Beurs gesloten -
Nasdaq
22:00:00 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
365,14 USD
|
+1,30%
|
|
-2,57%
|
-16,05%
|
 Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
7.398
|
6.152
|
8.631
|
10.209
|
11.207
|
11.260
|
11.677
|
12.284
|
Variatie
|
-
|
-16,84%
|
40,3%
|
18,28%
|
9,78%
|
0,47%
|
3,7%
|
5,2%
|
EBITDA
1 |
1.197
|
650,3
|
1.566
|
1.880
|
1.922
|
1.752
|
1.683
|
1.809
|
Variatie
|
-
|
-45,66%
|
140,8%
|
20,05%
|
2,23%
|
-8,83%
|
-3,97%
|
7,48%
|
Bedrijfsresultaat (EBIT)
1 |
901,1
|
352,5
|
1.297
|
1.639
|
1.678
|
1.482
|
1.401
|
1.510
|
Variatie
|
-
|
-60,88%
|
268,04%
|
26,29%
|
2,41%
|
-11,7%
|
-5,46%
|
7,78%
|
Betaalde rente
|
-
|
-5,735
|
-1,663
|
4,934
|
17,62
|
-
|
-4
|
-3
|
Resultaat voor belastingen (EBT)
1 |
906,2
|
231,1
|
1.296
|
1.644
|
1.696
|
1.498
|
1.398
|
1.502
|
Variatie
|
-
|
-74,5%
|
460,76%
|
26,83%
|
3,17%
|
-11,67%
|
-6,65%
|
7,4%
|
Nettowinst (verlies)
1 |
705,9
|
175,8
|
985,8
|
1.242
|
1.291
|
1.138
|
1.065
|
1.140
|
Variatie
|
-
|
-75,09%
|
460,66%
|
26,03%
|
3,91%
|
-11,85%
|
-6,38%
|
6,96%
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Februari |
2020 Q4
|
2021 Q1
|
2021 Q2
|
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
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
2026 Q4
|
2027 Q1
|
2027 Q2
|
2027 Q3
|
---|
Omzet
1 |
2.306
|
1.173
|
1.228
|
1.552
|
2.199
|
1.939
|
1.967
|
1.996
|
2.729
|
2.346
|
2.297
|
2.339
|
3.227
|
2.634
|
2.530
|
2.489
|
3.554
|
2.726
|
2.552
|
2.530
|
3.468
|
2.812
|
2.654
|
2.629
|
3.598
|
2.956
|
2.776
|
2.747
|
Variatie
|
-
|
-49,12%
|
4,67%
|
26,39%
|
41,67%
|
-11,83%
|
1,48%
|
1,45%
|
36,76%
|
-14,05%
|
-2,08%
|
1,81%
|
37,97%
|
-18,36%
|
-3,97%
|
-1,62%
|
42,8%
|
-23,31%
|
-6,37%
|
-0,86%
|
37,07%
|
-18,92%
|
-5,61%
|
-0,94%
|
36,86%
|
-17,85%
|
-6,08%
|
-1,03%
|
EBITDA
1 |
364,1
|
-5,316
|
132,3
|
197,3
|
326,1
|
375,9
|
401,3
|
349,4
|
439,3
|
500,5
|
452,3
|
420,3
|
506,8
|
500
|
453,6
|
388,6
|
579,7
|
465,7
|
394,5
|
385,5
|
506,3
|
443
|
384,3
|
365,4
|
494,3
|
467,5
|
414,4
|
374
|
Variatie
|
-
|
-
|
-
|
49,08%
|
65,29%
|
15,29%
|
6,75%
|
-12,93%
|
25,74%
|
13,93%
|
-9,64%
|
-7,07%
|
20,58%
|
-1,34%
|
-9,29%
|
-14,31%
|
49,15%
|
-19,66%
|
-15,28%
|
-2,28%
|
31,33%
|
-12,51%
|
-13,25%
|
-4,92%
|
35,28%
|
-5,43%
|
-11,35%
|
-9,75%
|
