Geschatte realtime
Cboe BZX
18:32:06 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
61,74
USD
|
-1,67%
|
|
-0,67%
|
+25,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.654
|
4.440
|
4.335
|
3.414
|
2.707
|
3.458
|
-
|
-
|
Bedrijfswaarde
1 |
4.137
|
4.811
|
4.755
|
4.123
|
3.492
|
4.110
|
3.933
|
3.582
|
K/w-verhouding
|
-211
x
|
-1.372
x
|
331
x
|
-42
x
|
-11,3
x
|
76,6
x
|
47,4
x
|
43,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,06
x
|
4,45
x
|
3,65
x
|
2,75
x
|
2,17
x
|
2,52
x
|
2,29
x
|
2,03
x
|
Bedrijfswaarde/omzet
|
4,6
x
|
4,82
x
|
4,01
x
|
3,33
x
|
2,8
x
|
2,99
x
|
2,6
x
|
2,1
x
|
Bedrijfswaarde/EBITDA
|
21,4
x
|
19,8
x
|
18,2
x
|
18,7
x
|
13,9
x
|
13,3
x
|
10,9
x
|
8,06
x
|
Bedrijfswaarde/FCF
|
46,5
x
|
30,5
x
|
29,4
x
|
352
x
|
84
x
|
28,8
x
|
24,8
x
|
19,8
x
|
FCF Yield
|
2,15%
|
3,28%
|
3,4%
|
0,28%
|
1,19%
|
3,47%
|
4,03%
|
5,04%
|
Price to Book
|
4,23
x
|
4,56
x
|
4,53
x
|
4,42
x
|
4,77
x
|
5,09
x
|
4,48
x
|
2,97
x
|
Aantal aandelen (in duizenden)
|
52.473
|
53.950
|
54.644
|
55.326
|
54.656
|
55.074
|
-
|
-
|
Referentieprijs
2 |
69,63
|
82,29
|
79,34
|
61,70
|
49,52
|
62,79
|
62,79
|
62,79
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
900,1
|
998,2
|
1.187
|
1.240
|
1.246
|
1.374
|
1.510
|
1.703
|
EBITDA
1 |
193,3
|
242,9
|
261,7
|
220,1
|
250,9
|
308,3
|
362
|
444,6
|
Bedrijfsresultaat (EBIT)
1 |
-16,07
|
19,44
|
40,54
|
-66,02
|
-204,5
|
80,6
|
121,7
|
138,5
|
Operationele Marge
|
-1,79%
|
1,95%
|
3,42%
|
-5,33%
|
-16,42%
|
5,87%
|
8,06%
|
8,13%
|
Resultaat voor belastingen (EBT)
1 |
-48,1
|
-8,045
|
20,36
|
-78,42
|
-233
|
56,99
|
99,72
|
230,6
|
Nettowinst (verlies)
1 |
-16,78
|
-3,11
|
13,3
|
-80,94
|
-238,7
|
43,55
|
72,34
|
84
|
Nettomarge
|
-1,86%
|
-0,31%
|
1,12%
|
-6,53%
|
-19,17%
|
3,17%
|
4,79%
|
4,93%
|
WPA
2 |
-0,3300
|
-0,0600
|
0,2400
|
-1,470
|
-4,380
|
0,8200
|
1,324
|
1,442
|
Free Cash Flow
1 |
88,88
|
157,7
|
161,7
|
11,71
|
41,57
|
142,7
|
158,7
|
180,5
|
FCF-marge
|
9,87%
|
15,8%
|
13,63%
|
0,94%
|
3,34%
|
10,38%
|
10,51%
|
10,6%
|
Kasstroomconversie (ebitda)
|
45,98%
|
64,93%
|
61,77%
|
5,32%
|
16,57%
|
46,28%
|
43,83%
|
40,6%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
1.215,97%
|
-
|
-
|
327,59%
|
219,34%
|
214,88%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
303,1
|
319,6
|
321,4
|
318,9
|
306,7
|
292,9
|
298,7
|
312,4
|
316,8
|
317,6
|
325,7
|
344
|
348,5
|
358,3
|
356,8
|
EBITDA
1 |
66,19
|
56,22
|
55,7
|
