Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,8
USD
|
+4,39%
|
|
+11,39%
|
-19,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.430
|
9.283
|
7.268
|
4.652
|
2.657
|
2.141
|
-
|
-
|
Bedrijfswaarde
1 |
8.977
|
8.214
|
6.568
|
3.902
|
2.657
|
1.139
|
787,5
|
408,4
|
K/w-verhouding
|
21,3
x
|
29,7
x
|
16,7
x
|
53,1
x
|
7,66
x
|
6,35
x
|
5,6
x
|
5,48
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,9
x
|
5,49
x
|
3,22
x
|
2,53
x
|
1,51
x
|
1,2
x
|
1,13
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
5,08
x
|
4,86
x
|
2,91
x
|
2,12
x
|
1,51
x
|
0,64
x
|
0,42
x
|
0,21
x
|
Bedrijfswaarde/EBITDA
|
14,4
x
|
15,2
x
|
8,99
x
|
6,66
x
|
5,25
x
|
2,2
x
|
1,38
x
|
0,68
x
|
Bedrijfswaarde/FCF
|
14,7
x
|
11,6
x
|
10,2
x
|
7,49
x
|
-
|
2,44
x
|
1,66
x
|
0,77
x
|
FCF Yield
|
6,79%
|
8,6%
|
9,84%
|
13,4%
|
-
|
41%
|
60,4%
|
130%
|
Price to Book
|
4,58
x
|
3,31
x
|
2,04
x
|
1,34
x
|
-
|
0,57
x
|
0,5
x
|
0,47
x
|
Aantal aandelen (in duizenden)
|
225.035
|
226.462
|
234.592
|
243.292
|
242.611
|
243.315
|
-
|
-
|
Referentieprijs
2 |
46,35
|
40,99
|
30,98
|
19,12
|
10,95
|
8,800
|
8,800
|
8,800
|
Datum van publicatie
|
26/02/20
|
18/03/21
|
3/03/22
|
1/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.767
|
1.690
|
2.257
|
1.836
|
1.760
|
1.791
|
1.891
|
1.928
|
EBITDA
1 |
623,3
|
538,9
|
730,3
|
586
|
506,2
|
516,9
|
571,6
|
601,4
|
Bedrijfsresultaat (EBIT)
1 |
597,6
|
506,8
|
697,4
|
480,5
|
472,9
|
446,7
|
497,4
|
519
|
Operationele Marge
|
33,82%
|
29,99%
|
30,9%
|
26,16%
|
26,87%
|
24,94%
|
26,3%
|
26,91%
|
Resultaat voor belastingen (EBT)
1 |
602,4
|
375,9
|
550,7
|
128,1
|
502,8
|
454,6
|
521,1
|
556,9
|
Nettowinst (verlies)
1 |
494,7
|
313,4
|
428,3
|
85,56
|
342,6
|
338,8
|
380,5
|
400,3
|
Nettomarge
|
28%
|
18,54%
|
18,98%
|
4,66%
|
19,47%
|
18,91%
|
20,12%
|
20,76%
|
WPA
2 |
2,180
|
1,380
|
1,860
|
0,3600
|
1,430
|
1,385
|
1,571
|
1,605
|
Free Cash Flow
1 |
609,9
|
706,8
|
646,4
|
521
|
-
|
466,9
|
475,6
|
531,5
|
FCF-marge
|
34,52%
|
41,82%
|
28,64%
|
28,37%
|
-
|
26,07%
|
25,14%
|
27,56%
|
Kasstroomconversie (ebitda)
|
97,85%
|
131,15%
|
88,52%
|
88,91%
|
-
|
90,33%
|
83,2%
|
88,38%
|
Kasstroomconversie (nettowinst)
|
123,29%
|
225,55%
|
150,91%
|
608,96%
|
-
|
137,82%
|
124,98%
|
132,77%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
18/03/21
|
3/03/22
|
1/03/23
|
14/03/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
607,4
|
616,3
|
484,6
|
450,2
|
453,6
|
448
|
413,8
|
440,2
|
