Geschatte realtime
Cboe BZX
20:14:03 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
359,5
USD
|
-0,83%
|
|
-4,85%
|
-9,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.503
|
14.959
|
22.690
|
11.806
|
15.422
|
13.895
|
-
|
-
|
Bedrijfswaarde
1 |
8.986
|
15.341
|
23.849
|
13.147
|
16.409
|
15.171
|
14.921
|
15.254
|
K/w-verhouding
|
33,2
x
|
41,5
x
|
35,4
x
|
16,2
x
|
29,9
x
|
27,2
x
|
24,5
x
|
22,5
x
|
Dividendrendement
|
0,99%
|
0,61%
|
0,53%
|
1,26%
|
1,08%
|
1,25%
|
1,27%
|
1,41%
|
Marktkapitalisatie/omzet
|
2,66
x
|
3,8
x
|
4,28
x
|
1,91
x
|
2,78
x
|
2,49
x
|
2,36
x
|
2,21
x
|
Bedrijfswaarde/omzet
|
2,81
x
|
3,9
x
|
4,5
x
|
2,13
x
|
2,96
x
|
2,72
x
|
2,53
x
|
2,43
x
|
Bedrijfswaarde/EBITDA
|
24,3
x
|
29,9
x
|
27,3
x
|
12,2
x
|
20,3
x
|
19,3
x
|
17,4
x
|
16,7
x
|
Bedrijfswaarde/FCF
|
33,9
x
|
40,8
x
|
86,5
x
|
29,8
x
|
19,8
x
|
30,5
x
|
26,5
x
|
26,9
x
|
FCF Yield
|
2,95%
|
2,45%
|
1,16%
|
3,36%
|
5,05%
|
3,27%
|
3,77%
|
3,72%
|
Price to Book
|
21,2
x
|
23,8
x
|
21,2
x
|
9,56
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
40.038
|
40.159
|
40.088
|
39.051
|
38.679
|
38.329
|
-
|
-
|
Referentieprijs
2 |
212,4
|
372,5
|
566,0
|
302,3
|
398,7
|
362,5
|
362,5
|
362,5
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.200
|
3.937
|
5.296
|
6.180
|
5.542
|
5.576
|
5.895
|
6.287
|
EBITDA
1 |
369,2
|
512,7
|
874,8
|
1.079
|
806,9
|
786,5
|
858,3
|
914,4
|
Bedrijfsresultaat (EBIT)
1 |
341,2
|
464
|
832,8
|
1.026
|
746,6
|
726,1
|
797,6
|
849,4
|
Operationele Marge
|
10,67%
|
11,79%
|
15,73%
|
16,6%
|
13,47%
|
13,02%
|
13,53%
|
13,51%
|
Resultaat voor belastingen (EBT)
1 |
317,5
|
451,7
|
824,1
|
984,9
|
688,1
|
677
|
753,9
|
800,8
|
Nettowinst (verlies)
1 |
261,6
|
366,7
|
650,6
|
748,5
|
523,2
|
509,6
|
567,1
|
616
|
Nettomarge
|
8,18%
|
9,32%
|
12,29%
|
12,11%
|
9,44%
|
9,14%
|
9,62%
|
9,8%
|
WPA
2 |
6,400
|
8,970
|
15,97
|
18,70
|
13,35
|
13,35
|
14,77
|
16,15
|
Free Cash Flow
1 |
265,4
|
375,9
|
275,8
|
441,2
|
828,1
|
496,7
|
563,1
|
567,5
|
FCF-marge
|
8,3%
|
9,55%
|
5,21%
|
7,14%
|
14,94%
|
8,91%
|
9,55%
|
9,03%
|
Kasstroomconversie (ebitda)
|
71,89%
|
73,31%
|
31,53%
|
40,88%
|
102,63%
|
63,15%
|
65,61%
|
62,06%
|
Kasstroomconversie (nettowinst)
|
101,47%
|
102,49%
|
42,39%
|
58,95%
|
158,27%
|
97,47%
|
99,3%
|
92,13%
|
Dividend per aandeel
2 |
2,100
|
2,290
|
2,980
|
3,800
|
4,300
|
4,520
|
4,617
|
5,100
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
