Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
178,7
USD
|
+2,12%
|
|
+2,11%
|
+3,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.899
|
10.483
|
9.267
|
15.968
|
18.407
|
19.129
|
-
|
-
|
Bedrijfswaarde
1 |
4.206
|
9.015
|
7.681
|
13.575
|
16.865
|
17.873
|
16.498
|
14.477
|
K/w-verhouding
|
-51,3
x
|
26,5
x
|
19,9
x
|
-365
x
|
22,3
x
|
13,2
x
|
8,43
x
|
5,95
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,93
x
|
3,87
x
|
3,17
x
|
6,1
x
|
5,55
x
|
4,24
x
|
3,4
x
|
2,87
x
|
Bedrijfswaarde/omzet
|
1,37
x
|
3,33
x
|
2,63
x
|
5,18
x
|
5,08
x
|
3,97
x
|
2,93
x
|
2,17
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
16,2
x
|
11
x
|
56
x
|
14
x
|
9,02
x
|
5,36
x
|
3,54
x
|
Bedrijfswaarde/FCF
|
-8,51
x
|
-23,8
x
|
-25,4
x
|
-449
x
|
-21,5
x
|
-72,5
x
|
13,5
x
|
6,63
x
|
FCF Yield
|
-11,8%
|
-4,21%
|
-3,94%
|
-0,22%
|
-4,65%
|
-1,38%
|
7,4%
|
15,1%
|
Price to Book
|
1,16
x
|
1,89
x
|
1,56
x
|
2,74
x
|
2,75
x
|
2,34
x
|
1,83
x
|
1,4
x
|
Aantal aandelen (in duizenden)
|
105.407
|
105.976
|
106.327
|
106.606
|
106.844
|
107.026
|
-
|
-
|
Referentieprijs
2 |
55,96
|
98,92
|
87,16
|
149,8
|
172,3
|
178,7
|
178,7
|
178,7
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.063
|
2.711
|
2.923
|
2.619
|
3.319
|
4.508
|
5.622
|
6.663
|
EBITDA
1 |
406,7
|
556,4
|
699,4
|
242,5
|
1.201
|
1.981
|
3.078
|
4.092
|
Bedrijfsresultaat (EBIT)
1 |
201,2
|
323,5
|
439,5
|
-27,24
|
892,9
|
1.576
|
2.532
|
3.558
|
Operationele Marge
|
6,57%
|
11,93%
|
15,03%
|
-1,04%
|
26,9%
|
34,96%
|
45,03%
|
53,4%
|
Resultaat voor belastingen (EBT)
1 |
-120,1
|
293,2
|
572,2
|
8,598
|
891,3
|
1.613
|
2.561
|
3.582
|
Nettowinst (verlies)
1 |
-114,9
|
398,4
|
468,7
|
-44,17
|
830,8
|
1.464
|
2.304
|
3.238
|
Nettomarge
|
-3,75%
|
14,69%
|
16,03%
|
-1,69%
|
25,03%
|
32,49%
|
40,98%
|
48,59%
|
WPA
2 |
-1,090
|
3,730
|
4,380
|
-0,4100
|
7,740
|
13,57
|
21,21
|
30,03
|
Free Cash Flow
1 |
-494,5
|
-379,5
|
-302,7
|
-30,24
|
-784,5
|
-246,4
|
1.221
|
2.183
|
FCF-marge
|
-16,14%
|
-14%
|
-10,36%
|
-1,15%
|
-23,64%
|
-5,47%
|
21,72%
|
32,76%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
39,67%
|
53,34%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
52,99%
|
67,41%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
583,5
|
907,3
|
367
|
621
|
628,9
|
1.002
|
548,3
|
810,7
|
801,1
|
1.159
|
722,1
|
1.123
|
1.259
|
1.401
|
1.073
|
EBITDA
1 |
117
|
238,5
|
7,403
|
211,4
|
-0,93
|
24,64
|
86,86
|
240,2
|
350,7
|
487,5
|
309
|
468,5
|
564,5
|
633,1
|
552,2
|
Bedrijfsresultaat (EBIT)
1 |
50,87
|
173,2
|
-57,8
|
144,8
|
-68,35
|
-45,91
|
18
|
168,5
|
273
|
397,8
|
212
|
372,8
|
458,4
|
520,6
|
448,3
|
Operationele Marge
|
8,72%
|
19,08%
|
-15,75%
|
23,32%
|
-10,87%
|
-4,58%
|
3,28%
|
20,79%
|
34,07%
|
34,33%
|
29,36%
|
33,19%
|
36,42%
|
37,16%
|
41,76%
|
Resultaat voor belastingen (EBT)
1 |
46,04
|
167,2
|
-62,75
|
139,6
|
-61,68
|
-6,572
|
35,67
|
188,5
|
290,5
|
376,7
|
224
|
387,7
|
464,2
|
530,3
|
467,8
|
Nettowinst (verlies)
1 |
45,2
|
131,4
|
-43,26
|
55,8
|
-49,17
|
-7,548
|
42,56
|
170,6
|
268,4
|
349,2
|
211
|
350,2
|
424,1
|
475,5
|
406,7
|
Nettomarge
|
7,75%
|
14,48%
|
-11,78%
|
8,99%
|
-7,82%
|
-0,75%
|
7,76%
|
21,04%
|
33,5%
|
30,14%
|
29,22%
|
31,19%
|
33,7%
|
33,94%
|
37,89%
|
WPA
2 |
0,4200
|
1,230
|
-0,4100
|
0,5200
|
-0,4600
|
-0,0700
|
0,4000
|
1,590
|
2,500
|
3,250
|
1,977
|
3,251
|
3,926
|
4,398
|
3,810
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
1/03/22
|
28/04/22
|
28/07/22
|
27/10/22
|
28/02/23
|
27/04/23
|
27/07/23
|
31/10/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.693
|
1.468
|
1.586
|
2.394
|
1.542
|
1.256
|
2.631
|
4.652
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-495
|
-380
|
-303
|
-30,2
|
-785
|
-246
|
1.221
|
2.183
|
ROE (netto-inkomsten/eigen vermogen)
|
3,05%
|
7,5%
|
6,06%
|
-0,75%
|
13,3%
|
19,2%
|
23,5%
|
24,8%
|
ROA (netto-inkomsten/totale activa)
|
2,15%
|
5,45%
|
4,79%
|
-0,56%
|
8,93%
|
13,1%
|
17,1%
|
18,9%
|
Totale activa
1 |
-5.351
|
7.312
|
9.778
|
7.832
|
9.308
|
11.199
|
13.453
|
17.090
|
Nettoactief per aandeel
2 |
48,30
|
52,40
|
56,00
|
54,70
|
62,60
|
76,30
|
97,40
|
128,0
|
Cashflow per aandeel
2 |
1,650
|
0,3500
|
2,220
|
8,200
|
5,610
|
14,00
|
21,90
|
-
|
Capex
1 |
669
|
417
|
540
|
904
|
1.387
|
1.796
|
1.113
|
1.007
|
Capex/omzet
|
21,83%
|
15,37%
|
18,48%
|
34,5%
|
41,79%
|
39,84%
|
19,8%
|
15,11%
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
178,7
USD Gemiddelde koersdoel
226,1
USD Spread / Gemiddelde doel +26,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,74% | 19,13 mld. | | -18,69% | 19,47 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. | | -6,60% | 5,98 mld. |
Fotovoltaïsche zonne-energiesystemen & -apparatuur
|