Bedrijfsresultaat (EBIT)
1 |
287,8
|
-81,94
|
54,91
|
124,9
|
254,7
|
305,3
|
332,3
|
284,2
|
375,6
|
437,7
|
391,4
|
361,9
|
447,6
|
442,1
|
391,6
|
327,2
|
517,1
|
400,9
|
329,2
|
318,5
|
438,4
|
373,3
|
314
|
298,6
|
415,4
|
392,8
|
340,6
|
316,7
|
Variatie
|
-
|
-
|
-
|
127,45%
|
103,9%
|
19,89%
|
8,84%
|
-14,46%
|
32,15%
|
16,53%
|
-10,57%
|
-7,55%
|
23,7%
|
-1,24%
|
-11,41%
|
-16,45%
|
58,02%
|
-22,46%
|
-17,89%
|
-3,25%
|
37,65%
|
-14,86%
|
-15,89%
|
-4,9%
|
39,1%
|
-5,44%
|
-13,29%
|
-7%
|
Charge d'intérêts
|
-
|
-1,272
|
-2,617
|
-1,383
|
-0,463
|
-0,358
|
-0,425
|
-0,413
|
-0,467
|
-0,401
|
0,108
|
0,849
|
4,378
|
7,348
|
4,449
|
-
|
-
|
6,9
|
4,526
|
-
|
-
|
-0,75
|
-0,75
|
-1,5
|
-1,5
|
-0,75
|
-0,75
|
-0,75
|
Resultaat voor belastingen (EBT)
1 |
288,2
|
-102,8
|
10,14
|
99,89
|
223,8
|
305
|
331,9
|
283,8
|
375,2
|
437,3
|
391,5
|
362,7
|
452
|
449,4
|
396,1
|
329,7
|
520,4
|
407,8
|
333,7
|
320,2
|
437,2
|
375,4
|
313,4
|
297,4
|
416,7
|
394,2
|
341,7
|
317,7
|
Variatie
|
-
|
-
|
-
|
885,34%
|
124,05%
|
36,26%
|
8,83%
|
-14,48%
|
32,18%
|
16,57%
|
-10,47%
|
-7,36%
|
24,62%
|
-0,57%
|
-11,87%
|
-16,76%
|
57,83%
|
-21,63%
|
-18,17%
|
-4,06%
|
36,54%
|
-14,14%
|
-16,5%
|
-5,12%
|
40,15%
|
-5,41%
|
-13,3%
|
-7,03%
|
Nettowinst (verlies)
1 |
222,7
|
-78,51
|
8,052
|
74,8
|
171,5
|
230,3
|
250,9
|
215,3
|
289,4
|
331,4
|
295,7
|
274,6
|
340,8
|
347,1
|
300,1
|
249,5
|
394,4
|
313,1
|
252,6
|
242,2
|
331
|
285,7
|
237,5
|
225,7
|
316,4
|
299,3
|
259,5
|
241,2
|
Variatie
|
-
|
-
|
-
|
828,94%
|
129,28%
|
34,28%
|
8,95%
|
-14,19%
|
34,41%
|
14,52%
|
-10,78%
|
-7,13%
|
24,1%
|
1,85%
|
-13,53%
|
-16,87%
|
58,07%
|
-20,6%
|
-19,34%
|
-4,11%
|
36,69%
|
-13,71%
|
-16,85%
|
-4,96%
|
40,15%
|
-5,39%
|
-13,31%
|
-7,05%
|
Datum van publicatie
|
12/03/20
|
28/05/20
|
27/08/20
|
3/12/20
|
11/03/21
|
27/05/21
|
25/08/21
|
2/12/21
|
10/03/22
|
26/05/22
|
25/08/22
|
1/12/22
|
9/03/23
|
25/05/23
|
24/08/23
|
30/11/23
|
14/03/24
|
30/05/24
|
29/08/24
|
5/12/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
-502
|
-1.046
|
-432
|
-738
|
-767
|
-846
|
-615
|
-653
|
Variatie
|
-
|
-308,37%
|
-141,3%
|
-270,83%
|
-203,93%
|
-210,36%
|
-172,7%
|
-206,18%
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
298,5
|
151,9
|
172,2
|
312,1
|
435,3
|
420
|
477,3
|
533,1
|
Variatie
|
