Beurs gesloten -
Nasdaq
22:00:00 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
132,76 USD
|
-5,14%
|
|
-2,26%
|
+0,95%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
713,5
|
539
|
879,6
|
1.087
|
1.318
|
1.452
|
1.506
|
1.588
|
Variatie
|
-
|
-24,46%
|
63,19%
|
23,54%
|
21,29%
|
10,19%
|
3,73%
|
5,44%
|
EBITDA
1 |
113,5
|
79,15
|
163,1
|
216,8
|
268,7
|
284,9
|
291,7
|
322,4
|
Variatie
|
-
|
-30,24%
|
106,12%
|
32,92%
|
23,92%
|
6,04%
|
2,37%
|
10,54%
|
Bedrijfsresultaat (EBIT)
1 |
104,7
|
70,08
|
150,4
|
194,3
|
251,4
|
280,2
|
297
|
308,6
|
Variatie
|
-
|
-33,08%
|
114,66%
|
29,15%
|
29,38%
|
11,45%
|
6%
|
3,9%
|
Betaalde rente
1 |
-2,146
|
-1,97
|
-2,825
|
-3,599
|
-11,25
|
-6,68
|
-6,463
|
-7,267
|
Resultaat voor belastingen (EBT)
1 |
105,1
|
69,35
|
151
|
194,2
|
249,6
|
269
|
278,4
|
301,6
|
Variatie
|
-
|
-34,05%
|
117,77%
|
28,61%
|
28,51%
|
7,79%
|
3,5%
|
8,32%
|
Nettowinst (verlies)
1 |
60,25
|
38,22
|
87,41
|
120,9
|
152,7
|
165,8
|
172,2
|
189
|
Variatie
|
-
|
-36,56%
|
128,71%
|
38,36%
|
26,23%
|
8,59%
|
3,85%
|
9,77%
|
Datum van publicatie
|
2/03/20
|
1/03/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
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
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
---|
Omzet
1 |
177,8
|
144,8
|
49,5
|
160,6
|
184
|
198,5
|
207,6
|
262,7
|
210,8
|
250,7
|
244,7
|
280,5
|
310,8
|
311,7
|
309,2
|
368
|
329
|
324
|
342
|
425
|
361,6
|
340,5
|
357,4
|
434,4
|
374,3
|
351,6
|
374,4
|
464,2
|
Variatie
|
-
|
-18,56%
|
-65,81%
|
224,44%
|
14,57%
|
7,88%
|
4,57%
|
26,56%
|
-19,76%
|
18,92%
|
-2,37%
|
14,6%
|
10,81%
|
0,3%
|
-0,8%
|
19%
|
-10,6%
|
-1,53%
|
5,57%
|
24,27%
|
-14,93%
|
-5,82%
|
4,95%
|
21,54%
|
-13,82%
|
-6,08%
|
6,5%
|
23,99%
|
EBITDA
1 |
14,74
|
20,01
|
-3,297
|
33,65
|
28,79
|
52,88
|
47,07
|
69,97
|
-6,778
|
64,34
|
49,08
|
68,61
|
34,81
|
94,39
|
59,27
|
91,62
|
23,43
|
73,99
|
70,83
|
112,2
|
43,75
|
73,03
|
69,39
|
103,3
|
46,01
|
74,7
|
71,55
|
113,9
|
Variatie
|
-
|
35,79%
|
-
|
-
|
-14,46%
|
83,7%
|
-10,99%
|
48,66%
|
-
|
-
|
-23,73%
|
39,8%
|
-49,26%
|
171,14%
|
-37,21%
|
54,57%
|
-74,43%
|
215,8%
|
-4,27%
|
58,37%
|
-61%
|
66,94%
|
-4,99%
|
48,83%
|
-55,45%
|
62,37%
|
-4,22%
|
59,19%
|
Bedrijfsresultaat (EBIT)
1 |
12,34
|
17,78
|
-5,523
|
31,36
|
26,47
|
50,35
|
44,66
|
67,64
|
-12,2
|
61,22
|
45,4
|
64,48
|
23,21
|
90,28
|
55,02
|
87,2
|
18,88
|
67,97
|
64,83
|
106
|
41,36
|
73,95
|
70,7
|
107,3
|
44,99
|
74,05
|
70,65
|
116,6
|
Variatie
|
-
|
44,13%
|
-
|
-
|
-15,59%
|
90,22%
|
-11,31%
|
51,47%
|
-
|
-
|
-25,84%
|
42,03%
|
-64%
|
288,95%
|
-39,05%
|
58,49%
|
-78,35%
|
260,03%
|
-4,63%
|
63,5%
|
-60,98%
|
78,8%
|
-4,39%
|
51,8%
|
-58,08%
|
64,58%
|
-4,59%
|
64,97%
|
Charge d'intérêts
1 |
-0,932
|
-1,001
|
-0,361
|
-0,148
|
-0,46
|
-0,377
|
-1,27
|
-1,697
|
-0,488
|
-0,883
|
-1,023
|
-0,682
|
-1,01
|
-2,357
|
-2,276
|
-2,397
|
-4,223
|
-1,807
|
-1,941
|
-1,978
|
-1,675
|
-1,607
|
-1,631
|
-1,625
|
-1,625
|
-1,9
|
-1,9
|
-1,9
|
Resultaat voor belastingen (EBT)
1 |
11,9
|
18,74
|
-5,117
|
30,71
|
25,02
|
50,03
|
43,75
|
66,82
|
-9,582
|
61,22
|
45,44
|
66,52
|
21,03
|
92,59
|
55,48
|
86,61
|
14,92
|
70,05
|
61,25
|
100,4
|
37,3
|
70,45
|
67,3
|
104,2
|
36,52
|
72,6
|
69,25
|
115,2
|
Variatie
|
-
|
57,47%
|
-
|
-
|
-18,54%
|
99,98%
|
-12,54%
|
52,74%
|
-
|
-
|
-25,77%
|
46,37%
