Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
121,7
USD
|
+0,04%
|
|
-0,24%
|
-14,30%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
20.710
|
24.681
|
29.658
|
33.158
|
30.221
|
26.537
|
-
|
-
|
Bedrijfswaarde
1 |
23.943
|
26.491
|
32.090
|
35.937
|
32.962
|
29.479
|
29.166
|
28.228
|
K/w-verhouding
|
25,2
x
|
18,6
x
|
22,7
x
|
20,8
x
|
-30,5
x
|
17,5
x
|
15
x
|
13
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,88
x
|
0,97
x
|
1,13
x
|
1,17
x
|
0,99
x
|
0,84
x
|
0,8
x
|
0,76
x
|
Bedrijfswaarde/omzet
|
1,01
x
|
1,04
x
|
1,22
x
|
1,27
x
|
1,08
x
|
0,94
x
|
0,88
x
|
0,81
x
|
Bedrijfswaarde/EBITDA
|
10,7
x
|
10,3
x
|
12,7
x
|
12
x
|
12,5
x
|
9,64
x
|
8,54
x
|
7,34
x
|
Bedrijfswaarde/FCF
|
28,7
x
|
14,6
x
|
78,2
x
|
98,2
x
|
56,5
x
|
222
x
|
38,1
x
|
22,8
x
|
FCF Yield
|
3,49%
|
6,86%
|
1,28%
|
1,02%
|
1,77%
|
0,45%
|
2,62%
|
4,38%
|
Price to Book
|
3,33
x
|
3,42
x
|
3,91
x
|
-
|
-
|
2,83
x
|
2,51
x
|
1,77
x
|
Aantal aandelen (in duizenden)
|
236.662
|
235.192
|
224.956
|
221.184
|
217.872
|
217.983
|
-
|
-
|
Referentieprijs
2 |
87,51
|
104,9
|
131,8
|
149,9
|
138,7
|
121,7
|
121,7
|
121,7
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
23.611
|
25.509
|
26.310
|
28.332
|
30.604
|
31.430
|
33.111
|
35.054
|
EBITDA
1 |
2.245
|
2.574
|
2.527
|
3.004
|
2.629
|
3.057
|
3.417
|
3.845
|
Bedrijfsresultaat (EBIT)
1 |
1.600
|
1.888
|
1.811
|
2.236
|
1.788
|
2.068
|
2.395
|
2.751
|
Operationele Marge
|
6,78%
|
7,4%
|
6,88%
|
7,89%
|
5,84%
|
6,58%
|
7,23%
|
7,85%
|
Resultaat voor belastingen (EBT)
1 |
1.099
|
1.740
|
1.632
|
2.111
|
-988,7
|
1.986
|
2.299
|
2.638
|
Nettowinst (verlies)
1 |
827
|
1.342
|
1.328
|
1.615
|
-998,4
|
1.508
|
1.746
|
1.999
|
Nettomarge
|
3,5%
|
5,26%
|
5,05%
|
5,7%
|
-3,26%
|
4,8%
|
5,27%
|
5,7%
|
WPA
2 |
3,470
|
5,650
|
5,800
|
7,210
|
-4,550
|
6,966
|
8,090
|
9,341
|
Free Cash Flow
1 |
835
|
1.818
|
410,3
|
366
|
583,2
|
132,8
|
765,3
|
1.236
|
FCF-marge
|
3,54%
|
7,12%
|
1,56%
|
1,29%
|
1,91%
|
0,42%
|
2,31%
|
3,52%
|
Kasstroomconversie (ebitda)
|
37,19%
|
70,6%
|
16,23%
|
12,18%
|
22,18%
|
4,35%
|
22,4%
|
32,13%
|
Kasstroomconversie (nettowinst)
|
100,97%
|
135,44%
|
30,9%
|
22,66%
|
-
|
8,81%
|
43,83%
|
61,8%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
6.418
|
7.077
|
6.903
|
6.768
|
6.940
|
7.721
|
7.324
|
7.325
|
7.315