1.036
|
1.413
|
2.056
|
1.615
|
1.096
|
1.207
|
1.857
|
1.474
|
1.003
|
1.121
|
1.887
|
1.523
|
1.041
|
1.193
|
2.002
|
EBITDA
1 |
137,7
|
249
|
432,5
|
277,7
|
120,2
|
160,3
|
341,8
|
209,7
|
94,61
|
124,6
|
333,7
|
225,9
|
99,73
|
129,7
|
363
|
Bedrijfsresultaat (EBIT)
1 |
127,9
|
235,7
|
418,9
|
263,9
|
107,3
|
145,8
|
327
|
194,4
|
79,34
|
108,7
|
315,1
|
209,9
|
86,17
|
111,3
|
341,9
|
Operationele Marge
|
12,35%
|
16,69%
|
20,38%
|
16,34%
|
9,79%
|
12,08%
|
17,61%
|
13,19%
|
7,91%
|
9,7%
|
16,7%
|
13,79%
|
8,28%
|
9,32%
|
17,08%
|
Resultaat voor belastingen (EBT)
1 |
126,1
|
230,5
|
410,4
|
252,2
|
91,81
|
129,9
|
310,1
|
180,8
|
67,24
|
95,3
|
302,1
|
199,9
|
78,22
|
101,4
|
323,3
|
Nettowinst (verlies)
1 |
107,6
|
179,3
|
307,3
|
190,1
|
71,86
|
101,7
|
232,2
|
137,8
|
51,44
|
78,88
|
226
|
148,5
|
56,52
|
77,08
|
241,4
|
Nettomarge
|
10,39%
|
12,69%
|
14,95%
|
11,77%
|
6,56%
|
8,43%
|
12,5%
|
9,35%
|
5,13%
|
7,04%
|
11,97%
|
9,75%
|
5,43%
|
6,46%
|
12,06%
|
WPA
2 |
2,650
|
4,410
|
7,630
|
4,780
|
1,820
|
2,580
|
5,910
|
3,510
|
1,320
|
2,040
|
5,894
|
3,868
|
1,455
|
2,052
|
6,553
|
Dividend per aandeel
2 |
0,8000
|
0,8000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,100
|
1,100
|
1,100
|
1,100
|
1,062
|
1,062
|
1,062
|
-
|
-
|
Datum van publicatie
|
17/02/22
|
21/04/22
|
21/07/22
|
20/10/22
|
16/02/23
|
20/04/23
|
20/07/23
|
19/10/23
|
22/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
483
|
382
|
1.159
|
1.341
|
987
|
1.276
|
1.026
|
1.358
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,308
x
|
0,7448
x
|
1,325
x
|
1,243
x
|
1,223
x
|
1,622
x
|
1,195
x
|
1,486
x
|
Free Cash Flow
1 |
265
|
376
|
276
|
441
|
828
|
497
|
563
|
568
|
ROE (netto-inkomsten/eigen vermogen)
|
82,5%
|
69,9%
|
-
|
64,9%
|
40,3%
|
36,5%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
19,2%
|
22,8%
|
-
|
21,6%
|
14,7%
|
-
|
-
|
-
|
Totale activa
1 |
1.362
|
1.611
|
-
|
3.466
|
3.560
|
-
|
-
|
-
|
Nettoactief per aandeel
|
10,00
|
15,60
|
26,70
|
31,60
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
7,310
|
9,730
|
-
|
12,20
|
22,80
|
12,80
|
14,40
|
-
|
Capex
1 |
33,4
|
21,7
|
37,7
|
43,6
|
60,1
|
57,6
|
54,5
|
55
|
Capex/omzet
|
1,04%
|
0,55%
|
0,71%
|
0,71%
|
1,08%
|
1,03%
|
0,93%
|
0,87%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
362,5
USD Gemiddelde koersdoel
390,9
USD Spread / Gemiddelde doel +7,83% Consensus |