Beurs gesloten -
Nasdaq
22:30:01 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
86,32
USD
|
+0,79%
|
|
-7,81%
|
-16,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.493
|
1.271
|
1.023
|
1.351
|
1.776
|
1.434
|
-
|
Bedrijfswaarde
1 |
1.493
|
1.271
|
1.023
|
1.351
|
1.776
|
1.434
|
1.434
|
K/w-verhouding
|
37,1
x
|
-54,1
x
|
17,3
x
|
19,9
x
|
32,2
x
|
16,3
x
|
13,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,7
x
|
1,51
x
|
1,13
x
|
1,19
x
|
1,3
x
|
0,96
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
1,7
x
|
1,51
x
|
1,13
x
|
1,19
x
|
1,3
x
|
0,96
x
|
0,88
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
14,6
x
|
10,5
x
|
10,3
x
|
10,6
x
|
7,36
x
|
6,39
x
|
Bedrijfswaarde/FCF
|
-
|
9.880.851
x
|
143.767.545
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2,43
x
|
1,91
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
21.719
|
21.557
|
20.502
|
18.613
|
17.281
|
16.609
|
-
|
Referentieprijs
2 |
68,72
|
58,95
|
49,90
|
72,60
|
102,8
|
86,32
|
86,32
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
24/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
876,8
|
844,1
|
905,6
|
1.132
|
1.362
|
1.500
|
1.635
|
EBITDA
1 |
105,4
|
87,14
|
97,82
|
130,8
|
167,3
|
194,9
|
224,4
|
Bedrijfsresultaat (EBIT)
1 |
63,71
|
-28,85
|
76,14
|
99,76
|
125,3
|
162,9
|
194,7
|
Operationele Marge
|
7,27%
|
-3,42%
|
8,41%
|
8,81%
|
9,2%
|
10,86%
|
11,91%
|
Resultaat voor belastingen (EBT)
1 |
52,49
|
-33,87
|
80,04
|
108,6
|
83,9
|
145
|
171,6
|
Nettowinst (verlies)
1 |
41,74
|
-23,84
|
62,99
|
75,55
|
62,48
|
101,6
|
121,6
|
Nettomarge
|
4,76%
|
-2,82%
|
6,95%
|
6,67%
|
4,59%
|
6,77%
|
7,44%
|
WPA
2 |
1,850
|
-1,090
|
2,890
|
3,640
|
3,190
|
5,310
|
6,500
|
Free Cash Flow
|
-
|
128,6
|
7,116
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
15,24%
|
0,79%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
147,59%
|
7,27%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
11,3%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
24/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
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 |
248,3
|
260
|
273,3
|
285,4
|
313,7
|
317,9
|
346,8
|
358,2
|
339,2
|
356
|
374,6
|
393,1
|
378
|
391,6
|
416,7
|
EBITDA
1 |
29,33
|
22,12
|
33,21
|
36,47
|
39,04
|
29,5
|
48,48
|
48
|
41,36
|
33,82
|
52,39
|
56,85
|
52,18
|
42,68
|
60,84
|
Bedrijfsresultaat (EBIT)
1 |
23,93
|
15
|
26,11
|
29,3
|
25,5
|
22,95
|
42,14
|
37,34
|
29,86
|
19,92
|
46,09
|
50,96
|
46,26
|
35,98
|
54,09
|
Operationele Marge
|
9,64%
|
5,77%
|
9,55%
|
10,27%
|
8,13%
|
7,22%
|
12,15%
|
10,43%
|
8,8%
|
5,6%
|
12,3%
|
12,96%
|
12,24%
|
9,19%
|
12,98%
|
Resultaat voor belastingen (EBT)
1 |
41,15
|
38,13
|
21,68
|
25,4
|
23,37
|
15,85
|
34,98
|
31,3
|
1,768
|
17,56
|
41,68
|
44,68
|
41,07
|
30,98
|
48,59
|
Nettowinst (verlies)
1 |
31,06
|
26,85
|
13,88
|
17,74
|
17,08
|
13,42
|
24,71
|
21,52
|
2,832
|
18,01
|
27,3
|
30,37
|
27,74
|
22,15
|
34,74
|
Nettomarge
|
12,51%
|
10,33%
|
5,08%
|
6,22%
|
5,45%
|
4,22%
|
7,13%
|
6,01%
|
0,83%
|
5,06%
|
7,29%
|
7,73%
|
7,34%
|
5,66%
|
8,34%
|
WPA
2 |
1,450
|
1,270
|
0,6600
|
0,8600
|
0,8500
|
0,6800
|
1,270
|
1,100
|
0,1500
|
0,9500
|
1,400
|
1,573
|
1,470
|
1,170
|
1,820
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
3/05/22
|
28/07/22
|
1/11/22
|
28/02/23
|
2/05/23
|
27/07/23
|
2/11/23
|
27/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
129
|
7,12
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
8,42%
|
10,1%
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
4,43%
|
5,24%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-538,1
|
1.202
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
24,20
|
26,20
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
6,250
|
0,8200
|
-
|
-
|
-
|
-
|
Capex
|
-
|
8,13
|
10,9
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
0,96%
|
1,2%
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
24/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
Laatste slotkoers
86,32
USD Gemiddelde koersdoel
137,7
USD Spread / Gemiddelde doel +59,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,03% | 1,43 mld. | | +14,09% | 18,61 mld. | | +21,12% | 13,54 mld. | | +8,00% | 13,2 mld. | | +16,72% | 10,03 mld. | | -28,16% | 6,2 mld. | | -9,71% | 5,65 mld. | | -1,25% | 5,05 mld. | | -3,89% | 4,82 mld. | | +7,14% | 4,78 mld. |
Bedrijfsondersteunende diensten - NEC
|