Beurs gesloten -
Xetra
17:44:56 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,82
EUR
|
-4,65%
|
|
-3,01%
|
+106,83%
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.713
|
16.487
|
8.137
|
9.809
|
19.409
|
-
|
-
|
Bedrijfswaarde
1 |
13.919
|
13.882
|
5.401
|
10.002
|
17.898
|
18.162
|
17.543
|
K/w-verhouding
|
-10,4
x
|
-36,9
x
|
-20,3
x
|
-2,26
x
|
20,4
x
|
35,3
x
|
16
x
|
Dividendrendement
|
-
|
0,43%
|
0,88%
|
-
|
-
|
0,29%
|
1,74%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,58
x
|
0,28
x
|
0,32
x
|
0,56
x
|
0,54
x
|
0,5
x
|
Bedrijfswaarde/omzet
|
0,51
x
|
0,49
x
|
0,19
x
|
0,32
x
|
0,52
x
|
0,5
x
|
0,46
x
|
Bedrijfswaarde/EBITDA
|
8,85
x
|
13
x
|
3,38
x
|
-6,42
x
|
12,6
x
|
7,11
x
|
4,61
x
|
Bedrijfswaarde/FCF
|
20,7
x
|
14,5
x
|
5,09
x
|
25,4
x
|
-63,5
x
|
100
x
|
15,2
x
|
FCF Yield
|
4,84%
|
6,91%
|
19,6%
|
3,94%
|
-1,57%
|
1%
|
6,57%
|
Price to Book
|
1,1
x
|
1,11
x
|
0,48
x
|
1,21
x
|
2,19
x
|
2,07
x
|
1,86
x
|
Aantal aandelen (in duizenden)
|
726.645
|
709.712
|
714.686
|
792.309
|
781.989
|
-
|
-
|
Referentieprijs
2 |
23,00
|
23,23
|
11,38
|
12,38
|
24,82
|
24,82
|
24,82
|
Datum van publicatie
|
10/11/20
|
10/11/21
|
16/11/22
|
15/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.797
|
27.457
|
28.482
|
28.997
|
31.119
|
34.451
|
36.040
|
38.534
|
EBITDA
1 |
-
|
1.573
|
1.069
|
1.597
|
-1.558
|
1.416
|
2.554
|
3.806
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-2.003
|
661
|
379
|
-2.776
|
621,8
|
1.303
|
2.263
|
Operationele Marge
|
-
|
-7,3%
|
2,32%
|
1,31%
|
-8,92%
|
1,8%
|
3,62%
|
5,87%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-2.135
|
-465
|
-518
|
-3.387
|
1.452
|
795
|
1.840
|
Nettowinst (verlies)
1 |
158
|
-1.606
|
-453
|
-404
|
-4.532
|
1.079
|
602,5
|
1.297
|
Nettomarge
|
0,55%
|
-5,85%
|
-1,59%
|
-1,39%
|
-14,56%
|
3,13%
|
1,67%
|
3,37%
|
WPA
2 |
-
|
-2,210
|
-0,6300
|
-0,5600
|
-5,470
|
1,219
|
0,7040
|
1,552
|
Free Cash Flow
1 |
-
|
674
|
959
|
1.061
|
394
|
-281,7
|
181
|
1.153
|
FCF-marge
|
-
|
2,45%
|
3,37%
|
3,66%
|
1,27%
|
-0,82%
|
0,5%
|
2,99%
|
Kasstroomconversie (ebitda)
|
-
|
42,85%
|
89,71%
|
66,44%
|
-
|
-
|
7,09%
|
30,29%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
30,05%
|
88,88%
|
Dividend per aandeel
2 |
-
|
-
|
0,1000
|
0,1000
|
-
|
-
|
0,0728
|
0,4327
|
Datum van publicatie
|
7/09/20
|
10/11/20
|
10/11/21
|
16/11/22
|
15/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S2
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
14.305
|
5.956
|
6.582
|
7.279
|
9.180
|
7.064
|
8.028
|
7.506
|
8.521
|
7.649
|
8.278
|
15.927
|
8.561
|
9.836
|
18.790
|
7.908
|
7.975
|
8.620
|
EBITDA
1 |
-
|
184
|
261
|
278
|
881
|
-121
|
353
|
