Beurs gesloten -
Nyse
22:00:02 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
267,77 USD
|
+1,77%
|
|
+3,69%
|
-4,82%
|
 Fiscaal tijdperk: Mei |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
69.217
|
84.000
|
93.512
|
90.155
|
87.700
|
87.885
|
91.555
|
95.495
|
Variatie
|
-
|
21,36%
|
11,32%
|
-3,59%
|
-2,72%
|
0,21%
|
4,18%
|
4,3%
|
EBITDA
1 |
6.737
|
9.976
|
10.835
|
9.549
|
10.528
|
10.704
|
11.837
|
12.773
|
Variatie
|
-
|
48,08%
|
8,61%
|
-11,87%
|
10,25%
|
1,67%
|
10,59%
|
7,9%
|
Bedrijfsresultaat (EBIT)
1 |
3.122
|
6.180
|
6.865
|
5.373
|
6.240
|
6.437
|
7.386
|
8.146
|
Variatie
|
-
|
97,95%
|
11,08%
|
-21,73%
|
16,14%
|
3,16%
|
14,74%
|
10,3%
|
Betaalde rente
1 |
-617
|
-741
|
-636
|
-496
|
-375
|
-373,2
|
-382,6
|
-384
|
Resultaat voor belastingen (EBT)
1 |
1.669
|
6.674
|
4.896
|
5.363
|
5.836
|
5.722
|
6.648
|
6.684
|
Variatie
|
-
|
299,88%
|
-26,64%
|
9,54%
|
8,82%
|
-1,96%
|
16,18%
|
0,54%
|
Nettowinst (verlies)
1 |
1.286
|
5.230
|
3.826
|
3.972
|
4.331
|
4.304
|
5.154
|
5.546
|
Variatie
|
-
|
306,69%
|
-26,85%
|
3,82%
|
9,04%
|
-0,63%
|
19,75%
|
7,62%
|
Datum van publicatie
|
30/06/20
|
24/06/21
|
23/06/22
|
20/06/23
|
25/06/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Mei |
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
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
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
2026 Q4
|
2027 Q1
|
2027 Q2
|
---|
Omzet
1 |
17.487
|
17.358
|
19.321
|
20.563
|
21.510
|
22.600
|
22.000
|
23.474
|
23.641
|
24.394
|
23.242
|
22.800
|
22.169
|
21.930
|
21.681
|
22.165
|
21.738
|
22.100
|
21.579
|
21.967
|
21.959
|
22.350
|
22.414
|
22.758
|
22.935
|
23.530
|
23.408
|
24.163
|
Variatie
|
-
|
-0,74%
|
11,31%
|
6,43%
|
4,61%
|
5,07%
|
-2,65%
|
6,7%
|
0,71%
|
3,19%
|
-4,72%
|
-1,9%
|
-2,77%
|
-1,08%
|
-1,14%
|
2,23%
|
-1,93%
|
1,67%
|
-2,36%
|
1,8%
|
-0,03%
|
1,78%
|
0,29%
|
1,54%
|
0,78%
|
2,6%
|
-0,52%
|
3,23%
|
EBITDA
1 |
1.391
|
1.834
|
2.565
|
2.449
|
2.020
|
2.942
|
2.465
|
2.670
|
2.448
|
3.252
|
2.253
|
2.258
|
2.196
|
2.842
|
2.661
|
2.461
|
2.429
|
2.977
|
2.286
|
2.441
|
2.637
|
3.383
|
2.704
|
2.727
|
2.850
|
3.536
|
2.932
|
3.046
|
Variatie
|
-
|
31,85%
|
39,86%
|
-4,52%
|
-17,52%
|
45,64%
|
-16,21%
|
8,32%
|
-8,31%
|
32,84%
|
-30,72%
|
0,22%
|
-2,75%
|
29,42%
|
-6,37%
|
-7,52%
|
-1,3%
|
22,56%
|
-23,21%
|
6,78%
|
8,02%
|
28,32%
|
-20,09%
|
0,88%
|
4,5%
|
24,08%
|
-17,09%
|
3,89%
|
Bedrijfsresultaat (EBIT)
1 |
483
|
907
|
1.639
|
1.513
|
1.060
|
1.970
|
1.494
|
1.680
|
1.460
|
2.234
|
1.230
