Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
283,2
USD
|
-1,42%
|
|
-1,32%
|
-18,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.522
|
12.097
|
6.275
|
4.022
|
4.175
|
3.340
|
-
|
-
|
Bedrijfswaarde
1 |
4.485
|
11.934
|
6.248
|
3.841
|
3.876
|
3.107
|
3.016
|
2.922
|
K/w-verhouding
|
41,4
x
|
64,2
x
|
440
x
|
60,6
x
|
55,7
x
|
28,5
x
|
23
x
|
19,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,62
x
|
6,97
x
|
3,05
x
|
1,92
x
|
2,08
x
|
1,63
x
|
1,58
x
|
1,51
x
|
Bedrijfswaarde/omzet
|
3,59
x
|
6,87
x
|
3,04
x
|
1,84
x
|
1,93
x
|
1,52
x
|
1,42
x
|
1,32
x
|
Bedrijfswaarde/EBITDA
|
21,2
x
|
38,5
x
|
78
x
|
19,3
x
|
18,5
x
|
12,4
x
|
10,6
x
|
8,99
x
|
Bedrijfswaarde/FCF
|
52,8
x
|
105
x
|
-74,9
x
|
35,1
x
|
19,3
x
|
32,7
x
|
19,4
x
|
17,2
x
|
FCF Yield
|
1,9%
|
0,95%
|
-1,33%
|
2,85%
|
5,19%
|
3,06%
|
5,16%
|
5,83%
|
Price to Book
|
6,21
x
|
12,7
x
|
6,51
x
|
3,8
x
|
3,88
x
|
3,12
x
|
2,81
x
|
2,51
x
|
Aantal aandelen (in duizenden)
|
11.912
|
12.128
|
12.193
|
12.204
|
12.080
|
11.795
|
-
|
-
|
Referentieprijs
2 |
379,6
|
997,4
|
514,7
|
329,5
|
345,6
|
283,2
|
283,2
|
283,2
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.250
|
1.736
|
2.058
|
2.090
|
2.009
|
2.045
|
2.117
|
2.215
|
EBITDA
1 |
211,2
|
309,9
|
80,09
|
199,2
|
210
|
250,4
|
284,3
|
325,2
|
Bedrijfsresultaat (EBIT)
1 |
154,9
|
244,2
|
7,997
|
90,79
|
119,4
|
162,4
|
197,7
|
235,9
|
Operationele Marge
|
12,39%
|
14,06%
|
0,39%
|
4,34%
|
5,94%
|
7,94%
|
9,34%
|
10,65%
|
Resultaat voor belastingen (EBT)
1 |
144,4
|
244,2
|
6,909
|
91,44
|
109,6
|
171,1
|
199,4
|
236,2
|
Nettowinst (verlies)
1 |
110
|
192
|
14,55
|
67,26
|
76,25
|
121,8
|
145,3
|
173
|
Nettomarge
|
8,8%
|
11,05%
|
0,71%
|
3,22%
|
3,8%
|
5,96%
|
6,86%
|
7,81%
|
WPA
2 |
9,160
|
15,53
|
1,170
|
5,440
|
6,210
|
9,950
|
12,33
|
14,80
|
Free Cash Flow
1 |
85,01
|
113,4
|
-83,39
|
109,4
|
201,1
|
94,97
|
155,5
|
170,3
|
FCF-marge
|
6,8%
|
6,53%
|
-4,05%
|
5,23%
|
10,01%
|
4,64%
|
7,35%
|
7,69%
|
Kasstroomconversie (ebitda)
|
40,25%
|
36,6%
|
-
|
54,89%
|
95,76%
|
37,92%
|
54,71%
|
52,38%
|
Kasstroomconversie (nettowinst)
|
77,25%
|
59,08%
|
-
|
162,59%
|
263,69%
|
77,97%
|
107,04%
|
98,43%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
348,1
|
430,1
|
616,2
|
596,5
|
447,5
|
410
|
603,3
|
601,6
|
393,7
|
426,1
|
607
|
609,7
|
408,2
|
439,7
|
633,6
|
EBITDA
1 |
-53,79
|
17,48
|
91,66
