Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
188,8
USD
|
+0,04%
|
|
+1,83%
|
+11,82%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
4.895
|
5.819
|
5.919
|
5.652
|
6.637
|
7.423
|
-
|
Bedrijfswaarde
1 |
5.091
|
5.819
|
5.919
|
5.652
|
6.637
|
7.423
|
7.423
|
K/w-verhouding
|
36,3
x
|
49
x
|
280
x
|
31,6
x
|
114
x
|
26,2
x
|
24
x
|
Dividendrendement
|
1,3%
|
1,14%
|
-
|
1,26%
|
-
|
1%
|
1,03%
|
Marktkapitalisatie/omzet
|
3,49
x
|
4,32
x
|
4,23
x
|
3,7
x
|
3,71
x
|
3,96
x
|
3,77
x
|
Bedrijfswaarde/omzet
|
3,49
x
|
4,32
x
|
4,23
x
|
3,7
x
|
3,71
x
|
3,96
x
|
3,77
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
20,6
x
|
20,7
x
|
16,7
x
|
14,8
x
|
15,3
x
|
14,3
x
|
Bedrijfswaarde/FCF
|
38,1
x
|
36,9
x
|
38,1
x
|
49,2
x
|
132
x
|
31,4
x
|
28,7
x
|
FCF Yield
|
2,62%
|
2,71%
|
2,62%
|
2,03%
|
0,75%
|
3,18%
|
3,48%
|
Price to Book
|
6,76
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
38.738
|
38.953
|
39.207
|
39.198
|
39.311
|
39.319
|
-
|
Referentieprijs
2 |
126,4
|
149,4
|
151,0
|
144,2
|
168,8
|
188,8
|
188,8
|
Datum van publicatie
|
19/02/20
|
18/02/21
|
18/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.402
|
1.348
|
1.400
|
1.528
|
1.788
|
1.876
|
1.969
|
EBITDA
1 |
288,9
|
283
|
286
|
337,5
|
449,2
|
485,9
|
520,3
|
Bedrijfsresultaat (EBIT)
1 |
250,9
|
243,3
|
240,6
|
290,4
|
397,7
|
425
|
457,7
|
Operationele Marge
|
17,9%
|
18,05%
|
17,18%
|
19%
|
22,25%
|
22,65%
|
23,24%
|
Resultaat voor belastingen (EBT)
1 |
183,7
|
163,1
|
23,6
|
238,5
|
206,7
|
380,3
|
415,6
|
Nettowinst (verlies)
1 |
136,4
|
120,1
|
21,34
|
179,6
|
58,58
|
285,2
|
311,7
|
Nettomarge
|
9,73%
|
8,91%
|
1,52%
|
11,76%
|
3,28%
|
15,2%
|
15,83%
|
WPA
2 |
3,480
|
3,050
|
0,5400
|
4,560
|
1,480
|
7,210
|
7,880
|
Free Cash Flow
1 |
128,4
|
157,6
|
155,3
|
114,9
|
50,09
|
236,3
|
258,4
|
FCF-marge
|
9,16%
|
11,69%
|
11,09%
|
7,52%
|
2,8%
|
12,6%
|
13,12%
|
Kasstroomconversie (ebitda)
|
44,43%
|
55,71%
|
54,3%
|
34,05%
|
11,15%
|
48,64%
|
49,66%
|
Kasstroomconversie (nettowinst)
|
94,08%
|
131,26%
|
727,78%
|
63,97%
|
85,51%
|
82,87%
|
82,88%
|
Dividend per aandeel
2 |
1,640
|
1,710
|
-
|
1,820
|
-
|
1,880
|
1,940
|
Datum van publicatie
|
19/02/20
|
18/02/21
|
18/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
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 |
340,2
|
410,3
|
330,7
|
372,3
|
381,7
|
443,3
|
398,3
|
447,3
|
446,7
|
495,4
|
428,8
|
466,8
|
467,7
|
512,9
|
444,4
|
EBITDA
1 |
62,78
|
91,65
|
65,67
|
77,22
|
86,64
|
108
|
89,65
|
116,4
|
114,5
|
128,8
|
99,7
|
123,3
|
126,5
|
139,3
|
108,1
|
Bedrijfsresultaat (EBIT)
1 |
50,95
|
79,95
|
53,84
|
65,61
|
75,12
|
95,8
|
77,38
|
103,8
|
101,3
|
115,3
|
87,17
|
110
|
108,4
|
119,4
|
91,5
|
Operationele Marge
|
14,98%
|
19,49%
|
16,28%
|
17,62%
|
19,68%
|
21,61%
|
19,43%
|
23,2%
|
22,68%
|
23,27%
|
20,33%
|
23,57%
|
23,17%
|
23,29%
|
20,59%
|
Resultaat voor belastingen (EBT)
1 |
27,46
|
-88,94
|
45,39
|
63,38
|
60,71
|
69,05
|
-67,74
|
87,48
|
87,66
|
99,28
|
71,8
|
95,3
|
100,3
|
112,9
|
79,5
|
Nettowinst (verlies)
1 |
18,82
|
-61,48
|
35,54
|
47,69
|
44,91
|
51,49
|
-150,2
|
67,09
|
65,26
|
76,41
|
53,9
|
71,5
|
75,2
|
84,7
|
59,7
|
Nettomarge
|
5,53%
|
-14,98%
|
10,75%
|
12,81%
|
11,76%
|
11,62%
|
-37,71%
|
15%
|
14,61%
|
15,43%
|
12,57%
|
15,32%
|
16,08%
|
16,51%
|
13,43%
|
WPA
2 |
0,4800
|
-1,570
|
0,9000
|
1,210
|
1,140
|
1,310
|
-3,830
|
1,700
|
1,650
|
1,930
|
1,360
|
1,810
|
1,900
|
2,140
|
1,510
|
Dividend per aandeel
2 |
0,4400
|
-
|
-
|
-
|
-
|
0,4600
|
0,4600
|
0,4700
|
-
|
-
|
0,4700
|
0,4700
|
0,4700
|
0,4700
|
0,4800
|
Datum van publicatie
|
27/10/21
|
18/02/22
|
28/04/22
|
27/07/22
|
26/10/22
|
15/02/23
|
1/05/23
|
31/07/23
|
24/10/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
196
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6791
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
128
|
158
|
155
|
115
|
50,1
|
236
|
258
|
ROE (netto-inkomsten/eigen vermogen)
|
27,6%
|
15,6%
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
11,2%
|
6,65%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
1.215
|
1.806
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
18,70
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
36,6
|
48,9
|
43,8
|
42,6
|
42,8
|
42,6
|
42,6
|
Capex/omzet
|
2,61%
|
3,63%
|
3,13%
|
2,78%
|
2,39%
|
2,27%
|
2,16%
|
Datum van publicatie
|
19/02/20
|
18/02/21
|
18/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
188,8
USD Gemiddelde koersdoel
191
USD Spread / Gemiddelde doel +1,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,82% | 7,42 mld. | | +1,41% | 2,88 mld. | | +1,60% | 2,01 mld. | | +7,89% | 1,41 mld. | | -10,72% | 1,38 mld. | | -20,56% | 462 mln. | | +0,44% | 432 mln. | | -12,72% | 385 mln. | | -0,79% | 173 mln. | | -4,11% | 150 mln. |
Bedrijfsondersteunende middelen - Andere
|