Geschatte realtime
Cboe BZX
16:52:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,94
USD
|
+1,74%
|
|
+11,00%
|
+6,23%
|
Fiscaal tijdperk: Januar |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.588
|
1.473
|
1.555
|
1.541
|
1.616
|
1.695
|
-
|
Bedrijfswaarde
1 |
2.663
|
1.864
|
1.555
|
1.541
|
1.616
|
1.695
|
1.695
|
K/w-verhouding
|
38,6
x
|
8,26
x
|
29,8
x
|
16,6
x
|
-87,8
x
|
23,7
x
|
16,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,59
x
|
0,7
x
|
0,69
x
|
0,62
x
|
0,72
x
|
0,72
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
0,59
x
|
0,7
x
|
0,69
x
|
0,62
x
|
0,72
x
|
0,72
x
|
0,68
x
|
Bedrijfswaarde/EBITDA
|
4,22
x
|
5,41
x
|
5,64
x
|
4,49
x
|
5,42
x
|
5,35
x
|
4,78
x
|
Bedrijfswaarde/FCF
|
9,02
x
|
7,98
x
|
16,4
x
|
8,76
x
|
58,7
x
|
94,7
x
|
43,7
x
|
FCF Yield
|
11,1%
|
12,5%
|
6,09%
|
11,4%
|
1,7%
|
1,06%
|
2,29%
|
Price to Book
|
1,24
x
|
1,02
x
|
1,06
x
|
1,02
x
|
0,27
x
|
1,11
x
|
1,05
x
|
Aantal aandelen (in duizenden)
|
105.494
|
106.742
|
104.359
|
102.206
|
102.245
|
101.775
|
-
|
Referentieprijs
2 |
15,05
|
13,80
|
14,90
|
15,08
|
15,81
|
16,65
|
16,65
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
Fiscaal tijdperk: Januar |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
2.689
|
2.105
|
2.249
|
2.495
|
2.233
|
2.364
|
2.506
|
EBITDA
1 |
376,2
|
272,3
|
275,6
|
343,1
|
298,2
|
316,7
|
354,8
|
Bedrijfsresultaat (EBIT)
1 |
204
|
181,4
|
189,7
|
234,9
|
198,4
|
217,6
|
259,1
|
Operationele Marge
|
7,59%
|
8,62%
|
8,44%
|
9,41%
|
8,89%
|
9,2%
|
10,34%
|
Resultaat voor belastingen (EBT)
1 |
46,18
|
-46,28
|
70,05
|
182,9
|
0,297
|
92,57
|
125,7
|
Nettowinst (verlies)
1 |
41,3
|
177,5
|
54,41
|
94,58
|
-18,72
|
70,53
|
93,83
|
Nettomarge
|
1,54%
|
8,43%
|
2,42%
|
3,79%
|
-0,84%
|
2,98%
|
3,74%
|
WPA
2 |
0,3900
|
1,670
|
0,5000
|
0,9100
|
-0,1800
|
0,7033
|
1,007
|
Free Cash Flow
1 |
176
|
184,6
|
94,68
|
176
|
27,55
|
17,9
|
38,76
|
FCF-marge
|
6,54%
|
8,77%
|
4,21%
|
7,05%
|
1,23%
|
0,76%
|
1,55%
|
Kasstroomconversie (ebitda)
|
46,77%
|
67,8%
|
34,35%
|
51,3%
|
9,24%
|
5,65%
|
10,92%
|
Kasstroomconversie (nettowinst)
|
426,06%
|
103,99%
|
174%
|
186,08%
|
-
|
25,38%
|
41,31%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
Fiscaal tijdperk: Januari |
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 |
556,8
|
598,1
|
581,3
|
625,6
|
671,1
|
617,2
|
544,4
|
546,5
|
572,6
|
569
|
570,1
|
579,7
|
596,5
|
617,4
|
601,7
|
EBITDA
1 |
68,55
|
70,39
|
62,04
|
96,94
|
102,5
|
81,58
|
58,52
|
74,72
|
84,08
|
80,87
|
74,79
|
77,68
|
84,44
|
85,58
|
75,48
|
Bedrijfsresultaat (EBIT)
1 |
47,7
|
49,12
|
39,5
|
67,61
|
68,21
|
59,57
|
33,35
|
46,09
|
57,89
|
61,04
|
40,69
|
51,85
|
59,6
|
65,4
|
57,5
|
Operationele Marge
|
8,57%
|
8,21%
|
6,79%
|
10,81%
|
10,16%
|
9,65%
|
6,13%
|
8,43%
|
10,11%
|
10,73%
|
7,14%
|
8,94%
|
9,99%
|
10,59%
|
9,56%
|
Resultaat voor belastingen (EBT)
1 |
23,61
|
20,62
|
16,48
|
34,13
|
49,16
|
83,09
|
-13,74
|
13,41
|
-17,26
|
17,88
|
14,07
|
18,82
|
26,29
|
33,37
|
22,9
|
Nettowinst (verlies)
1 |
20,96
|
8,387
|
17,25
|
27,79
|
43,53
|
6,017
|
-5,814
|
6,824
|
-37,07
|
17,34
|
10,47
|
16,09
|
22,49
|
28,6
|
19,9
|
Nettomarge
|
3,76%
|
1,4%
|
2,97%
|
4,44%
|
6,49%
|
0,97%
|
-1,07%
|
1,25%
|
-6,47%
|
3,05%
|
1,84%
|
2,78%
|
3,77%
|
4,63%
|
3,31%
|
WPA
2 |
0,1900
|
0,0800
|
0,1700
|
0,2700
|
0,4200
|
0,0600
|
-0,0600
|
0,0700
|
-0,3600
|
0,1700
|
0,1000
|
0,1667
|
0,2100
|
0,2300
|
0,1700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
9/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
8/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
7/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
1.076
|
391
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,859
x
|
1,437
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
176
|
185
|
94,7
|
176
|
27,5
|
17,9
|
38,8
|
ROE (netto-inkomsten/eigen vermogen)
|
9,62%
|
8,57%
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,43%
|
3,61%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
1.203
|
4.912
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
12,10
|
13,50
|
14,10
|
14,70
|
57,70
|
15,10
|
15,90
|
Cashflow per aandeel
|
2,360
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
136
|
103
|
82
|
96,9
|
160
|
196
|
199
|
Capex/omzet
|
5,06%
|
4,87%
|
3,64%
|
3,88%
|
7,18%
|
8,29%
|
7,94%
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
Laatste slotkoers
16,65
USD Gemiddelde koersdoel
20,19
USD Spread / Gemiddelde doel +21,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,23% | 1,69 mld. | | -1,48% | 49,07 mld. | | +19,15% | 11,55 mld. | | +51,45% | 8,85 mld. | | +1,14% | 8,36 mld. | | +8,15% | 7,71 mld. | | -12,89% | 7,42 mld. | | -11,07% | 6,91 mld. | | -13,27% | 6,81 mld. | | +31,60% | 6,62 mld. |
Geïntegreerde schakelingen
|