slotkoers
Nasdaq
00:00:00 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
101,8
USD
|
+1,09%
|
|
+9,79%
|
+119,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.659
|
2.009
|
2.868
|
1.701
|
4.651
|
10.348
|
-
|
-
|
Bedrijfswaarde
1 |
2.853
|
2.009
|
2.868
|
3.844
|
7.078
|
13.004
|
13.278
|
13.257
|
K/w-verhouding
|
7,54
x
|
-19,2
x
|
-20,2
x
|
-7,71
x
|
22
x
|
56,6
x
|
31,9
x
|
26,3
x
|
Dividendrendement
|
6,76%
|
5,63%
|
4,56%
|
7,36%
|
2,59%
|
1,16%
|
1,16%
|
1,16%
|
Marktkapitalisatie/omzet
|
2,87
x
|
5,48
x
|
6,29
x
|
2,4
x
|
3,97
x
|
7,16
x
|
6,3
x
|
5,3
x
|
Bedrijfswaarde/omzet
|
4,93
x
|
5,48
x
|
6,29
x
|
5,43
x
|
6,04
x
|
9
x
|
8,08
x
|
6,79
x
|
Bedrijfswaarde/EBITDA
|
5,67
x
|
8,26
x
|
8,53
x
|
8,98
x
|
11,8
x
|
17,9
x
|
15,9
x
|
13,4
x
|
Bedrijfswaarde/FCF
|
-3,81
x
|
-9,96
x
|
-3,75
x
|
-23,3
x
|
-47,5
x
|
-34,6
x
|
192
x
|
71,2
x
|
FCF Yield
|
-26,2%
|
-10%
|
-26,7%
|
-4,29%
|
-2,11%
|
-2,89%
|
0,52%
|
1,4%
|
Price to Book
|
1,27
x
|
1,87
x
|
2,55
x
|
90,4
x
|
26,5
x
|
47,2
x
|
33,1
x
|
14,2
x
|
Aantal aandelen (in duizenden)
|
84.903
|
85.617
|
99.180
|
99.379
|
100.238
|
100.246
|
-
|
-
|
Referentieprijs
2 |
19,54
|
23,46
|
28,92
|
17,12
|
46,40
|
103,2
|
103,2
|
103,2
|
Datum van publicatie
|
27/02/20
|
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 |
578,8
|
366,5
|
455,8
|
708,4
|
1.171
|
1.446
|
1.643
|
1.954
|
EBITDA
1 |
503,4
|
243,3
|
336,3
|
428,1
|
597,3
|
724,7
|
837,4
|
988,2
|
Bedrijfsresultaat (EBIT)
1 |
65,22
|
47,91
|
25,91
|
143,9
|
339,7
|
413,3
|
539,3
|
668,2
|
Operationele Marge
|
11,27%
|
13,07%
|
5,68%
|
20,31%
|
29,01%
|
28,59%
|
32,82%
|
34,2%
|
Resultaat voor belastingen (EBT)
1 |
152,1
|
-110,9
|
-131,8
|
-105,3
|
184
|
245,4
|
392,4
|
518,4
|
Nettowinst (verlies)
1 |
223,3
|
-105
|
-129
|
-220,4
|
212
|
186
|
332,6
|
408,1
|
Nettomarge
|
38,58%
|
-28,66%
|
-28,3%
|
-31,11%
|
18,11%
|
12,87%
|
20,24%
|
20,89%
|
WPA
2 |
2,590
|
-1,220
|
-1,430
|
-2,220
|
2,110
|
1,824
|
3,240
|
3,922
|
Free Cash Flow
1 |
-748,7
|
-201,7
|
-765,7
|
-164,9
|
-149,1
|
-375,7
|
69,15
|
186,2
|
FCF-marge
|
-129,36%
|
-55,04%
|
-167,98%
|
-23,27%
|
-12,73%
|
-25,99%
|
4,21%
|
9,53%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
8,26%
|
18,85%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
20,79%
|
45,63%
|
Dividend per aandeel
2 |
1,320
|
1,320
|
1,320
|
1,260
|
1,200
|
1,200
|
1,200
|
1,200
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
145,8
|
137,8
|
177,9
|
230,4
|
274,3
|
292,7
|
274,3
|
291,1
|
312,7
|
326,7
|
360,2
|
368
|
384,1
|
377,5
|
391
|
EBITDA
1 |
