Beurs gesloten -
Nyse
22:00:02 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
47,16
USD
|
-0,13%
|
|
+0,17%
|
+14,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.513
|
4.800
|
3.986
|
4.010
|
5.408
|
6.209
|
-
|
-
|
Bedrijfswaarde
1 |
7.219
|
5.432
|
4.631
|
4.848
|
6.096
|
6.663
|
6.674
|
6.436
|
K/w-verhouding
|
25,8
x
|
41,4
x
|
31,9
x
|
21,3
x
|
29
x
|
18,8
x
|
16
x
|
14,2
x
|
Dividendrendement
|
1,53%
|
2,17%
|
2,61%
|
2,61%
|
1,94%
|
1,81%
|
1,88%
|
2,03%
|
Marktkapitalisatie/omzet
|
1,65
x
|
1,29
x
|
1,13
x
|
1,11
x
|
1,25
x
|
1,36
x
|
1,3
x
|
1,26
x
|
Bedrijfswaarde/omzet
|
1,83
x
|
1,46
x
|
1,31
x
|
1,34
x
|
1,41
x
|
1,46
x
|
1,4
x
|
1,31
x
|
Bedrijfswaarde/EBITDA
|
13,1
x
|
11,6
x
|
11,8
x
|
15,4
x
|
12,3
x
|
11,1
x
|
10,2
x
|
9,18
x
|
Bedrijfswaarde/FCF
|
29,3
x
|
21,5
x
|
23,7
x
|
-41,7
x
|
23,6
x
|
22,8
x
|
19,3
x
|
15,7
x
|
FCF Yield
|
3,42%
|
4,66%
|
4,22%
|
-2,4%
|
4,24%
|
4,38%
|
5,18%
|
6,38%
|
Price to Book
|
3,63
x
|
2,72
x
|
2,21
x
|
2,2
x
|
2,79
x
|
2,82
x
|
2,49
x
|
2,19
x
|
Aantal aandelen (in duizenden)
|
130.860
|
130.263
|
130.268
|
130.696
|
131.209
|
131.654
|
-
|
-
|
Referentieprijs
2 |
49,77
|
36,85
|
30,60
|
30,68
|
41,22
|
47,16
|
47,16
|
47,16
|
Datum van publicatie
|
17/02/20
|
23/02/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.945
|
3.728
|
3.541
|
3.615
|
4.321
|
4.561
|
4.763
|
4.912
|
EBITDA
1 |
550
|
467,4
|
391,3
|
315,1
|
495,3
|
602,1
|
655,1
|
701,2
|
Bedrijfsresultaat (EBIT)
1 |
445,5
|
366,6
|
291,4
|
224,1
|
411,5
|
516,8
|
569,1
|
615,5
|
Operationele Marge
|
11,29%
|
9,83%
|
8,23%
|
6,2%
|
9,52%
|
11,33%
|
11,95%
|
12,53%
|
Resultaat voor belastingen (EBT)
1 |
341,8
|
186,8
|
133,6
|
154,4
|
223,8
|
466,1
|
529,9
|
-
|
Nettowinst (verlies)
1 |
253,7
|
116,3
|
125,9
|
188,7
|
186,7
|
334
|
387,9
|
438,9
|
Nettomarge
|
6,43%
|
3,12%
|
3,56%
|
5,22%
|
4,32%
|
7,32%
|
8,14%
|
8,94%
|
WPA
2 |
1,930
|
0,8900
|
0,9600
|
1,440
|
1,420
|
2,513
|
2,944
|
3,322
|
Free Cash Flow
1 |
246,6
|
253,1
|
195,2
|
-116,3
|
258,4
|
291,8
|
345,5
|
410,4
|
FCF-marge
|
6,25%
|
6,79%
|
5,51%
|
-3,22%
|
5,98%
|
6,4%
|
7,25%
|
8,36%
|
Kasstroomconversie (ebitda)
|
44,83%
|
54,16%
|
49,89%
|
-
|
52,18%
|
48,47%
|
52,74%
|
58,53%
|
Kasstroomconversie (nettowinst)
|
97,2%
|
217,61%
|
154,97%
|
-
|
138,38%
|
87,38%
|
89,07%
|
93,52%
|
Dividend per aandeel
2 |
0,7600
|
0,8000
|
0,8000
|
0,8000
|
0,8000
|
0,8549
|
0,8881
|
0,9555
|
Datum van publicatie
|
17/02/20
|
23/02/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
