Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,36
USD
|
+0,17%
|
|
+0,14%
|
-4,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.368
|
2.878
|
4.821
|
5.602
|
5.088
|
4.867
|
-
|
-
|
Bedrijfswaarde
1 |
2.282
|
2.702
|
4.767
|
5.554
|
4.997
|
4.693
|
4.585
|
4.702
|
K/w-verhouding
|
35,6
x
|
32,9
x
|
43,2
x
|
40,1
x
|
28
x
|
23,8
x
|
20,6
x
|
17,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,39
x
|
3
x
|
4,3
x
|
3,97
x
|
3,12
x
|
2,7
x
|
2,42
x
|
2,14
x
|
Bedrijfswaarde/omzet
|
2,3
x
|
2,82
x
|
4,25
x
|
3,93
x
|
3,06
x
|
2,6
x
|
2,28
x
|
2,07
x
|
Bedrijfswaarde/EBITDA
|
14
x
|
14,3
x
|
19,5
x
|
18,7
x
|
14,3
x
|
12,1
x
|
10,5
x
|
9,64
x
|
Bedrijfswaarde/FCF
|
17,8
x
|
16,8
x
|
32,5
x
|
45,8
x
|
31,5
x
|
20,4
x
|
17,3
x
|
15,8
x
|
FCF Yield
|
5,62%
|
5,95%
|
3,07%
|
2,18%
|
3,17%
|
4,9%
|
5,78%
|
6,32%
|
Price to Book
|
3,54
x
|
3,97
x
|
6,95
x
|
7,43
x
|
5,73
x
|
4,89
x
|
4,31
x
|
3,67
x
|
Aantal aandelen (in duizenden)
|
170.473
|
169.048
|
166.515
|
165.323
|
164.923
|
165.784
|
-
|
-
|
Referentieprijs
2 |
13,89
|
17,03
|
28,95
|
33,89
|
30,85
|
29,36
|
29,36
|
29,36
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
991,3
|
958,4
|
1.122
|
1.412
|
1.631
|
1.804
|
2.009
|
2.275
|
EBITDA
1 |
163,2
|
188,7
|
244,9
|
297,5
|
349,1
|
387,2
|
435,5
|
487,9
|
Bedrijfsresultaat (EBIT)
1 |
76,45
|
110
|
155,9
|
192,2
|
238,8
|
266,5
|
305,4
|
354
|
Operationele Marge
|
7,71%
|
11,48%
|
13,89%
|
13,61%
|
14,64%
|
14,77%
|
15,2%
|
15,56%
|
Resultaat voor belastingen (EBT)
1 |
83,1
|
115,3
|
146,6
|
190,1
|
237,9
|
268
|
306,6
|
356,8
|
Nettowinst (verlies)
1 |
67,66
|
89,48
|
114,8
|
143
|
184,6
|
205,1
|
233,5
|
276
|
Nettomarge
|
6,82%
|
9,34%
|
10,23%
|
10,12%
|
11,32%
|
11,37%
|
11,62%
|
12,13%
|
WPA
2 |
0,3900
|
0,5180
|
0,6700
|
0,8460
|
1,100
|
1,236
|
1,426
|
1,700
|
Free Cash Flow
1 |
128,3
|
160,7
|
146,5
|
121,3
|
158,4
|
229,8
|
264,9
|
297
|
FCF-marge
|
12,94%
|
16,77%
|
13,05%
|
8,59%
|
9,71%
|
12,73%
|
13,18%
|
13,05%
|
Kasstroomconversie (ebitda)
|
78,62%
|
85,18%
|
59,8%
|
40,78%
|
45,37%
|
59,35%
|
60,82%
|
60,87%
|
Kasstroomconversie (nettowinst)
|
189,6%
|
179,66%
|
127,65%
|
84,85%
|
85,82%
|
112,01%
|
113,42%
|
107,6%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
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 |
290,3
|
295,5
|
329,2
|
346,8
|
361,4
|
374,7
|
400,6
|
405
|
411
|
414,1
|
425,6
|
440,1
|
458,7
|
474
|
475,2
|
EBITDA
1 |
65,64
|
59,61
|
68,94
|
74,71
|
76,85
|
76,97
|
86,5
|
89,39
|
90,58
|
82,65
|
88,53
|
93,52
|
100,1
|
104,5
|
99,41
|
Bedrijfsresultaat (EBIT)
1 |
42,44
|
36,06
|
43,98
|
47,08
|
50,11
|
51
|
59,45
|
64,81
|
60,23
|
54,27
|
59,9
|
64,96
|
69,07
|
73,3
|
68,66
|
Operationele Marge
|
14,62%
|
12,2%
|
13,36%
|
13,58%
|
13,87%
|
13,61%
|
14,84%
|
16%
|
14,66%
|
13,11%
|
14,07%
|
14,76%
|
15,06%
|
15,46%
|
14,45%
|
Resultaat voor belastingen (EBT)
1 |
30,68
|
38,08
|
47,27
|
46,83
|
51,43
|
44,57
|
59,32
|
64,56
|
58,01
|
56,05
|
60,19
|
65,48
|
69,78
|
74,07
|
68,43
|
Nettowinst (verlies)
1 |
26,51
|
28,3
|
36,18
|
35,85
|
39,1
|
31,85
|
51,33
|
49,07
|
43,88
|
40,28
|
46,14
|
50,28
|
53,36
|
56,51
|
53,28
|
Nettomarge
|
9,13%
|
9,58%
|
10,99%
|
10,34%
|
10,82%
|
8,5%
|
12,81%
|
12,12%
|
10,68%
|
9,73%
|
10,84%
|
11,42%
|
11,63%
|
11,92%
|
11,21%
|
WPA
2 |
0,1540
|
0,1660
|
0,2140
|
0,2120
|
0,2320
|
0,1880
|
0,3020
|
0,2920
|
0,2600
|
0,2400
|
0,2763
|
0,3000
|
0,3203
|
0,3411
|
0,3220
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/11/21
|
24/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
23/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
86,4
|
176
|
53,9
|
47,7
|
90,8
|
174
|
282
|
165
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
128
|
161
|
146
|
121
|
158
|
230
|
265
|
297
|
ROE (netto-inkomsten/eigen vermogen)
|
16,7%
|
17,6%
|
23,4%
|
28%
|
22,4%
|
29,7%
|
29,9%
|
28,8%
|
ROA (netto-inkomsten/totale activa)
|
9,57%
|
10%
|
13,1%
|
15,5%
|
13,2%
|
17,6%
|
18,4%
|
18,8%
|
Totale activa
1 |
707,4
|
891,8
|
877,1
|
923,3
|
1.394
|
1.166
|
1.269
|
1.468
|
Nettoactief per aandeel
2 |
3,920
|
4,290
|
4,160
|
4,560
|
5,380
|
6,010
|
6,810
|
8,000
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
40,1
|
42,2
|
37,2
|
44,8
|
52,8
|
59
|
63
|
80
|
Capex/omzet
|
4,05%
|
4,41%
|
3,32%
|
3,18%
|
3,24%
|
3,27%
|
3,14%
|
3,52%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
29,36
USD Gemiddelde koersdoel
35,94
USD Spread / Gemiddelde doel +22,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,83% | 4,87 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. | | +8,14% | 4,82 mld. |
Bedrijfsondersteunende diensten - NEC
|