Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
211,4
USD
|
-1,83%
|
|
+0,05%
|
+6,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.054
|
3.875
|
5.103
|
5.342
|
6.936
|
7.414
|
-
|
-
|
Bedrijfswaarde
1 |
4.054
|
3.875
|
5.103
|
5.342
|
6.936
|
7.414
|
7.414
|
7.414
|
K/w-verhouding
|
19,4
x
|
19,7
x
|
23,1
x
|
24,1
x
|
25,8
x
|
25,5
x
|
22,4
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,72
x
|
1,57
x
|
1,84
x
|
1,76
x
|
1,99
x
|
1,97
x
|
1,83
x
|
1,76
x
|
Bedrijfswaarde/omzet
|
1,72
x
|
1,57
x
|
1,84
x
|
1,76
x
|
1,99
x
|
1,97
x
|
1,83
x
|
1,76
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
11,7
x
|
14,4
x
|
14,9
x
|
16,3
x
|
17,2
x
|
15,3
x
|
-
|
Bedrijfswaarde/FCF
|
23.061.031
x
|
13.259.716
x
|
17.790.076
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,78
x
|
2,75
x
|
3,42
x
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
36.639
|
34.681
|
33.258
|
33.641
|
34.826
|
35.078
|
-
|
-
|
Referentieprijs
2 |
110,7
|
111,7
|
153,4
|
158,8
|
199,2
|
211,4
|
211,4
|
211,4
|
Datum van publicatie
|
25/02/20
|
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 |
2.353
|
2.461
|
2.776
|
3.029
|
3.489
|
3.763
|
4.042
|
4.216
|
EBITDA
1 |
343,9
|
332,3
|
354
|
357,6
|
424,8
|
431,5
|
484,8
|
-
|
Bedrijfsresultaat (EBIT)
1 |
305,6
|
282,7
|
312
|
303,9
|
377,6
|
394,6
|
442,5
|
481,3
|
Operationele Marge
|
12,99%
|
11,48%
|
11,24%
|
10,03%
|
10,82%
|
10,49%
|
10,95%
|
11,42%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
210,7
|
235
|
235,5
|
274,9
|
301,5
|
335,7
|
361
|
Nettomarge
|
-
|
8,56%
|
8,46%
|
7,78%
|
7,88%
|
8,01%
|
8,31%
|
8,56%
|
WPA
2 |
5,690
|
5,670
|
6,650
|
6,580
|
7,710
|
8,300
|
9,420
|
-
|
Free Cash Flow
|
175,8
|
292,2
|
286,8
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
7,47%
|
11,87%
|
10,33%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
51,12%
|
87,94%
|
81,02%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
138,69%
|
122,07%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
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 |
676,2
|
723,6
|
755
|
775,9
|
774,4
|
806,7
|
864,6
|
893,3
|
924,7
|
928,6
|
935,6
|
951,2
|
948,1
|
991,9
|
-
|
EBITDA
1 |
61,97
|
90,45
|
76,16
|
98,97
|
91,97
|
78,43
|
100,2
|
118,7
|
127,4
|
111,1
|
104,6
|
110,1
|
105,8
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
51,03
|
79,28
|
64,24
|
87,71
|
72,66
|
66,8
|
88,71
|
107
|
115
|
99,63
|
96,87
|
101,6
|
96,53
|
113,6
|
-
|
Operationele Marge
|
7,55%
|
10,96%
|
8,51%
|
11,3%
|
9,38%
|
8,28%
|
10,26%
|
11,98%
|
12,44%
|
10,73%
|
10,35%
|
10,68%
|
10,18%
|
11,45%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
38,21
|
59,32
|
51,43
|
77,27
|
47,5
|
47,55
|
62,4
|
83,32
|
81,63
|
79,96
|
69,9
|
74,74
|
71,53
|
-
|
-
|
Nettomarge
|
5,65%
|
8,2%
|
6,81%
|
9,96%
|
6,13%
|
5,89%
|
7,22%
|
9,33%
|
8,83%
|
8,61%
|
7,47%
|
7,86%
|
7,54%
|
-
|
-
|
WPA
2 |
1,070
|
1,660
|
1,430
|
2,150
|
1,330
|
1,340
|
1,750
|
2,340
|
2,280
|
2,230
|
1,955
|
2,095
|
2,010
|
2,165
|
2,340
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
23/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
22/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
176
|
292
|
287
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
14,6%
|
16%
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
8,56%
|
7,58%
|
7,99%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
2.780
|
2.939
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
39,80
|
40,60
|
44,80
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
42,1
|
34,9
|
68,7
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
1,79%
|
1,42%
|
2,47%
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
211,4
USD Gemiddelde koersdoel
240
USD Spread / Gemiddelde doel +13,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,13% | 7,41 mld. | | -32,64% | 3,24 mld. | | +11,38% | 1,75 mld. | | -9,32% | 1,08 mld. | | +31,69% | 907 mln. | | -7,64% | 714 mln. | | -3,60% | 606 mln. | | -8,30% | 539 mln. | | -22,29% | 515 mln. | | -14,36% | 484 mln. |
Managementadviesdiensten
|