Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,02
USD
|
-1,70%
|
|
+4,56%
|
+8,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.883
|
3.094
|
3.239
|
2.037
|
1.833
|
1.949
|
-
|
-
|
Bedrijfswaarde
1 |
204
|
3.893
|
4.141
|
2.037
|
5.865
|
3.089
|
3.285
|
3.235
|
K/w-verhouding
|
-30,2
x
|
4,88
x
|
7,37
x
|
8,36
x
|
14,3
x
|
27,4
x
|
23,2
x
|
19,7
x
|
Dividendrendement
|
6%
|
3,81%
|
3,33%
|
-
|
-
|
4,36%
|
4,36%
|
4,36%
|
Marktkapitalisatie/omzet
|
1,93
x
|
1,36
x
|
1,7
x
|
1,39
x
|
1,51
x
|
1,46
x
|
1,43
x
|
1,45
x
|
Bedrijfswaarde/omzet
|
0,21
x
|
1,71
x
|
2,17
x
|
1,39
x
|
4,84
x
|
2,31
x
|
2,41
x
|
2,41
x
|
Bedrijfswaarde/EBITDA
|
0,47
x
|
2,36
x
|
3,18
x
|
2,37
x
|
10,3
x
|
4,54
x
|
4,74
x
|
4,63
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,96
x
|
2,67
x
|
3,06
x
|
-
|
2,42
x
|
1,47
x
|
1,53
x
|
1,11
x
|
Aantal aandelen (in duizenden)
|
117.736
|
122.919
|
112.339
|
99.801
|
90.477
|
88.494
|
-
|
-
|
Referentieprijs
2 |
15,99
|
25,17
|
28,83
|
20,41
|
20,26
|
22,02
|
22,02
|
22,02
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
8/02/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
974,7
|
2.271
|
1.910
|
1.468
|
1.211
|
1.337
|
1.361
|
1.344
|
EBITDA
1 |
431,9
|
1.648
|
1.301
|
859,1
|
568
|
680,4
|
693,3
|
698,8
|
Bedrijfsresultaat (EBIT)
1 |
295,6
|
1.507
|
1.164
|
727,9
|
440,7
|
660,2
|
675,3
|
563
|
Operationele Marge
|
30,33%
|
66,35%
|
60,93%
|
49,6%
|
36,4%
|
49,38%
|
49,6%
|
41,89%
|
Resultaat voor belastingen (EBT)
1 |
-116
|
1.383
|
996,9
|
556,8
|
325,1
|
165,7
|
185,3
|
206
|
Nettowinst (verlies)
1 |
-103,7
|
1.121
|
827,2
|
468,3
|
263,9
|
127,6
|
142,7
|
158,6
|
Nettomarge
|
-10,64%
|
49,35%
|
43,31%
|
31,91%
|
21,8%
|
9,54%
|
10,48%
|
11,81%
|
WPA
2 |
-0,5300
|
5,160
|
3,910
|
2,440
|
1,420
|
0,8030
|
0,9487
|
1,118
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,9600
|
0,9600
|
0,9600
|
-
|
-
|
0,9600
|
0,9600
|
0,9600
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
8/02/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
354,4
|
485,6
|
505,1
|
357,4
|
331,1
|
274,1
|
373,1
|
278,7
|
298
|
260,9
|
366,9
|
331,4
|
330,3
|
333,5
|
366,4
|
EBITDA
1 |
210,7
|
328,4
|
343,8
|
209,3
|
180,6
|
125,4
|
207,5
|
122
|
139,5
|
98,99
|
202,8
|
168,8
|
163,4
|
155,5
|
187,4
|
Bedrijfsresultaat (EBIT)
1 |
177,2
|
293,8
|
309,8
|
176,7
|
147,9
|
93,48
|
176,1
|
81,23
|
98,34
|
66,81
|
172,1
|
154,6
|
152,3
|
153,2
|
177,3
|
Operationele Marge
|
49,98%
|
60,5%
|
61,35%
|
49,44%
|
44,67%
|
34,11%
|
47,2%
|
29,15%
|
33%
|
25,61%
|
46,9%
|
46,64%
|
46,1%
|
45,94%
|
48,38%
|
Resultaat voor belastingen (EBT)
1 |
145,1
|
227
|
241,7
|
173,8
|
101,6
|
39,7
|
134,8
|
35,47
|
138,1
|
16,79
|
139,8
|
48,39
|
26,55
|
34,72
|
-
|
Nettowinst (verlies)
1 |
123,1
|
186
|
199,9
|
148,9
|
79,87
|
39,64
|
110,1
|
29,54
|
117,6
|
6,701
|
111,3
|
37,26
|
20,45
|
26,74
|
-
|
Nettomarge
|
34,74%
|
38,29%
|
39,58%
|
41,67%
|
24,12%
|
14,46%
|
29,51%
|
10,6%
|
39,46%
|
2,57%
|
30,34%
|
11,24%
|
6,19%
|
8,02%
|
-
|
WPA
2 |
0,5900
|
0,8900
|
0,9800
|
0,7800
|
0,3700
|
0,2700
|
0,5600
|
0,1600
|
0,6300
|
0,0500
|
0,5900
|
0,2329
|
0,1296
|
0,1719
|
-
|
Dividend per aandeel
2 |
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
-
|
0,2400
|
0,2400
|
-
|
-
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
Datum van publicatie
|
3/11/21
|
8/02/22
|
28/04/22
|
28/07/22
|
3/11/22
|
26/01/23
|
20/04/23
|
26/07/23
|
2/11/23
|
25/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
799
|
902
|
-
|
4.032
|
1.141
|
1.336
|
1.287
|
Nettokaspositie
1 |
1.679
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,4847
x
|
0,6934
x
|
-
|
7,099
x
|
1,676
x
|
1,927
x
|
1,841
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
18,7%
|
94,6%
|
58,1%
|
-
|
20,2%
|
29,3%
|
24,8%
|
24,7%
|
ROA (netto-inkomsten/totale activa)
|
2,19%
|
11,5%
|
8,16%
|
4,48%
|
2,46%
|
2,81%
|
3,17%
|
-
|
Totale activa
1 |
-4.744
|
9.723
|
10.143
|
10.452
|
10.729
|
4.543
|
4.507
|
-
|
Nettoactief per aandeel
2 |
8,180
|
9,420
|
9,430
|
-
|
8,380
|
15,00
|
14,40
|
19,80
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
57,8
|
60,4
|
60,1
|
-
|
-
|
70
|
72,8
|
75,7
|
Capex/omzet
|
5,93%
|
2,66%
|
3,15%
|
-
|
-
|
5,24%
|
5,35%
|
5,63%
|
Datum van publicatie
|
11/02/20
|
11/02/21
|
8/02/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
22,02
USD Gemiddelde koersdoel
23,08
USD Spread / Gemiddelde doel +4,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,69% | 1,97 mld. | | +10,84% | 147 mld. | | +9,00% | 137 mld. | | +21,81% | 120 mld. | | -5,94% | 36,38 mld. | | +9,29% | 25,26 mld. | | -9,42% | 21,24 mld. | | +17,00% | 19,89 mld. | | +43,36% | 17,26 mld. | | +11,73% | 16,69 mld. |
Investment Banking & Brokerage Services - Andere
|