Geschatte realtime
Cboe BZX
21:17:43 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,2
USD
|
+0,63%
|
|
+4,45%
|
-7,46%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.535
|
1.129
|
2.084
|
1.136
|
1.239
|
1.449
|
-
|
-
|
Bedrijfswaarde
1 |
1.535
|
1.129
|
2.084
|
1.136
|
1.239
|
1.449
|
1.449
|
1.449
|
K/w-verhouding
|
22,8
x
|
14,8
x
|
19,6
x
|
7,75
x
|
8,26
x
|
13
x
|
11,5
x
|
10,4
x
|
Dividendrendement
|
1,52%
|
2,2%
|
0,8%
|
2,4%
|
-
|
2,24%
|
2,47%
|
2,71%
|
Marktkapitalisatie/omzet
|
0,88
x
|
0,66
x
|
1,2
x
|
0,48
x
|
0,53
x
|
0,72
x
|
0,7
x
|
0,67
x
|
Bedrijfswaarde/omzet
|
0,88
x
|
0,66
x
|
1,2
x
|
0,48
x
|
0,53
x
|
0,72
x
|
0,7
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
9,55
x
|
7,53
x
|
11
x
|
4,93
x
|
4,93
x
|
7,58
x
|
7,26
x
|
6,74
x
|
Bedrijfswaarde/FCF
|
15
x
|
9,55
x
|
7,66
x
|
469
x
|
9,09
x
|
15
x
|
13,3
x
|
11
x
|
FCF Yield
|
6,66%
|
10,5%
|
13%
|
0,21%
|
11%
|
6,67%
|
7,5%
|
9,09%
|
Price to Book
|
2,28
x
|
1,6
x
|
2,64
x
|
1,4
x
|
1,3
x
|
1,46
x
|
1,33
x
|
1,2
x
|
Aantal aandelen (in duizenden)
|
46.659
|
46.033
|
46.297
|
43.222
|
43.140
|
42.640
|
-
|
-
|
Referentieprijs
2 |
32,90
|
24,52
|
45,02
|
26,28
|
28,73
|
33,98
|
33,98
|
33,98
|
Datum van publicatie
|
18/06/19
|
23/06/20
|
15/06/21
|
21/06/22
|
20/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.745
|
1.704
|
1.734
|
2.357
|
2.349
|
2.010
|
2.066
|
2.155
|
EBITDA
1 |
160,8
|
150
|
189,6
|
230,3
|
251,6
|
191,2
|
199,6
|
215
|
Bedrijfsresultaat (EBIT)
1 |
129,7
|
118,8
|
156,6
|
206,8
|
211,4
|
137,9
|
162,8
|
178,5
|
Operationele Marge
|
7,43%
|
6,97%
|
9,03%
|
8,77%
|
9%
|
6,86%
|
7,88%
|
8,28%
|
Resultaat voor belastingen (EBT)
1 |
95,33
|
115,2
|
145,9
|
205,5
|
205,8
|
151,8
|
171,5
|
187,9
|
Nettowinst (verlies)
1 |
68,57
|
77,47
|
106,5
|
150
|
150,7
|
113,3
|
125,5
|
137,2
|
Nettomarge
|
3,93%
|
4,55%
|
6,14%
|
6,37%
|
6,41%
|
5,63%
|
6,07%
|
6,36%
|
WPA
2 |
1,440
|
1,660
|
2,300
|
3,390
|
3,480
|
2,620
|
2,967
|
3,265
|
Free Cash Flow
1 |
102,3
|
118,2
|
272
|
2,424
|
136,4
|
96,61
|
108,6
|
131,7
|
FCF-marge
|
5,86%
|
6,94%
|
15,68%
|
0,1%
|
5,8%
|
4,81%
|
5,26%
|
6,11%
|
Kasstroomconversie (ebitda)
|
63,62%
|
78,83%
|
143,43%
|
1,05%
|
54,19%
|
50,53%
|
54,42%
|
61,26%
|
Kasstroomconversie (nettowinst)
|
149,2%
|
152,59%
|
255,45%
|
1,62%
|
90,5%
|
85,3%
|
86,57%
|
96,01%
|
Dividend per aandeel
2 |
0,5000
|
0,5400
|
0,3600
|
0,6300
|
-
|
0,7600
|
0,8400
|
0,9200
|
Datum van publicatie
|
18/06/19
|
23/06/20
|
15/06/21
|
21/06/22
|
20/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
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
