Beurs gesloten -
Nasdaq
22:00:00 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
83,67
USD
|
+0,47%
|
|
+1,49%
|
+29,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
417,3
|
425,4
|
774,7
|
600
|
1.017
|
1.541
|
-
|
-
|
Bedrijfswaarde
1 |
417,3
|
676,1
|
1.059
|
885,9
|
1.439
|
1.999
|
1.965
|
1.541
|
K/w-verhouding
|
11,4
x
|
-81,9
x
|
96,7
x
|
21,4
x
|
21,3
x
|
31,4
x
|
17,4
x
|
12,6
x
|
Dividendrendement
|
-
|
0,94%
|
0,61%
|
0,85%
|
0,62%
|
0,48%
|
0,49%
|
0,5%
|
Marktkapitalisatie/omzet
|
0,55
x
|
0,64
x
|
1,03
x
|
0,63
x
|
1,18
x
|
1,46
x
|
1,29
x
|
1,25
x
|
Bedrijfswaarde/omzet
|
0,55
x
|
1,02
x
|
1,41
x
|
0,93
x
|
1,67
x
|
1,89
x
|
1,65
x
|
1,25
x
|
Bedrijfswaarde/EBITDA
|
-
|
8,99
x
|
14,4
x
|
9,62
x
|
12,6
x
|
14,6
x
|
11,5
x
|
8,25
x
|
Bedrijfswaarde/FCF
|
-
|
21,6
x
|
-37,6
x
|
-280
x
|
-35,5
x
|
-42,9
x
|
28,7
x
|
14
x
|
FCF Yield
|
-
|
4,63%
|
-2,66%
|
-0,36%
|
-2,81%
|
-2,33%
|
3,48%
|
7,13%
|
Price to Book
|
-
|
1,19
x
|
1,86
x
|
1,34
x
|
1,65
x
|
2,05
x
|
1,82
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
10.970
|
11.051
|
12.712
|
12.800
|
15.747
|
18.412
|
-
|
-
|
Referentieprijs
2 |
38,04
|
38,49
|
60,94
|
46,88
|
64,61
|
83,67
|
83,67
|
83,67
|
Datum van publicatie
|
28/02/20
|
4/03/21
|
9/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
752,6
|
661,7
|
750,9
|
949,8
|
860,5
|
1.055
|
1.193
|
1.231
|
EBITDA
1 |
-
|
75,2
|
73,62
|
92,06
|
113,8
|
136,5
|
170,8
|
186,7
|
Bedrijfsresultaat (EBIT)
1 |
-
|
13,92
|
21,52
|
55,13
|
88
|
108,3
|
139,5
|
157,8
|
Operationele Marge
|
-
|
2,1%
|
2,87%
|
5,8%
|
10,23%
|
10,26%
|
11,69%
|
12,82%
|
Resultaat voor belastingen (EBT)
1 |
-
|
0,427
|
9,451
|
37,25
|
56,91
|
71,57
|
107,6
|
137,7
|
Nettowinst (verlies)
1 |
-
|
-5,171
|
7,966
|
28,06
|
39,13
|
40,3
|
81,05
|
106
|
Nettomarge
|
-
|
-0,78%
|
1,06%
|
2,95%
|
4,55%
|
3,82%
|
6,79%
|
8,62%
|
WPA
2 |
3,350
|
-0,4700
|
0,6300
|
2,190
|
3,040
|
2,665
|
4,795
|
6,650
|
Free Cash Flow
1 |
-
|
31,33
|
-28,12
|
-3,161
|
-40,5
|
-46,64
|
68,36
|
109,8
|
FCF-marge
|
-
|
4,74%
|
-3,75%
|
-0,33%
|
-4,71%
|
-4,42%
|
5,73%
|
8,92%
|
Kasstroomconversie (ebitda)
|
-
|
41,67%
|
-
|
-
|
-
|
-
|
40,02%
|
58,8%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
84,34%
|
103,51%
|
Dividend per aandeel
2 |
-
|
0,3600
|
0,3700
|
0,4000
|
0,4000
|
0,4000
|
0,4133
|
0,4200
|
Datum van publicatie
|
28/02/20
|
4/03/21
|
9/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
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 |
210,2
|
231,2
|
241,7
|
242,5
|
234,3
|
255,4
|
205,2
|
231,4
|
235,3
|
241,5
|
253,6
