Beurs gesloten -
Nyse
22:00:02 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,53
USD
|
-0,93%
|
|
-1,23%
|
-18,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.108
|
6.351
|
7.549
|
6.573
|
6.237
|
5.185
|
-
|
-
|
Bedrijfswaarde
1 |
7.334
|
7.604
|
8.703
|
8.162
|
6.237
|
6.885
|
6.750
|
6.530
|
K/w-verhouding
|
53
x
|
-409
x
|
178
x
|
66,8
x
|
45,1
x
|
30
x
|
26
x
|
21
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,87
x
|
15,6
x
|
12,9
x
|
7,02
x
|
5,82
x
|
4,54
x
|
4,11
x
|
3,67
x
|
Bedrijfswaarde/omzet
|
10,6
x
|
18,7
x
|
14,8
x
|
8,71
x
|
5,82
x
|
6,03
x
|
5,35
x
|
4,62
x
|
Bedrijfswaarde/EBITDA
|
26
x
|
63,2
x
|
38,8
x
|
22,3
x
|
14,3
x
|
14,4
x
|
12,7
x
|
10,9
x
|
Bedrijfswaarde/FCF
|
50,1
x
|
-355
x
|
64,4
x
|
58,2
x
|
-
|
35,2
x
|
27,6
x
|
18,1
x
|
FCF Yield
|
2%
|
-0,28%
|
1,55%
|
1,72%
|
-
|
2,84%
|
3,62%
|
5,51%
|
Price to Book
|
-9,21
x
|
-9,52
x
|
-12,3
x
|
-35,5
x
|
-
|
-104
x
|
38
x
|
16,3
x
|
Aantal aandelen (in duizenden)
|
81.793
|
81.815
|
83.345
|
83.416
|
85.439
|
87.098
|
-
|
-
|
Referentieprijs
2 |
74,68
|
77,63
|
90,58
|
78,80
|
73,00
|
59,53
|
59,53
|
59,53
|
Datum van publicatie
|
25/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
688,8
|
406,6
|
587
|
936,8
|
1.071
|
1.142
|
1.263
|
1.414
|
EBITDA
1 |
282,2
|
120,4
|
224,4
|
365,8
|
435,4
|
479,1
|
533
|
600
|
Bedrijfsresultaat (EBIT)
1 |
237,8
|
66,53
|
161,6
|
241,8
|
286
|
311,1
|
355,2
|
410,8
|
Operationele Marge
|
34,53%
|
16,36%
|
27,54%
|
25,81%
|
26,69%
|
27,24%
|
28,13%
|
29,06%
|
Resultaat voor belastingen (EBT)
1 |
173,2
|
-14,52
|
51,96
|
161,4
|
207,5
|
241
|
277,5
|
339,6
|
Nettowinst (verlies)
1 |
117,7
|
-14,99
|
42,77
|
99,4
|
138,3
|
168,3
|
194,2
|
229,5
|
Nettomarge
|
17,09%
|
-3,69%
|
7,29%
|
10,61%
|
12,91%
|
14,74%
|
15,38%
|
16,23%
|
WPA
2 |
1,410
|
-0,1900
|
0,5100
|
1,180
|
1,620
|
1,987
|
2,287
|
2,830
|
Free Cash Flow
1 |
146,4
|
-21,42
|
135,2
|
140,2
|
-
|
195,8
|
244,4
|
360
|
FCF-marge
|
21,26%
|
-5,27%
|
23,03%
|
14,96%
|
-
|
17,15%
|
19,36%
|
25,46%
|
Kasstroomconversie (ebitda)
|
51,89%
|
-
|
60,24%
|
38,31%
|
-
|
40,87%
|
45,85%
|
60%
|
Kasstroomconversie (nettowinst)
|
124,41%
|
-
|
316,11%
|
140,99%
|
-
|
116,36%
|
125,85%
|
156,89%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
154,3
|
183,6
|
186,7
|
224,4
|
244,4
|
281,3
|
222,2
|
286,5
|
277,6
|
285,1
|
248,6
|
292,1
|
290,2
|
311,7
|
288,3
|
EBITDA
1 |
62,16
|
63
|
77,34
|
89,92
|
93,9
|