|
1.212
|
1.165
|
1.767
|
1.590
|
1.421
|
1.357
|
1.870
|
1.210
|
1.378
|
1.561
|
2.268
|
1.594
|
1.600
|
1.685
|
2.386
|
1.778
|
1.856
|
Variatie
|
-
|
87,78%
|
80,71%
|
-7,69%
|
-29,94%
|
85,85%
|
-24,16%
|
12,45%
|
-13,1%
|
53,01%
|
-44,94%
|
-1,46%
|
-3,88%
|
51,67%
|
-10,02%
|
-10,63%
|
-4,5%
|
37,8%
|
-35,29%
|
13,88%
|
13,3%
|
45,25%
|
-29,71%
|
0,37%
|
5,3%
|
41,64%
|
-25,49%
|
4,39%
|
Charge d'intérêts
1 |
-155
|
-174
|
-184
|
-184
|
-187
|
-186
|
-160
|
-155
|
-163
|
-158
|
-142
|
-127
|
-122
|
-105
|
-91
|
-97
|
-91
|
-96
|
-84
|
-102
|
-96,64
|
-96,2
|
-100,7
|
-101,2
|
-101,5
|
-102
|
-100
|
-100
|
Resultaat voor belastingen (EBT)
1 |
420
|
-319
|
1.606
|
1.406
|
1.049
|
2.613
|
1.457
|
1.380
|
1.375
|
684
|
1.154
|
1.059
|
1.022
|
2.128
|
1.423
|
1.202
|
1.183
|
2.028
|
1.056
|
981
|
1.491
|
2.216
|
1.473
|
1.450
|
1.621
|
2.419
|
1.753
|
1.836
|
Variatie
|
-
|
-
|
-
|
-12,45%
|
-25,39%
|
149,09%
|
-44,24%
|
-5,28%
|
-0,36%
|
-50,25%
|
68,71%
|
-8,23%
|
-3,49%
|
108,22%
|
-33,13%
|
-15,53%
|
-1,58%
|
71,43%
|
-47,93%
|
-7,1%
|
51,95%
|
48,66%
|
-33,54%
|
-1,56%
|
11,8%
|
49,25%
|
-27,53%
|
4,73%
|
Nettowinst (verlies)
1 |
315
|
-334
|
1.245
|
1.226
|
892
|
1.870
|
1.112
|
1.040
|
1.100
|
558
|
875
|
788
|
771
|
1.538
|
1.080
|
900
|
879
|
1.474
|
790
|
741
|
1.100
|
1.635
|
1.113
|
1.096
|
1.225
|
1.828
|
1.332
|
1.395
|
Variatie
|
-
|
-
|
-
|
-1,53%
|
-27,24%
|
109,64%
|
-40,53%
|
-6,47%
|
5,77%
|
-49,27%
|
56,81%
|
-9,94%
|
-2,16%
|
99,48%
|
-29,78%
|
-16,67%
|
-2,33%
|
67,69%
|
-46,4%
|
-6,2%
|
48,51%
|
48,59%
|
-31,94%
|
-1,55%
|
11,8%
|
49,18%
|
-27,11%
|
4,73%
|
Datum van publicatie
|
17/03/20
|
30/06/20
|
15/09/20
|
17/12/20
|
18/03/21
|
24/06/21
|
21/09/21
|
16/12/21
|
17/03/22
|
23/06/22
|
15/09/22
|
20/12/22
|
16/03/23
|
20/06/23
|
20/09/23
|
19/12/23
|
21/03/24
|
25/06/24
|
19/09/24
|
19/12/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: Mei |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
17.122
|
13.792
|
13.367
|
13.756
|
13.702
|
15.287
|
14.517
|
12.828
|
Variatie
|
-
|
-19,45%
|
-3,08%
|
2,91%
|
-0,39%
|
11,57%
|
-5,04%
|
-11,63%
|
Datum van publicatie
|
30/06/20
|
24/06/21
|
23/06/22
|
20/06/23
|
25/06/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
5.868
|
5.884
|
6.800
|
6.200
|
5.200
|
5.006
|
5.287
|
5.564
|
Variatie
|
-
|
0,27%
|
15,57%
|
-8,82%
|
-16,13%
|
-3,73%
|
5,62%
|
5,24%
|
Vrije kasstroom (FCF)
1 |
-749
|
4.125
|
3.069
|
2.641
|
3.136
|
3.281
|
4.069
|
3.103
|
Variatie
|
-
|
-650,73%
|
-25,6%
|
-13,95%
|
18,74%
|
4,63%
|
