Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,74
USD
|
+0,76%
|
|
+7,37%
|
-10,75%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
301
|
680
|
3.986
|
2.964
|
2.895
|
1.560
|
1.560
|
-
|
Bedrijfswaarde
1 |
385,3
|
908,3
|
4.157
|
2.240
|
-364,1
|
-992,7
|
-999,4
|
-1.305
|
K/w-verhouding
|
7,99
x
|
24,3
x
|
33,3
x
|
4,09
x
|
1,62
x
|
4,73
x
|
6,37
x
|
3,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
2,36%
|
1,56%
|
3,54%
|
Marktkapitalisatie/omzet
|
1
x
|
1,94
x
|
5,9
x
|
1,77
x
|
0,63
x
|
0,89
x
|
0,64
x
|
0,52
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
2,6
x
|
6,15
x
|
1,33
x
|
-0,08
x
|
-0,43
x
|
-0,41
x
|
-0,43
x
|
Bedrijfswaarde/EBITDA
|
3,2
x
|
9,53
x
|
16,2
x
|
1,98
x
|
-0,12
x
|
-1,08
x
|
-1,43
x
|
-1,07
x
|
Bedrijfswaarde/FCF
|
6,75
x
|
-8,59
x
|
45,3
x
|
15,9
x
|
-0,29
x
|
-13,2
x
|
1,75
x
|
-6,58
x
|
FCF Yield
|
14,8%
|
-11,6%
|
2,21%
|
6,28%
|
-345%
|
-7,58%
|
57,1%
|
-15,2%
|
Price to Book
|
0,47
x
|
1,23
x
|
5,61
x
|
1,38
x
|
0,6
x
|
0,31
x
|
0,28
x
|
0,27
x
|
Aantal aandelen (in duizenden)
|
64.319
|
66.406
|
69.484
|
73.514
|
74.980
|
65.700
|
65.700
|
-
|
Referentieprijs
2 |
4,680
|
10,24
|
57,36
|
40,32
|
38,61
|
23,74
|
23,74
|
23,74
|
Datum van publicatie
|
13/03/19
|
11/03/20
|
9/03/21
|
28/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
301,6
|
350
|
675,6
|
1.679
|
4.608
|
2.309
|
2.434
|
3.019
|
EBITDA
1 |
120,4
|
95,3
|
256,5
|
1.133
|
3.151
|
918,6
|
697,6
|
1.222
|
Bedrijfsresultaat (EBIT)
1 |
81,48
|
47,48
|
187,9
|
1.051
|
3.041
|
783,4
|
447,6
|
862,9
|
Operationele Marge
|
27,02%
|
13,57%
|
27,81%
|
62,63%
|
65,98%
|
33,94%
|
18,39%
|
28,58%
|
Resultaat voor belastingen (EBT)
1 |
73,79
|
37,89
|
162,1
|
1.035
|
3.057
|
818,5
|
484,7
|
892,9
|
Nettowinst (verlies)
1 |
38,12
|
29,52
|
129,2
|
756,2
|
1.860
|
421,2
|
255,8
|
435,7
|
Nettomarge
|
12,64%
|
8,44%
|
19,12%
|
45,05%
|
40,36%
|
18,24%
|
10,51%
|
14,43%
|
WPA
2 |
0,5860
|
0,4220
|
1,720
|
9,850
|
23,86
|
5,620
|
3,725
|
6,248
|
Free Cash Flow
1 |
57,07
|
-105,7
|
91,85
|
140,6
|
1.257
|
158,9
|
-570,9
|
198,3
|
FCF-marge
|
18,92%
|
-30,2%
|
13,6%
|
8,37%
|
27,28%
|
6,68%
|
-23,45%
|
6,57%
|
Kasstroomconversie (ebitda)
|
47,41%
|
-
|
35,8%
|
12,41%
|
39,91%
|
15,81%
|
-
|
16,23%
|
Kasstroomconversie (nettowinst)
|
149,7%
|
-
|
71,09%
|
18,59%
|
67,6%
|
34,82%
|
-
|
45,51%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,5600
|
0,3700
|
0,8400
|
Datum van publicatie
|
13/03/19
|
11/03/20
|
9/03/21
|
28/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
441,4
|
585,8
|
395,5
|
1.280
|
1.244
|
1.220
|
864,3
|
2.084
|
709,8
|
636,7
|
484,8
|
477,1
|
491,9
|
557,8
|
730,3
|
823,3
|
EBITDA
1 |
311,7
