Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
168,2
USD
|
+1,26%
|
|
+5,95%
|
+16,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
542,5
|
1.005
|
1.865
|
1.528
|
2.417
|
2.815
|
-
|
-
|
Bedrijfswaarde
1 |
542,5
|
1.008
|
1.786
|
1.513
|
2.417
|
2.728
|
2.590
|
2.815
|
K/w-verhouding
|
14,4
x
|
17,3
x
|
22,3
x
|
18,8
x
|
26,8
x
|
26,2
x
|
21,5
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,26
x
|
0,45
x
|
0,75
x
|
0,51
x
|
0,66
x
|
0,72
x
|
0,68
x
|
0,63
x
|
Bedrijfswaarde/omzet
|
0,26
x
|
0,45
x
|
0,72
x
|
0,5
x
|
0,66
x
|
0,7
x
|
0,62
x
|
0,63
x
|
Bedrijfswaarde/EBITDA
|
5,36
x
|
7,61
x
|
10,9
x
|
8,61
x
|
12,8
x
|
12,5
x
|
10
x
|
9,04
x
|
Bedrijfswaarde/FCF
|
76,7
x
|
7,7
x
|
21
x
|
16,7
x
|
-
|
30,8
x
|
24,1
x
|
-
|
FCF Yield
|
1,3%
|
13%
|
4,75%
|
5,98%
|
-
|
3,24%
|
4,14%
|
-
|
Price to Book
|
1,49
x
|
2,34
x
|
3,59
x
|
2,72
x
|
-
|
3,74
x
|
3,19
x
|
-
|
Aantal aandelen (in duizenden)
|
16.648
|
16.727
|
16.870
|
16.601
|
16.710
|
16.739
|
-
|
-
|
Referentieprijs
2 |
32,59
|
60,10
|
110,6
|
92,07
|
144,6
|
168,2
|
168,2
|
168,2
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
23/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.071
|
2.247
|
2.498
|
3.009
|
3.644
|
3.914
|
4.164
|
4.497
|
EBITDA
1 |
101,2
|
132,4
|
164,2
|
175,8
|
188,2
|
218,4
|
258,9
|
311,5
|
Bedrijfsresultaat (EBIT)
1 |
57,18
|
86,54
|
118,6
|
114,9
|
129,1
|
156,6
|
194,8
|
250,6
|
Operationele Marge
|
2,76%
|
3,85%
|
4,75%
|
3,82%
|
3,54%
|
4%
|
4,68%
|
5,57%
|
Resultaat voor belastingen (EBT)
1 |
50,44
|
81,38
|
116,3
|
114,2
|
125
|
152,2
|
190,7
|
-
|
Nettowinst (verlies)
1 |
37,69
|
58,76
|
85,01
|
83,38
|
90,99
|
108,2
|
132,5
|
-
|
Nettomarge
|
1,82%
|
2,61%
|
3,4%
|
2,77%
|
2,5%
|
2,76%
|
3,18%
|
-
|
WPA
2 |
2,260
|
3,480
|
4,950
|
4,910
|
5,400
|
6,412
|
7,838
|
-
|
Free Cash Flow
1 |
7,071
|
130,8
|
84,87
|
90,43
|
-
|
88,52
|
107,4
|
-
|
FCF-marge
|
0,34%
|
5,82%
|
3,4%
|
3,01%
|
-
|
2,26%
|
2,58%
|
-
|
Kasstroomconversie (ebitda)
|
6,99%
|
98,81%
|
51,67%
|
51,45%
|
-
|
40,53%
|
41,47%
|
-
|
Kasstroomconversie (nettowinst)
|
18,76%
|
222,62%
|
99,83%
|
108,45%
|
-
|
81,81%
|
81,03%
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
23/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
610,2
|
646
|
636,6
|
708,1
|
799,8
|
864
|
811,6
|
888,6
|
939,5
|
1.004
|
854,1
|
952,1
|
1.023
|
1.085
|
885,3
|
EBITDA
1 |
42,31
|
41,4
|
39,56
|
43,91
|
40,3
|
51,98
|
41,32
|
47,06
|
46,98
|
52,83
|
41,42
|
49,42
|
60,34
|
67,06
|
50,43
|
Bedrijfsresultaat (EBIT)
1 |
30,95
|
30,53
|
24,9
|
26,24
|
26,98
|
36,78
|
27,43
|
32,44
|
32,03
|
37,2
|
26,24
|
34,2
|
44,85
|
51,31
|
34,13
|
Operationele Marge
|
5,07%
|
4,73%
|
3,91%
|
3,71%
|
3,37%
|
4,26%
|
3,38%
|
3,65%
|
3,41%
|
3,7%
|
3,07%
|
3,59%
|
4,38%
|
4,73%
|
3,86%
|
Resultaat voor belastingen (EBT)
1 |
30,74
|
29,5
|
24,44
|
27,88
|
26,11
|
35,77
|
27,07
|
31,6
|
30,84
|
35,49
|
25,23
|
33,1
|
43,41
|
50,52
|
32,66
|
Nettowinst (verlies)
1 |
23,17
|
20,69
|
20,69
|
19,68
|
18,44
|
24,57
|
23,16
|
22,27
|
21,51
|
24,04
|
19,35
|
23,22
|
30,52
|
35,13
|
25,51
|
Nettomarge
|
3,8%
|
3,2%
|
3,25%
|
2,78%
|
2,3%
|
2,84%
|
2,85%
|
2,51%
|
2,29%
|
2,39%
|
2,27%
|
2,44%
|
2,98%
|
3,24%
|
2,88%
|
WPA
2 |
1,350
|
1,200
|
1,210
|
1,150
|
1,090
|
1,460
|
1,380
|
1,330
|
1,280
|
1,430
|
1,148
|
1,376
|
1,810
|
2,080
|
1,577
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
23/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
22/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
2,37
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
78,6
|
15,6
|
-
|
86,7
|
224
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,0179
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,07
|
131
|
84,9
|
90,4
|
-
|
88,5
|
107
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
14,8%
|
17,9%
|
15,5%
|
-
|
14,9%
|
15,9%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
5,86%
|
8,03%
|
6,62%
|
-
|
6,5%
|
7%
|
-
|
Totale activa
1 |
-
|
1.003
|
1.059
|
1.260
|
-
|
1.665
|
1.893
|
-
|
Nettoactief per aandeel
2 |
21,90
|
25,70
|
30,80
|
33,80
|
-
|
44,90
|
52,60
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
57,8
|
44,4
|
52,4
|
77,1
|
-
|
89,3
|
94,5
|
-
|
Capex/omzet
|
2,79%
|
1,97%
|
2,1%
|
2,56%
|
-
|
2,28%
|
2,27%
|
-
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
23/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
168,2
USD Gemiddelde koersdoel
180,5
USD Spread / Gemiddelde doel +7,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,27% | 2,81 mld. | | +17,59% | 6,94 mld. | | -13,46% | 1,38 mld. | | +45,45% | 682 mln. | | +52,77% | 472 mln. | | -30,48% | 338 mln. | | -10,24% | 317 mln. | | +24,81% | 208 mln. | | +3,57% | 202 mln. | | +9,04% | 84,92 mln. |
Smart Grid & Power Distribution Bouw
|