24%
|
-23,73%
|
Datum van publicatie
|
30/06/20
|
24/06/21
|
23/06/22
|
20/06/23
|
25/06/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
9,73%
|
11,88%
|
11,59%
|
10,59%
|
12%
|
12,18%
|
12,93%
|
13,38%
|
EBIT-marge (%)
|
4,51%
|
7,36%
|
7,34%
|
5,96%
|
7,12%
|
7,32%
|
8,07%
|
8,53%
|
EBT-marge (%)
|
2,41%
|
7,95%
|
5,24%
|
5,95%
|
6,65%
|
6,51%
|
7,26%
|
7%
|
Nettomarge (%)
|
1,86%
|
6,23%
|
4,09%
|
4,41%
|
4,94%
|
4,9%
|
5,63%
|
5,81%
|
FCF-marge (%)
|
-1,08%
|
4,91%
|
3,28%
|
2,93%
|
3,58%
|
3,73%
|
4,44%
|
3,25%
|
Vrije kasstroom/nettoresultaat (%)
|
-58,24%
|
78,87%
|
80,21%
|
66,49%
|
72,41%
|
76,24%
|
78,95%
|
55,95%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
3,9%
|
6,26%
|
6,52%
|
4,44%
|
5,14%
|
5,38%
|
6,17%
|
6,5%
|
ROE
|
13,84%
|
23,03%
|
22,41%
|
15,05%
|
16,69%
|
16,47%
|
18,49%
|
18,89%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
2,54x
|
1,38x
|
1,23x
|
1,44x
|
1,3x
|
1,43x
|
1,23x
|
1x
|
Schuld/vrije kasstroom
|
-22,86x
|
3,34x
|
4,36x
|
5,21x
|
4,37x
|
4,66x
|
3,57x
|
4,13x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
8,48%
|
7%
|
7,27%
|
6,88%
|
5,93%
|
5,7%
|
5,78%
|
5,83%
|
CAPEX / EBITDA (%)
|
87,1%
|
58,98%
|
62,76%
|
64,93%
|
49,39%
|
46,77%
|
44,67%
|
43,56%
|
CAPEX / FCF (%)
|
-783,44%
|
142,64%
|
221,57%
|
234,76%
|
165,82%
|
152,56%
|
129,95%
|
179,31%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
19,45
|
37,82
|
36,96
|
34,43
|
33,12
|
33,66
|
37,86
|
39,15
|
Variatie
|
-
|
94,39%
|
-2,26%
|
-6,84%
|
-3,83%
|
1,66%
|
12,47%
|
3,39%
|
Dividend per aandeel
1 |
2,6
|
2,7
|
3,4
|
5,86
|
5,16
|
5,504
|
5,843
|
6,125
|
Variatie
|
-
|
3,85%
|
25,93%
|
72,35%
|
-11,95%
|
6,67%
|
6,15%
|
4,83%
|
Nettoactief per aandeel
1 |
69,83
|
90,18
|
93,76
|
101,9
|
109,9
|
116,3
|
125,5
|
139,9
|
Variatie
|
-
|
29,15%
|
3,96%
|
8,69%
|
7,83%
|
5,88%
|
7,85%
|
11,51%
|
WPA
1 |
4,9
|
19,45
|
14,33
|
15,48
|
17,21
|
17,49
|
21,68
|
23,63
|
Variatie
|
-
|
296,94%
|
-26,32%
|
8,03%
|
11,18%
|
1,62%
|
23,95%
|
9,02%
|
Aantal aandelen (in duizend)
|
261.250
|
265.342
|
259.178
|
251.352
|
246.081
|
240.851
|
240.851
|
240.851
|
Datum van publicatie
|
30/06/20
|
24/06/21
|
23/06/22
|
20/06/23
|
25/06/24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
15,3x |
12,4x |
---|
PBR-ratio |
2,3x |
2,13x |
---|
EV/omzet |
0,91x |
0,86x |
---|
Dividendrendement |
2,06% |
2,18% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 267,77USD Gemiddelde koersdoel 320,69USD Spread / Gemiddelde doel +19,76% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|