
76,47
|
77,32
|
Nettowinst (verlies)
1 |
110,2
|
98,65
|
74,9
|
56,52
|
61,36
|
25,62
|
50,26
|
44,01
|
82,95
|
58,22
|
45,93
|
48,38
|
51,98
|
54,84
|
57,09
|
Nettomarge
|
50,07%
|
50,86%
|
45,41%
|
34,23%
|
38,51%
|
18,91%
|
33,45%
|
26,56%
|
41,44%
|
33,67%
|
28,56%
|
29,16%
|
29,8%
|
30,54%
|
31,45%
|
WPA
2 |
3,250
|
2,870
|
2,180
|
1,680
|
1,850
|
0,7700
|
1,550
|
1,390
|
2,580
|
1,790
|
1,400
|
1,456
|
1,569
|
1,648
|
1,670
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
24/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
25/01/23
|
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
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,3%
|
14,6%
|
28,8%
|
17,4%
|
17,3%
|
12,9%
|
13,4%
|
ROA (netto-inkomsten/totale activa)
|
0,74%
|
0,85%
|
1,64%
|
1,13%
|
1,16%
|
1%
|
1,09%
|
Totale activa
1 |
8.766
|
13.946
|
18.301
|
19.328
|
20.297
|
20.252
|
22.514
|
Nettoactief per aandeel
2 |
26,70
|
28,40
|
37,30
|
39,10
|
47,70
|
54,40
|
62,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
24/01/22
|
25/01/23
|
25/01/24
|
-
|
-
|
Laatste slotkoers
48,86
USD Gemiddelde koersdoel
65,4
USD Spread / Gemiddelde doel +33,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,20% | 1,55 mld. | | +16,85% | 571 mld. | | +14,20% | 301 mld. | | +18,59% | 252 mld. | | +25,74% | 216 mld. | | +21,29% | 183 mld. | | +25,50% | 170 mld. | | +9,52% | 162 mld. | | +5,28% | 146 mld. | | -15,88% | 131 mld. |
Banken - Andere
|