|
8.640
|
7.653
|
7.590
|
7.618
|
8.490
|
8.049
|
EBITDA
1 |
489
|
767,5
|
920,4
|
698,9
|
570,3
|
814,6
|
616,1
|
490,8
|
517,5
|
975,3
|
676,6
|
612,8
|
689,7
|
1.107
|
756
|
Bedrijfsresultaat (EBIT)
1 |
310,5
|
578,8
|
731,5
|
505,4
|
381,3
|
618,1
|
419,7
|
287,8
|
301,7
|
749,1
|
435,1
|
370
|
438,6
|
825,9
|
503,5
|
Operationele Marge
|
4,84%
|
8,18%
|
10,6%
|
7,47%
|
5,49%
|
8,01%
|
5,73%
|
3,93%
|
4,12%
|
8,67%
|
5,69%
|
4,87%
|
5,76%
|
9,73%
|
6,26%
|
Resultaat voor belastingen (EBT)
1 |
276,9
|
499,2
|
697,5
|
474,7
|
348,4
|
590
|
393,7
|
263,7
|
271,1
|
-1.917
|
408,9
|
341,7
|
420,1
|
816,1
|
475,8
|
Nettowinst (verlies)
1 |
216,8
|
454,2
|
536,4
|
359,9
|
266,9
|
452,2
|
299
|
200,4
|
212
|
-1.710
|
311,7
|
261,8
|
318,7
|
615,9
|
362,9
|
Nettomarge
|
3,38%
|
6,42%
|
7,77%
|
5,32%
|
3,85%
|
5,86%
|
4,08%
|
2,74%
|
2,9%
|
-19,79%
|
4,07%
|
3,45%
|
4,18%
|
7,25%
|
4,51%
|
WPA
2 |
0,9600
|
2,010
|
2,370
|
1,600
|
1,200
|
2,040
|
1,350
|
0,9100
|
0,9700
|
-7,850
|
1,437
|
1,202
|
1,464
|
2,862
|
1,685
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/11/21
|
2/03/22
|
26/05/22
|
25/08/22
|
22/11/22
|
1/03/23
|
25/05/23
|
24/08/23
|
29/11/23
|
13/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
3.233
|
1.810
|
2.432
|
2.779
|
2.741
|
2.942
|
2.629
|
1.691
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,44
x
|
0,7029
x
|
0,9623
x
|
0,925
x
|
1,043
x
|
0,9623
x
|
0,7693
x
|
0,4398
x
|
Free Cash Flow
1 |
835
|
1.818
|
410
|
366
|
583
|
133
|
765
|
1.236
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
19,8%
|
17,7%
|
19,6%
|
16,1%
|
18,7%
|
18,9%
|
18,9%
|
ROA (netto-inkomsten/totale activa)
|
5%
|
6,66%
|
6,3%
|
7,22%
|
5,74%
|
6,88%
|
7,41%
|
7,44%
|
Totale activa
1 |
16.538
|
20.135
|
21.078
|
22.372
|
-17.387
|
21.921
|
23.548
|
26.865
|
Nettoactief per aandeel
2 |
26,20
|
30,70
|
33,70
|
-
|
-
|
43,10
|
48,60
|
68,90
|
Cashflow per aandeel
2 |
7,850
|
11,40
|
6,250
|
7,210
|
12,20
|
12,00
|
14,40
|
15,70
|
Capex
1 |
1.035
|
899
|
1.021
|
1.249
|
2.101
|
2.224
|
2.181
|
1.958
|
Capex/omzet
|
4,38%
|
3,52%
|
3,88%
|
4,41%
|
6,87%
|
7,08%
|
6,59%
|
5,58%
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
13/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
121,7
USD Gemiddelde koersdoel
149,4
USD Spread / Gemiddelde doel +22,76% Consensus |