57,13
|
53,5
|
53,81
|
55,42
|
57,78
|
67,24
|
75,54
|
67,43
|
74,35
|
80,92
|
86,41
|
82,17
|
Bedrijfsresultaat (EBIT)
1 |
14,14
|
-1,34
|
-6,721
|
-31,72
|
-1,046
|
-26,53
|
-11,06
|
-15,31
|
0,601
|
-178,7
|
12,79
|
14,43
|
24,92
|
30,49
|
21,97
|
Operationele Marge
|
4,66%
|
-0,42%
|
-2,09%
|
-9,95%
|
-0,34%
|
-9,06%
|
-3,7%
|
-4,9%
|
0,19%
|
-56,26%
|
3,93%
|
4,2%
|
7,15%
|
8,51%
|
6,16%
|
Resultaat voor belastingen (EBT)
1 |
10,58
|
-6,717
|
-12,69
|
-30,1
|
-6,392
|
-29,24
|
-18,99
|
-22,71
|
-3,768
|
-187,5
|
7,213
|
9,127
|
17,71
|
23,29
|
15,57
|
Nettowinst (verlies)
1 |
11,74
|
-5,109
|
-13,86
|
-23,28
|
-7,29
|
-36,5
|
-41,23
|
-21,42
|
7,091
|
-183,2
|
4,975
|
7,895
|
13,69
|
20,38
|
-
|
Nettomarge
|
3,87%
|
-1,6%
|
-4,31%
|
-7,3%
|
-2,38%
|
-12,46%
|
-13,8%
|
-6,85%
|
2,24%
|
-57,67%
|
1,53%
|
2,29%
|
3,93%
|
5,69%
|
-
|
WPA
2 |
0,2100
|
-0,0900
|
-0,2500
|
-0,4200
|
-0,1300
|
-0,6600
|
-0,7600
|
-0,3900
|
0,1300
|
-3,350
|
0,0633
|
0,1000
|
0,2233
|
0,3433
|
0,1400
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/21
|
24/02/22
|
5/05/22
|
4/08/22
|
8/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
8/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
483
|
372
|
420
|
710
|
785
|
652
|
475
|
124
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,499
x
|
1,531
x
|
1,603
x
|
3,224
x
|
3,13
x
|
2,114
x
|
1,313
x
|
0,2792
x
|
Free Cash Flow
1 |
88,9
|
158
|
162
|
11,7
|
41,6
|
143
|
159
|
181
|
ROE (netto-inkomsten/eigen vermogen)
|
15,1%
|
15,3%
|
16,3%
|
14,3%
|
21,2%
|
27,8%
|
28,6%
|
29,2%
|
ROA (netto-inkomsten/totale activa)
|
7,28%
|
7,17%
|
7,21%
|
-
|
-12%
|
2,4%
|
3,8%
|
5%
|
Totale activa
1 |
-230,5
|
-43,37
|
184,5
|
-
|
1.995
|
1.815
|
1.904
|
1.680
|
Nettoactief per aandeel
2 |
16,40
|
18,00
|
17,50
|
14,00
|
10,40
|
12,30
|
14,00
|
21,10
|
Cashflow per aandeel
|
-
|
-
|
4,520
|
2,060
|
-
|
-
|
-
|
-
|
Capex
1 |
19,8
|
67
|
88,9
|
105
|
113
|
102
|
111
|
120
|
Capex/omzet
|
2,2%
|
6,71%
|
7,49%
|
8,5%
|
9,1%
|
7,45%
|
7,34%
|
7,02%
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
62,79
USD Gemiddelde koersdoel
61,42
USD Spread / Gemiddelde doel -2,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,50% | 3,46 mld. | | +8,66% | 320 mld. | | +21,67% | 213 mld. | | -0,66% | 148 mld. | | +8,33% | 56,08 mld. | | +7,08% | 32,39 mld. | | -2,10% | 28,25 mld. | | +73,00% | 22,8 mld. | | +23,11% | 20,04 mld. | | +12,88% | 14,82 mld. |
Ondernemingssoftware
|