124,8
|
51,56
|
165,3
|
108,9
|
123,5
|
127,7
|
153,1
|
154,2
|
162,3
|
164,1
|
177,6
|
188,2
|
193
|
189,2
|
198
|
Bedrijfsresultaat (EBIT)
1 |
7,58
|
-45,26
|
32,3
|
65,96
|
73,75
|
73,26
|
95,08
|
84,69
|
87,86
|
93,9
|
95,25
|
105,3
|
111
|
100,7
|
109,1
|
Operationele Marge
|
5,2%
|
-32,83%
|
18,15%
|
28,63%
|
26,89%
|
25,03%
|
34,66%
|
29,09%
|
28,09%
|
28,74%
|
26,45%
|
28,63%
|
28,89%
|
26,68%
|
27,91%
|
Resultaat voor belastingen (EBT)
1 |
-18,87
|
-226,2
|
13,17
|
0,042
|
24,74
|
31,42
|
56,61
|
45,01
|
50,97
|
45,19
|
44,85
|
74,53
|
78,84
|
72,33
|
84,36
|
Nettowinst (verlies)
1 |
-19,05
|
-229
|
11,45
|
-22,85
|
20,01
|
22,61
|
46,42
|
32,97
|
110
|
31,29
|
30,31
|
59,19
|
63,55
|
65,62
|
73,57
|
Nettomarge
|
-13,07%
|
-166,12%
|
6,43%
|
-9,92%
|
7,3%
|
7,72%
|
16,92%
|
11,33%
|
35,18%
|
9,58%
|
8,41%
|
16,09%
|
16,55%
|
17,38%
|
18,82%
|
WPA
2 |
-0,1900
|
-2,300
|
0,1100
|
-0,2300
|
0,2000
|
0,2200
|
0,4600
|
0,3300
|
1,090
|
0,3100
|
0,2975
|
0,5827
|
0,6302
|
0,6383
|
0,7117
|
Dividend per aandeel
2 |
0,3300
|
0,3300
|
0,3300
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
Datum van publicatie
|
24/02/22
|
28/04/22
|
27/07/22
|
27/10/22
|
23/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
22/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.194
|
-
|
-
|
2.142
|
2.427
|
2.655
|
2.930
|
2.909
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,373
x
|
-
|
-
|
5,004
x
|
4,063
x
|
3,664
x
|
3,499
x
|
2,944
x
|
Free Cash Flow
1 |
-749
|
-202
|
-766
|
-165
|
-149
|
-376
|
69,2
|
186
|
ROE (netto-inkomsten/eigen vermogen)
|
19,4%
|
-8,83%
|
-9,47%
|
-38,6%
|
251%
|
117%
|
149%
|
80,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-6,04%
|
9,04%
|
8,9%
|
23,3%
|
11,7%
|
Totale activa
1 |
-
|
-
|
-
|
3.647
|
2.345
|
2.089
|
1.427
|
3.488
|
Nettoactief per aandeel
2 |
15,30
|
12,60
|
11,30
|
0,1900
|
1,750
|
2,190
|
3,120
|
7,300
|
Cashflow per aandeel
2 |
1,760
|
0,7300
|
-0,2500
|
-0,2100
|
1,280
|
2,430
|
3,710
|
2,260
|
Capex
1 |
900
|
265
|
784
|
144
|
756
|
799
|
534
|
526
|
Capex/omzet
|
155,46%
|
72,26%
|
172,1%
|
20,35%
|
64,56%
|
55,27%
|
32,5%
|
26,92%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
103,2
USD Gemiddelde koersdoel
93,67
USD Spread / Gemiddelde doel -9,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +119,42% | 10,21 mld. | | -6,20% | 4,95 mld. | | +10,10% | 4,69 mld. | | -1,18% | 4,55 mld. | | +15,42% | 3,62 mld. | | -3,60% | 3,32 mld. | | +0,49% | 2,27 mld. | | +16,32% | 1,95 mld. | | +6,76% | 1,21 mld. | | -5,35% | 1,02 mld. |
Commerciële leasing
|