-
|
-49,13%
|
13,38%
|
81,27%
|
39,45%
|
-3,5%
|
13,64%
|
11,69%
|
Vrije kasstroom (FCF)
1 |
802,8
|
658,5
|
887,1
|
1.170
|
1.041
|
963,1
|
943,3
|
1.107
|
Variatie
|
-
|
-17,97%
|
34,71%
|
31,87%
|
-11,01%
|
-7,48%
|
-2,06%
|
17,33%
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
16,18%
|
10,57%
|
18,14%
|
18,42%
|
17,15%
|
15,56%
|
14,41%
|
14,72%
|
EBIT-marge (%)
|
12,18%
|
5,73%
|
15,03%
|
16,05%
|
14,97%
|
13,16%
|
12%
|
12,29%
|
EBT-marge (%)
|
12,25%
|
3,76%
|
15,01%
|
16,1%
|
15,13%
|
13,3%
|
11,97%
|
12,22%
|
Nettomarge (%)
|
9,54%
|
2,86%
|
11,42%
|
12,17%
|
11,52%
|
10,11%
|
9,12%
|
9,28%
|
FCF-marge (%)
|
10,85%
|
10,7%
|
10,28%
|
11,46%
|
9,29%
|
8,55%
|
8,08%
|
9,01%
|
Vrije kasstroom/nettoresultaat (%)
|
113,71%
|
374,49%
|
89,98%
|
94,15%
|
80,63%
|
84,64%
|
88,54%
|
97,12%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
17,53%
|
3,53%
|
20,01%
|
24,52%
|
23,31%
|
19,23%
|
17,28%
|
17,92%
|
ROE
|
37,93%
|
9,01%
|
55,78%
|
71,09%
|
60,91%
|
47,55%
|
42,54%
|
42,62%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
4,04%
|
2,47%
|
2%
|
3,06%
|
3,88%
|
3,73%
|
4,09%
|
4,34%
|
CAPEX / EBITDA (%)
|
24,95%
|
23,35%
|
11%
|
16,6%
|
22,65%
|
23,97%
|
28,37%
|
29,48%
|
CAPEX / FCF (%)
|
37,19%
|
23,06%
|
19,41%
|
26,68%
|
41,81%
|
43,61%
|
50,6%
|
48,17%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
18,95
|
14,33
|
19,32
|
28,64
|
29,77
|
30,99
|
35,81
|
37,38
|
Variatie
|
-
|
-24,41%
|
34,81%
|
48,29%
|
3,92%
|
4,1%
|
15,58%
|
4,37%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
33,78
|
35,54
|
29,35
|
37,88
|
45,96
|
51,62
|
55,24
|
66,19
|
Variatie
|
-
|
5,22%
|
-17,42%
|
29,06%
|
21,33%
|
12,33%
|
7%
|
19,83%
|
WPA
1 |
12,15
|
3,11
|
17,98
|
24,01
|
26,03
|
24
|
23,5
|
26,28
|
Variatie
|
-
|
-74,4%
|
478,14%
|
33,54%
|
8,41%
|
-7,79%
|
-2,09%
|
11,84%
|
Aantal aandelen (in duizend)
|
57.161
|
56.339
|
54.120
|
50.881
|
48.562
|
46.373
|
46.373
|
46.373
|
Datum van publicatie
|
12/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
15,2x |
15,5x |
---|
PBR-ratio |
7,07x |
6,61x |
---|
EV/omzet |
1,43x |
1,4x |
---|
Dividendrendement |
-
|
-
|
---|
Gemiddeld advies Accumuleren Laatste slotkoers 365,14USD Gemiddelde koersdoel 456,56USD Spread / Gemiddelde doel +25,04% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|