|
-68,38%
|
340,19%
|
-40,08%
|
56,13%
|
-82,78%
|
369,56%
|
-12,56%
|
63,93%
|
-62,85%
|
88,87%
|
-4,47%
|
54,83%
|
-64,95%
|
98,77%
|
-4,61%
|
66,28%
|
Nettowinst (verlies)
1 |
8,189
|
10,06
|
-3,118
|
16,54
|
14,74
|
27,66
|
22,66
|
38,32
|
-1,224
|
35,3
|
27,62
|
41,42
|
16,6
|
54,07
|
34,95
|
53,21
|
10,42
|
41,05
|
36,82
|
62,26
|
25,64
|
42,12
|
40,88
|
62,68
|
26,45
|
44,7
|
42,65
|
70,9
|
Variatie
|
-
|
22,84%
|
-
|
-
|
-10,88%
|
87,68%
|
-18,09%
|
69,11%
|
-
|
-
|
-21,76%
|
49,99%
|
-59,93%
|
225,73%
|
-35,36%
|
52,25%
|
-80,42%
|
293,93%
|
-10,29%
|
69,08%
|
-58,82%
|
64,28%
|
-2,95%
|
53,34%
|
-57,81%
|
69,02%
|
-4,59%
|
66,24%
|
Datum van publicatie
|
2/03/20
|
11/05/20
|
10/08/20
|
9/11/20
|
1/03/21
|
10/05/21
|
9/08/21
|
8/11/21
|
1/03/22
|
10/05/22
|
9/08/22
|
9/11/22
|
28/02/23
|
8/05/23
|
8/08/23
|
7/11/23
|
27/02/24
|
7/05/24
|
6/08/24
|
6/11/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
|
-
|
-
|
-
|
-
|
-20,9
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/03/20
|
1/03/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
5,427
|
11,01
|
141,3
|
33,76
|
6,465
|
4,4
|
9
|
9,35
|
Variatie
|
-
|
102,89%
|
1.183,03%
|
-76,11%
|
-80,85%
|
-31,94%
|
104,55%
|
3,89%
|
Vrije kasstroom (FCF)
1 |
27,9
|
47,87
|
-69,03
|
7,105
|
99,31
|
65,5
|
103,4
|
120,7
|
Variatie
|
-
|
71,57%
|
-244,2%
|
-110,29%
|
1.297,73%
|
-34,04%
|
57,86%
|
16,73%
|
Datum van publicatie
|
2/03/20
|
1/03/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
15,9%
|
14,68%
|
18,55%
|
19,96%
|
20,39%
|
19,62%
|
19,36%
|
20,3%
|
EBIT-marge (%)
|
14,68%
|
13%
|
17,1%
|
17,88%
|
19,07%
|
19,29%
|
19,71%
|
19,42%
|
EBT-marge (%)
|
14,74%
|
12,87%
|
17,17%
|
17,87%
|
18,94%
|
18,52%
|
18,48%
|
18,99%
|
Nettomarge (%)
|
8,44%
|
7,09%
|
9,94%
|
11,13%
|
11,58%
|
11,41%
|
11,43%
|
11,9%
|
FCF-marge (%)
|
3,91%
|
8,88%
|
-7,85%
|
0,65%
|
7,53%
|
4,51%
|
6,86%
|
7,6%
|
Vrije kasstroom/nettoresultaat (%)
|
46,31%
|
125,25%
|
-78,97%
|
5,87%
|
65,05%
|
39,51%
|
60,06%
|
63,87%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
-
|
-
|
-
|
-
|
-
|
11,6%
|
11,1%
|
-
|
ROE
|
10,09%
|
5,83%
|
15,78%
|
20,35%
|
18,17%
|
17,75%
|
16,6%
|
15,8%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
0,76%
|
2,04%
|
16,06%
|
3,11%
|
0,49%
|
0,3%
|
0,6%
|
0,59%
|
CAPEX / EBITDA (%)
|
4,78%
|
13,91%
|
86,6%
|
15,57%
|
2,41%
|
1,54%
|
3,09%
|
2,9%
|
CAPEX / FCF (%)
|
19,45%
|
23%
|
-204,66%
|
475,1%
|
6,51%
|
6,72%
|
8,7%
|
7,75%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
1,155
|
0,33
|
1
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-71,43%
|
203,03%
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
29,64
|
33,5
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
13,02%
|
-
|
WPA
1 |
1,9
|
1,21
|
2,75
|
3,78
|
4,75
|
5,138
|
5,332
|
5,865
|
Variatie
|
-
|
-36,32%
|
127,27%
|
37,45%
|
25,66%
|
8,17%
|
3,77%
|
10%
|
Aantal aandelen (in duizend)
|
31.465
|
31.538
|
31.734
|
31.876
|
31.981
|
32.030
|
32.030
|
32.030
|
Datum van publicatie
|
2/03/20
|
1/03/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
25,8x |
24,9x |
---|
PBR-ratio |
4,48x |
3,96x |
---|
EV/omzet |
2,93x |
2,82x |
---|
Dividendrendement |
-
|
-
|
---|
Laatste slotkoers 132,76USD Gemiddelde koersdoel 146,83USD Spread / Gemiddelde doel +10,60% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|