Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
100,7
USD
|
+0,80%
|
|
+4,22%
|
-7,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.696
|
1.869
|
2.197
|
1.468
|
2.790
|
2.555
|
-
|
-
|
Bedrijfswaarde
1 |
1.216
|
1.359
|
1.679
|
873
|
2.446
|
2.139
|
2.180
|
2.060
|
K/w-verhouding
|
82,6
x
|
42,1
x
|
40,5
x
|
16,1
x
|
14,2
x
|
17,3
x
|
21,8
x
|
18,8
x
|
Dividendrendement
|
-
|
-
|
-
|
2,83%
|
1,38%
|
1,42%
|
1,44%
|
-
|
Marktkapitalisatie/omzet
|
5,32
x
|
5,21
x
|
5,17
x
|
3,21
x
|
5,08
x
|
4,02
x
|
5,06
x
|
4,51
x
|
Bedrijfswaarde/omzet
|
3,81
x
|
3,78
x
|
3,95
x
|
1,91
x
|
4,45
x
|
3,37
x
|
4,32
x
|
3,63
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
9,97
x
|
11,2
x
|
3,43
x
|
7,09
x
|
6,93
x
|
9,12
x
|
7,69
x
|
Bedrijfswaarde/FCF
|
23,6
x
|
11,2
x
|
17,8
x
|
3,59
x
|
14,5
x
|
8,56
x
|
22,1
x
|
17,2
x
|
FCF Yield
|
4,23%
|
8,91%
|
5,63%
|
27,9%
|
6,91%
|
11,7%
|
4,53%
|
5,83%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
31.133
|
30.807
|
30.678
|
29.663
|
25.703
|
25.367
|
-
|
-
|
Referentieprijs
2 |
54,49
|
60,68
|
71,63
|
49,48
|
108,5
|
100,7
|
100,7
|
100,7
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
318,9
|
359
|
425,4
|
457,8
|
549,6
|
634,7
|
505,2
|
567
|
EBITDA
1 |
114,9
|
136,2
|
149,4
|
254,5
|
345,2
|
308,7
|
238,9
|
268
|
Bedrijfsresultaat (EBIT)
1 |
37,84
|
55,17
|
71,21
|
150,5
|
221,6
|
189,9
|
129,3
|
146
|
Operationele Marge
|
11,86%
|
15,37%
|
16,74%
|
32,88%
|
40,32%
|
29,92%
|
25,59%
|
25,75%
|
Resultaat voor belastingen (EBT)
1 |
25,94
|
31,29
|
57,56
|
117,6
|
234,6
|
189
|
144
|
162
|
Nettowinst (verlies)
1 |
20,93
|
44,8
|
55,3
|
93,69
|
214,1
|
158,2
|
120
|
137
|
Nettomarge
|
6,56%
|
12,48%
|
13%
|
20,47%
|
38,95%
|
24,93%
|
23,75%
|
24,16%
|
WPA
2 |
0,6600
|
1,440
|
1,770
|
3,070
|
7,620
|
5,826
|
4,610
|
5,370
|
Free Cash Flow
1 |
51,44
|
121,1
|
94,46
|
243,3
|
169,1
|
249,8
|
98,7
|
120
|
FCF-marge
|
16,13%
|
33,72%
|
22,21%
|
53,14%
|
30,77%
|
39,35%
|
19,54%
|
21,16%
|
Kasstroomconversie (ebitda)
|
44,76%
|
88,88%
|
63,23%
|
95,6%
|
48,99%
|
80,92%
|
41,31%
|
44,78%
|
Kasstroomconversie (nettowinst)
|
245,81%
|
270,21%
|
170,84%
|
259,66%
|
78,99%
|
157,86%
|
82,26%
|
87,59%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,400
|
1,500
|
1,428
|
1,447
|
-
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
143,5
|
111,8
|
101,3
|
124,7
|
114,8
|
117,1
|
202,4
|
101,6
|
140,1
|
105,5
|
213,9
|
109,1
|
138,5
|
145,1
|
116,3
|
EBITDA
1 |
56,2
|
44,81
|
-
|
-
|
50,55
|
64,93
|
154,8
|
53,56
|
83,52
|
53,3
|
122,9
|
46,43
|
59,2
|
80,03
|
57,63
|
Bedrijfsresultaat (EBIT)
1 |
36,78
|
25,59
|
30,73
|
49,9
|
31,84
|
38,59
|
119,3
|
23,38
|
53,65
|
25,32
|
95,37
|
18,81
|
29,14
|
46,54
|
28,7
|
Operationele Marge
|
25,63%
|
22,89%
|
30,33%
|
40,03%
|
27,74%
|
32,97%
|
58,93%
|
23,01%
|
38,29%
|
24%
|
44,6%
|
17,25%
|
21,04%
|
32,07%
|
24,68%
|
Resultaat voor belastingen (EBT)
1 |
29,47
|
29,14
|
23,66
|
28,61
|
25,09
|
40,2
|
120,4
|
25,62
|
55,7
|
32,93
|
90,53
|
15,47
|
27,73
|
51,53
|
32,53
|
Nettowinst (verlies)
1 |
26,23
|
21,88
|
17,99
|
21,07
|
22,22
|
32,41
|
105,3
|
21,78
|
47,94
|
39,09
|
75,31
|
15,69
|
23,97
|
40,03
|
27,33
|
Nettomarge
|
18,28%
|
19,57%
|
17,76%
|
16,9%
|
19,36%
|
27,69%
|
52,01%
|
21,44%
|
34,22%
|
37,04%
|
35,22%
|
14,39%
|
17,3%
|
27,58%
|
23,5%
|
WPA
2 |
0,8300
|
0,7000
|
0,5800
|
0,6900
|
0,7400
|
1,080
|
3,580
|
0,7900
|
1,720
|
1,410
|
2,742
|
0,5650
|
0,8775
|
1,520
|
1,067
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,3500
|
0,3500
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
-
|
Datum van publicatie
|
4/11/21
|
17/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
15/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
480
|
511
|
519
|
595
|
343
|
416
|
375
|
495
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
51,4
|
121
|
94,5
|
243
|
169
|
250
|
98,7
|
120
|
ROE (netto-inkomsten/eigen vermogen)
|
2,46%
|
5,84%
|
7,28%
|
12,7%
|
38,9%
|
26,4%
|
22,9%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
9,380
|
7,610
|
9,380
|
9,670
|
-
|
Capex
1 |
4,51
|
11,8
|
2,51
|
3,16
|
4,3
|
4
|
4,9
|
5
|
Capex/omzet
|
1,41%
|
3,29%
|
0,59%
|
0,69%
|
0,78%
|
0,63%
|
0,97%
|
0,88%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
100,7
USD Gemiddelde koersdoel
119,2
USD Spread / Gemiddelde doel +18,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,21% | 2,55 mld. | | -5,27% | 194 mld. | | +12,39% | 82,95 mld. | | +61,44% | 66,91 mld. | | +10,66% | 57,73 mld. | | +11,60% | 27,55 mld. | | +12,37% | 20,23 mld. | | +63,72% | 20,06 mld. | | +8,53% | 17,63 mld. | | +17,74% | 11,28 mld. |
Communicatie & Netwerken - Andere
|