|
---|
Omzet
1 |
575,9
|
571,6
|
684,6
|
604,1
|
611,3
|
572,7
|
561,3
|
481,7
|
511,4
|
500,4
|
516,9
|
479,4
|
527,6
|
519,3
|
544,7
|
EBITDA
1 |
60,83
|
80,54
|
77,23
|
63,34
|
71,62
|
63,28
|
64,91
|
44,74
|
48,49
|
43,96
|
47,85
|
45
|
52
|
53
|
52
|
Bedrijfsresultaat (EBIT)
1 |
54,11
|
39,49
|
78,78
|
52,64
|
61,88
|
42,84
|
54,07
|
34,53
|
33,61
|
32,56
|
37,21
|
33,17
|
41,67
|
43,42
|
44,57
|
Operationele Marge
|
9,4%
|
6,91%
|
11,51%
|
8,71%
|
10,12%
|
7,48%
|
9,63%
|
7,17%
|
6,57%
|
6,51%
|
7,2%
|
6,92%
|
7,9%
|
8,36%
|
8,18%
|
Resultaat voor belastingen (EBT)
1 |
55,01
|
38,67
|
77,73
|
53
|
63,08
|
43,65
|
46,05
|
38,02
|
37,66
|
35,94
|
40,98
|
35,88
|
44,77
|
46,47
|
47,51
|
Nettowinst (verlies)
1 |
39,52
|
28,47
|
57,47
|
38,49
|
46,08
|
31,73
|
34,37
|
27,48
|
27,2
|
28,64
|
29,95
|
25,91
|
32,59
|
34,3
|
34,76
|
Nettomarge
|
6,86%
|
4,98%
|
8,39%
|
6,37%
|
7,54%
|
5,54%
|
6,12%
|
5,71%
|
5,32%
|
5,72%
|
5,79%
|
5,4%
|
6,18%
|
6,61%
|
6,38%
|
WPA
2 |
0,8900
|
0,6500
|
1,330
|
0,8900
|
1,070
|
0,7400
|
0,7900
|
0,6400
|
0,6300
|
0,6600
|
0,7000
|
0,6000
|
0,7650
|
0,8050
|
0,8200
|
Dividend per aandeel
2 |
0,1500
|
0,1650
|
0,1650
|
0,1650
|
0,1650
|
0,1815
|
-
|
-
|
-
|
-
|
0,2000
|
0,2000
|
0,2000
|
0,2200
|
0,2200
|
Datum van publicatie
|
16/11/21
|
15/02/22
|
21/06/22
|
23/08/22
|
30/11/22
|
21/02/23
|
20/06/23
|
22/08/23
|
29/11/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
102
|
118
|
272
|
2,42
|
136
|
96,6
|
109
|
132
|
ROE (netto-inkomsten/eigen vermogen)
|
15,7%
|
11,2%
|
14,4%
|
18,9%
|
19,1%
|
12%
|
12,9%
|
13,2%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
6,21%
|
6,61%
|
8,07%
|
8,8%
|
6,3%
|
7,1%
|
7,5%
|
Totale activa
1 |
659,9
|
1.247
|
1.611
|
1.859
|
1.713
|
1.798
|
1.767
|
1.829
|
Nettoactief per aandeel
2 |
14,40
|
15,30
|
17,10
|
18,80
|
22,00
|
23,20
|
25,60
|
28,30
|
Cashflow per aandeel
2 |
3,180
|
3,510
|
6,680
|
1,780
|
4,740
|
3,350
|
4,320
|
5,120
|
Capex
1 |
48,4
|
46
|
38
|
76,6
|
68,8
|
55,5
|
60
|
65
|
Capex/omzet
|
2,77%
|
2,7%
|
2,19%
|
3,25%
|
2,93%
|
2,76%
|
2,9%
|
3,02%
|
Datum van publicatie
|
18/06/19
|
23/06/20
|
15/06/21
|
21/06/22
|
20/06/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,98
USD Gemiddelde koersdoel
43
USD Spread / Gemiddelde doel +26,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,46% | 1,45 mld. | | +1,80% | 9,04 mld. | | 0,00% | 4,02 mld. | | +12,85% | 2,41 mld. | | +15,31% | 1,95 mld. | | +43,40% | 1,23 mld. | | -27,21% | 1,17 mld. | | +12,99% | 1,03 mld. | | +6,71% | 900 mln. | | -9,54% | 839 mln. |
meubilair
|