919,5
|
821,1
|
882,2
|
872,9
|
1.039
|
980,3
|
1.080
|
1.095
|
1.165
|
1.087
|
1.134
|
1.142
|
1.228
|
1.070
|
1.184
|
EBITDA
1 |
108,2
|
50,76
|
87,14
|
43,66
|
133,5
|
102,8
|
133,9
|
115,5
|
143,1
|
139,8
|
147
|
148,5
|
169,4
|
-
|
157,6
|
Bedrijfsresultaat (EBIT)
1 |
85,35
|
27,21
|
63,9
|
21,19
|
111,8
|
81,25
|
112,9
|
94,99
|
122,4
|
118,2
|
125
|
126,8
|
148,2
|
-
|
135,1
|
Operationele Marge
|
9,28%
|
3,31%
|
7,24%
|
2,43%
|
10,76%
|
8,29%
|
10,45%
|
8,68%
|
10,5%
|
10,87%
|
11,02%
|
11,1%
|
12,06%
|
-
|
11,41%
|
Resultaat voor belastingen (EBT)
1 |
20,8
|
-10,5
|
57,71
|
42,45
|
64,7
|
34,45
|
76,46
|
41,41
|
71,44
|
98,06
|
114
|
113,4
|
136,8
|
-
|
-
|
Nettowinst (verlies)
1 |
16,7
|
-15,82
|
44,78
|
38,4
|
121,3
|
26,77
|
51,2
|
46,16
|
62,62
|
74,22
|
84,47
|
83,86
|
100,9
|
-
|
-
|
Nettomarge
|
1,82%
|
-1,93%
|
5,08%
|
4,4%
|
11,68%
|
2,73%
|
4,74%
|
4,22%
|
5,37%
|
6,82%
|
7,45%
|
7,34%
|
8,22%
|
-
|
-
|
WPA
2 |
0,1300
|
-0,1200
|
0,3400
|
0,2900
|
0,9200
|
0,2000
|
0,3900
|
0,3500
|
0,4700
|
0,5600
|
0,6233
|
0,6263
|
0,7635
|
-
|
-
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
-
|
0,2175
|
0,2175
|
0,2175
|
0,2362
|
0,2362
|
Datum van publicatie
|
23/02/22
|
2/05/22
|
27/07/22
|
31/10/22
|
21/02/23
|
1/05/23
|
1/08/23
|
25/10/23
|
20/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
706
|
632
|
644
|
839
|
688
|
454
|
465
|
227
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,284
x
|
1,351
x
|
1,647
x
|
2,661
x
|
1,389
x
|
0,754
x
|
0,7101
x
|
0,3234
x
|
Free Cash Flow
1 |
247
|
253
|
195
|
-116
|
258
|
292
|
346
|
410
|
ROE (netto-inkomsten/eigen vermogen)
|
16,9%
|
13,1%
|
10,3%
|
7,96%
|
14,8%
|
16,8%
|
16,8%
|
16,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
13,70
|
13,60
|
13,80
|
14,00
|
14,80
|
16,70
|
18,90
|
21,50
|
Cashflow per aandeel
|
-
|
2,380
|
1,910
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
66,2
|
57,4
|
54,9
|
76,3
|
67,4
|
86,9
|
101
|
103
|
Capex/omzet
|
1,68%
|
1,54%
|
1,55%
|
2,11%
|
1,56%
|
1,91%
|
2,11%
|
2,09%
|
Datum van publicatie
|
17/02/20
|
23/02/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
47,16
USD Gemiddelde koersdoel
51,89
USD Spread / Gemiddelde doel +10,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,41% | 6,21 mld. | | +1,54% | 16,69 mld. | | -7,56% | 13,56 mld. | | -12,35% | 4,7 mld. | | -0,15% | 2,92 mld. | | +30,20% | 1,88 mld. | | +48,26% | 1,25 mld. | | +0,75% | 1,2 mld. | | +26,50% | 1,09 mld. | | -6,64% | 869 mln. |
Pomp & Pompmateriaal
|