442,2
|
442,2
|
387,4
|
443,2
|
462
|
485,1
|
EBITDA
|
221,2
|
191,1
|
111,6
|
102,6
|
-
|
155,3
|
-
|
-
|
143,3
|
128,3
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
213
|
182,5
|
102,8
|
93,94
|
123,2
|
160,5
|
96,49
|
123,5
|
134
|
119
|
78,67
|
109,2
|
122,6
|
118,8
|
Operationele Marge
|
35,07%
|
29,62%
|
21,22%
|
20,87%
|
27,17%
|
35,82%
|
23,32%
|
28,04%
|
30,3%
|
26,92%
|
20,31%
|
24,64%
|
26,53%
|
24,48%
|
Resultaat voor belastingen (EBT)
1 |
213,2
|
145,7
|
-60,68
|
46,54
|
2,85
|
139,4
|
126,3
|
109,6
|
105,6
|
161,3
|
91,61
|
109
|
111,1
|
133,5
|
Nettowinst (verlies)
1 |
181,7
|
115,7
|
-67,52
|
28,3
|
-17,14
|
141,9
|
100,5
|
81,39
|
77,49
|
83,23
|
66,53
|
83,96
|
89,05
|
94,94
|
Nettomarge
|
29,92%
|
18,78%
|
-13,93%
|
6,29%
|
-3,78%
|
31,68%
|
24,29%
|
18,49%
|
17,53%
|
18,82%
|
17,17%
|
18,94%
|
19,27%
|
19,57%
|
WPA
2 |
0,7800
|
0,5000
|
-0,2900
|
0,1200
|
-0,0700
|
0,6000
|
0,4200
|
0,3400
|
0,3200
|
0,3400
|
0,2657
|
0,3642
|
0,3818
|
0,3858
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8118
|
-
|
-
|
Datum van publicatie
|
11/11/21
|
3/03/22
|
1/06/22
|
1/09/22
|
17/11/22
|
1/03/23
|
25/05/23
|
24/08/23
|
9/11/23
|
14/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.453
|
1.068
|
700
|
750
|
-
|
1.002
|
1.354
|
1.733
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
610
|
707
|
646
|
521
|
-
|
467
|
476
|
531
|
ROE (netto-inkomsten/eigen vermogen)
|
31,6%
|
21,5%
|
13,4%
|
2,47%
|
-
|
10,5%
|
10,7%
|
9,74%
|
ROA (netto-inkomsten/totale activa)
|
15,8%
|
9,83%
|
6,18%
|
1,17%
|
-
|
5,35%
|
6,41%
|
6,12%
|
Totale activa
1 |
3.135
|
3.188
|
6.927
|
7.324
|
-
|
6.332
|
5.938
|
6.542
|
Nettoactief per aandeel
2 |
10,10
|
12,40
|
15,20
|
14,20
|
-
|
15,60
|
17,50
|
18,80
|
Cashflow per aandeel
2 |
2,790
|
3,260
|
3,540
|
2,390
|
-
|
1,990
|
2,080
|
2,190
|
Capex
1 |
21,7
|
34,8
|
168
|
43,1
|
-
|
41,1
|
44,8
|
59,8
|
Capex/omzet
|
1,23%
|
2,06%
|
7,43%
|
2,35%
|
-
|
2,29%
|
2,37%
|
3,1%
|
Datum van publicatie
|
26/02/20
|
18/03/21
|
3/03/22
|
1/03/23
|
14/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8,8
USD Gemiddelde koersdoel
12,22
USD Spread / Gemiddelde doel +38,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,63% | 2,14 mld. | | +6,70% | 31,29 mld. | | +42,95% | 20,08 mld. | | -12,63% | 8,55 mld. | | -28,83% | 1,32 mld. | | +6,88% | 795 mln. | | -18,60% | 504 mln. | | -24,62% | 356 mln. | | -1,51% | 346 mln. | | -.--% | 204 mln. |
Social Media & Netwerken
|