106,1
|
90,21
|
118,9
|
111,9
|
114,3
|
103,2
|
127,3
|
120,6
|
128,8
|
116,6
|
Bedrijfsresultaat (EBIT)
1 |
45,92
|
46,95
|
51,66
|
57,75
|
61,33
|
72,51
|
54,2
|
82,17
|
74,42
|
75,18
|
64,09
|
84,21
|
79,84
|
82,92
|
76,32
|
Operationele Marge
|
29,77%
|
25,57%
|
27,67%
|
25,73%
|
25,1%
|
25,78%
|
24,39%
|
28,69%
|
26,81%
|
26,37%
|
25,78%
|
28,83%
|
27,51%
|
26,6%
|
26,47%
|
Resultaat voor belastingen (EBT)
1 |
25,11
|
-2,866
|
30,32
|
33,74
|
46,34
|
51,04
|
34,6
|
60,07
|
55,04
|
57,83
|
44,74
|
69,33
|
62,66
|
64,83
|
59,45
|
Nettowinst (verlies)
1 |
17,44
|
5,74
|
16,46
|
22,34
|
26,91
|
33,68
|
22,7
|
41,14
|
39,13
|
35,34
|
30,45
|
48,31
|
44,4
|
45,63
|
38,3
|
Nettomarge
|
11,31%
|
3,13%
|
8,82%
|
9,95%
|
11,01%
|
11,98%
|
10,22%
|
14,36%
|
14,1%
|
12,4%
|
12,25%
|
16,54%
|
15,3%
|
14,64%
|
13,28%
|
WPA
2 |
0,2100
|
0,0700
|
0,1900
|
0,2600
|
0,3200
|
0,4000
|
0,2700
|
0,4800
|
0,4600
|
0,4100
|
0,3380
|
0,5760
|
0,5280
|
0,5440
|
0,4350
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
10/05/22
|
9/08/22
|
8/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
7/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.226
|
1.253
|
1.154
|
1.589
|
-
|
1.700
|
1.565
|
1.345
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,346
x
|
10,41
x
|
5,141
x
|
4,344
x
|
-
|
3,548
x
|
2,936
x
|
2,242
x
|
Free Cash Flow
1 |
146
|
-21,4
|
135
|
140
|
-
|
196
|
244
|
360
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-0,44%
|
-
|
-
|
-
|
-
|
107%
|
85%
|
ROA (netto-inkomsten/totale activa)
|
9,55%
|
0,17%
|
3,7%
|
6,1%
|
-
|
7,9%
|
9,33%
|
10,7%
|
Totale activa
1 |
1.232
|
-8.685
|
1.156
|
1.630
|
-
|
2.130
|
2.081
|
2.139
|
Nettoactief per aandeel
2 |
-8,110
|
-8,150
|
-7,360
|
-2,220
|
-
|
-0,5700
|
1,570
|
3,660
|
Cashflow per aandeel
2 |
2,440
|
0,3500
|
2,260
|
2,840
|
-
|
2,430
|
4,250
|
-
|
Capex
1 |
57,9
|
52,6
|
54,1
|
100
|
-
|
170
|
164
|
167
|
Capex/omzet
|
8,4%
|
12,93%
|
9,21%
|
10,68%
|
-
|
14,89%
|
12,97%
|
11,79%
|
Datum van publicatie
|
25/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
59,53
USD Gemiddelde koersdoel
74,82
USD Spread / Gemiddelde doel +25,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,45% | 5,18 mld. | | -2,19% | 2,94 mld. | | +1,28% | 2,88 mld. | | -6,17% | 2,81 mld. | | +5,25% | 1,55 mld. | | -25,00% | 1,5 mld. | | +14,72% | 450 mln. | | -10,55% | 364 mln. | | 0,00% | 338 mln. | | +13,59% | 325 mln. |
Gyms, Fitness- en Spa-centra
|