|
271,1
|
288,7
|
277,4
|
300,6
|
EBITDA
1 |
17,81
|
22,24
|
22,93
|
23,96
|
22,94
|
26,34
|
26,45
|
32,3
|
31,44
|
32,32
|
30,15
|
34,78
|
39,12
|
37
|
44
|
Bedrijfsresultaat (EBIT)
1 |
10,74
|
11,91
|
14,15
|
17,27
|
11,79
|
17,93
|
20,64
|
25,26
|
25,32
|
24,17
|
24,56
|
27,57
|
31,86
|
31
|
37
|
Operationele Marge
|
5,11%
|
5,15%
|
5,85%
|
7,12%
|
5,03%
|
7,02%
|
10,06%
|
10,92%
|
10,76%
|
10,01%
|
9,68%
|
10,17%
|
11,04%
|
11,17%
|
12,31%
|
Resultaat voor belastingen (EBT)
1 |
7,146
|
8,305
|
10,28
|
12,45
|
6,208
|
11,96
|
13,27
|
16,8
|
16,04
|
14,99
|
15,58
|
18,51
|
23,18
|
23
|
29
|
Nettowinst (verlies)
1 |
6,2
|
6,244
|
7,548
|
9,419
|
4,848
|
9,117
|
8,855
|
9,557
|
11,6
|
-6,611
|
11,42
|
13,94
|
16,97
|
-
|
-
|
Nettomarge
|
2,95%
|
2,7%
|
3,12%
|
3,88%
|
2,07%
|
3,57%
|
4,31%
|
4,13%
|
4,93%
|
-2,74%
|
4,5%
|
5,14%
|
5,88%
|
-
|
-
|
WPA
2 |
0,4800
|
0,4900
|
0,5900
|
0,7300
|
0,3800
|
0,7100
|
0,6800
|
0,8000
|
0,8200
|
-0,4200
|
0,7300
|
0,8525
|
1,028
|
0,9400
|
1,060
|
Dividend per aandeel
2 |
0,0900
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
-
|
-
|
Datum van publicatie
|
9/03/22
|
27/04/22
|
27/07/22
|
26/10/22
|
9/03/23
|
1/05/23
|
26/07/23
|
1/11/23
|
6/03/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
251
|
284
|
286
|
422
|
458
|
425
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
3,334
x
|
3,858
x
|
3,105
x
|
3,703
x
|
3,356
x
|
2,487
x
|
-
|
Free Cash Flow
1 |
-
|
31,3
|
-28,1
|
-3,16
|
-40,5
|
-46,6
|
68,4
|
110
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
8,08%
|
7,63%
|
8,61%
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,57%
|
3,48%
|
3,89%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-144,7
|
229,2
|
721,5
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
32,20
|
32,80
|
35,10
|
39,10
|
40,90
|
45,90
|
52,90
|
Cashflow per aandeel
2 |
-
|
5,010
|
-1,390
|
-0,2500
|
-1,540
|
-3,180
|
4,840
|
-
|
Capex
1 |
-
|
4,43
|
10,5
|
11,2
|
18,7
|
18,2
|
15,7
|
12
|
Capex/omzet
|
-
|
0,67%
|
1,4%
|
1,18%
|
2,17%
|
1,72%
|
1,31%
|
0,98%
|
Datum van publicatie
|
28/02/20
|
4/03/21
|
9/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Laatste slotkoers
83,67
USD Gemiddelde koersdoel
95,75
USD Spread / Gemiddelde doel +14,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +29,50% | 1,54 mld. | | +25,52% | 140 mld. | | +14,86% | 81,7 mld. | | +20,85% | 50,84 mld. | | +59,29% | 49,97 mld. | | +7,07% | 42,77 mld. | | +89,91% | 41,37 mld. | | +68,22% | 26,67 mld. | | +74,49% | 22,78 mld. | | +12,70% | 21,97 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|