|
441,8
|
251,1
|
826,8
|
955,4
|
720
|
-
|
-
|
490,2
|
230
|
70,21
|
128,2
|
105,7
|
138,3
|
267,1
|
290,4
|
Bedrijfsresultaat (EBIT)
1 |
292,4
|
421,7
|
228,1
|
796,9
|
927,6
|
693
|
623,1
|
1.316
|
463,8
|
213,9
|
22,47
|
83,29
|
54,7
|
83,7
|
208,9
|
228,6
|
Operationele Marge
|
66,25%
|
71,99%
|
57,67%
|
62,24%
|
74,56%
|
56,82%
|
72,09%
|
63,15%
|
65,34%
|
33,59%
|
4,63%
|
17,46%
|
11,12%
|
15,01%
|
28,6%
|
27,77%
|
Resultaat voor belastingen (EBT)
1 |
286
|
417,9
|
229,4
|
797
|
923,9
|
701
|
635
|
1.336
|
475,8
|
206,9
|
39,28
|
96,52
|
68,5
|
97,5
|
222,6
|
242,4
|
Nettowinst (verlies)
1 |
232,1
|
292,3
|
148,6
|
535,8
|
627,8
|
323,4
|
372,9
|
696,3
|
278,8
|
103,7
|
-6,312
|
44,95
|
42,2
|
56,1
|
128,2
|
139,6
|
Nettomarge
|
52,59%
|
49,9%
|
37,56%
|
41,85%
|
50,46%
|
26,52%
|
43,15%
|
33,41%
|
39,28%
|
16,29%
|
-1,3%
|
9,42%
|
8,58%
|
10,06%
|
17,55%
|
16,96%
|
WPA
2 |
3,030
|
3,810
|
1,940
|
6,990
|
8,180
|
4,180
|
-
|
-
|
3,520
|
1,340
|
-0,0900
|
0,6400
|
0,5600
|
0,8000
|
1,830
|
2,000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/08/21
|
28/10/21
|
28/02/22
|
21/04/22
|
3/08/22
|
27/10/22
|
28/02/23
|
28/02/23
|
27/04/23
|
3/08/23
|
30/10/23
|
28/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
84,3
|
228
|
172
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
724
|
3.259
|
3.048
|
2.559
|
2.865
|
Hefboom (schuld/ebitda)
|
0,7002
x
|
2,395
x
|
0,6688
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
57,1
|
-106
|
91,8
|
141
|
1.257
|
159
|
-571
|
198
|
ROE (netto-inkomsten/eigen vermogen)
|
8,32%
|
5,41%
|
19,4%
|
51,5%
|
53,1%
|
8,81%
|
5,16%
|
8,24%
|
ROA (netto-inkomsten/totale activa)
|
4,75%
|
2,87%
|
10,6%
|
33%
|
34%
|
5,6%
|
3,78%
|
6,14%
|
Totale activa
1 |
801,9
|
1.028
|
1.220
|
2.291
|
5.468
|
7.518
|
6.763
|
7.096
|
Nettoactief per aandeel
2 |
9,910
|
8,340
|
10,20
|
29,20
|
63,90
|
76,30
|
84,40
|
89,40
|
Cashflow per aandeel
2 |
2,610
|
2,590
|
2,800
|
8,330
|
32,50
|
21,50
|
11,90
|
13,70
|
Capex
1 |
143
|
279
|
118
|
499
|
1.205
|
1.212
|
1.124
|
618
|
Capex/omzet
|
47,44%
|
79,73%
|
17,51%
|
29,69%
|
26,16%
|
50,94%
|
46,17%
|
20,48%
|
Datum van publicatie
|
13/03/19
|
11/03/20
|
9/03/21
|
28/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
Laatste slotkoers
23,74
USD Gemiddelde koersdoel
29,45
USD Spread / Gemiddelde doel +24,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,75% | 1,56 mld. | | -18,69% | 19,47 mld. | | +3,74% | 19,13 mld. | | -15,29% | 15,23 mld. | | -13,38% | 13,47 mld. | | -13,32% | 10,6 mld. | | +37,48% | 7,64 mld. | | -16,81% | 7,26 mld. | | -30,07% | 6,63 mld. | | +16,23% | 6,03 mld. |
Fotovoltaïsche zonne-energiesystemen & -apparatuur
|