|
87,5
|
3,785
|
7,971
|
100,1
|
102,8
|
-2,909
|
38,76
|
99,35
|
106,3
|
5,796
|
42,92
|
110,7
|
Bedrijfsresultaat (EBIT)
1 |
-72,93
|
-2,154
|
71,38
|
66,65
|
-16,81
|
-13,94
|
78,37
|
61,5
|
-25,93
|
15,35
|
79,05
|
84,06
|
-11,89
|
17,25
|
91,62
|
Operationele Marge
|
-20,95%
|
-0,5%
|
11,58%
|
11,17%
|
-3,76%
|
-3,4%
|
12,99%
|
10,22%
|
-6,59%
|
3,6%
|
13,02%
|
13,79%
|
-2,91%
|
3,92%
|
14,46%
|
Resultaat voor belastingen (EBT)
1 |
-73,28
|
-2,287
|
70,87
|
38,23
|
-15,38
|
-12,4
|
80,1
|
64,07
|
-22,18
|
18,81
|
77
|
83
|
-10
|
1,502
|
103,6
|
Nettowinst (verlies)
1 |
-51,79
|
-1,955
|
53,35
|
27,29
|
-11,42
|
-8,956
|
58,04
|
45,3
|
-18,12
|
12,6
|
59,61
|
61,76
|
-8,661
|
1,089
|
75,08
|
Nettomarge
|
-14,88%
|
-0,45%
|
8,66%
|
4,57%
|
-2,55%
|
-2,18%
|
9,62%
|
7,53%
|
-4,6%
|
2,96%
|
9,82%
|
10,13%
|
-2,12%
|
0,25%
|
11,85%
|
WPA
2 |
-4,220
|
-0,1600
|
4,310
|
2,210
|
-0,9300
|
-0,7300
|
4,720
|
3,700
|
-1,490
|
1,040
|
5,341
|
4,956
|
-0,7073
|
0,6378
|
6,328
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/02/22
|
21/04/22
|
21/07/22
|
20/10/22
|
15/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
27/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
36,7
|
163
|
26,9
|
181
|
298
|
233
|
324
|
419
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
85
|
113
|
-83,4
|
109
|
201
|
95
|
156
|
170
|
ROE (netto-inkomsten/eigen vermogen)
|
18,4%
|
22,7%
|
1,5%
|
8,88%
|
7,1%
|
11,5%
|
12,9%
|
13,8%
|
ROA (netto-inkomsten/totale activa)
|
13%
|
15,8%
|
1,05%
|
6,49%
|
5,35%
|
7,93%
|
9,66%
|
10,6%
|
Totale activa
1 |
847
|
1.216
|
1.383
|
1.036
|
1.425
|
1.536
|
1.504
|
1.632
|
Nettoactief per aandeel
2 |
61,10
|
78,60
|
79,10
|
86,80
|
89,10
|
90,70
|
101,0
|
113,0
|
Cashflow per aandeel
2 |
15,00
|
20,60
|
5,190
|
16,20
|
21,60
|
16,10
|
20,80
|
23,00
|
Capex
1 |
93,2
|
140
|
148
|
90,6
|
64,1
|
93,3
|
100
|
104
|
Capex/omzet
|
7,46%
|
8,06%
|
7,19%
|
4,33%
|
3,19%
|
4,56%
|
4,73%
|
4,7%
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
283,2
USD Gemiddelde koersdoel
323,4
USD Spread / Gemiddelde doel +14,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,05% | 3,34 mld. | | -3,94% | 119 mld. | | +384,45% | 67,41 mld. | | +7,57% | 47,58 mld. | | -12,53% | 36,89 mld. | | 0,00% | 23,13 mld. | | +12,68% | 19,06 mld. | | -25,17% | 18,42 mld. | | +3,94% | 17,59 mld. | | +6,29% | 15,06 mld. |
Brouwers - Andere
|