-1.708
|
-162
|
504
|
793
|
-
|
295,6
|
252,7
|
-
|
579,9
|
634,8
|
595,4
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-63
|
-21
|
-131
|
594
|
-282
|
41
|
-2.048
|
-487
|
208
|
170
|
-
|
-19,33
|
-174,9
|
-
|
273
|
329
|
290,6
|
Operationele Marge
|
-
|
-1,06%
|
-0,32%
|
-1,8%
|
6,47%
|
-3,99%
|
0,51%
|
-27,28%
|
-5,72%
|
2,72%
|
2,05%
|
-
|
-0,23%
|
-1,78%
|
-
|
3,45%
|
4,13%
|
3,37%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-647
|
-
|
-
|
-
|
-
|
-
|
-389,2
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-125
|
-156
|
-390
|
267
|
-473
|
-204
|
-2.955
|
-899
|
1.550
|
68
|
-
|
-120,4
|
-346,4
|
-
|
110,5
|
147,9
|
119,7
|
Nettomarge
|
-
|
-2,1%
|
-2,37%
|
-5,36%
|
2,91%
|
-6,7%
|
-2,54%
|
-39,37%
|
-10,55%
|
20,26%
|
0,82%
|
-
|
-1,41%
|
-3,52%
|
-
|
1,4%
|
1,86%
|
1,39%
|
WPA
2 |
-
|
-0,1800
|
-0,2100
|
-0,5400
|
0,3600
|
-0,6000
|
-0,2500
|
-3,420
|
-1,040
|
1,780
|
0,0800
|
-
|
-0,1381
|
-0,3972
|
-
|
0,1279
|
0,1713
|
0,1386
|
Dividend per aandeel
|
-
|
-
|
0,1000
|
-
|
0,1000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/20
|
9/02/22
|
20/04/22
|
8/08/22
|
16/11/22
|
7/02/23
|
15/05/23
|
7/08/23
|
15/11/23
|
7/02/24
|
7/05/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
193
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
2.794
|
2.605
|
2.736
|
-
|
1.511
|
1.247
|
1.866
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-0,1239
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
674
|
959
|
1.061
|
394
|
-282
|
181
|
1.153
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-12%
|
-3,03%
|
-2,51%
|
-35,4%
|
2,3%
|
7,84%
|
15,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-3,65%
|
-1,04%
|
-0,85%
|
-9,16%
|
2,1%
|
0,86%
|
2,39%
|
Totale activa
1 |
-
|
44.037
|
43.600
|
47.642
|
49.498
|
51.520
|
69.947
|
54.281
|
Nettoactief per aandeel
2 |
-
|
20,80
|
20,90
|
23,80
|
10,30
|
11,30
|
12,00
|
13,40
|
Cashflow per aandeel
2 |
-
|
2,200
|
2,720
|
3,070
|
1,960
|
1,750
|
2,060
|
3,520
|
Capex
1 |
-
|
927
|
987
|
1.157
|
1.228
|
1.679
|
1.498
|
1.530
|
Capex/omzet
|
-
|
3,38%
|
3,47%
|
3,99%
|
3,95%
|
4,87%
|
4,16%
|
3,97%
|
Datum van publicatie
|
7/09/20
|
10/11/20
|
10/11/21
|
16/11/22
|
15/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
24,82
EUR Gemiddelde koersdoel
23,39
EUR Spread / Gemiddelde doel -5,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +106,83% | 21,05 mld. | | +12,67% | 20,01 mld. | | -22,64% | 6,6 mld. | | -18,90% | 3,03 mld. | | -21,31% | 2,45 mld. | | -15,60% | 2,15 mld. | | +16,11% | 1,27 mld. | | -28,92% | 1,09 mld. | | +116,11% | 1,06 mld. | | -9,14% | 943 mln. |
Uitrusting en diensten op het gebied van hernieuwbare energie - Andere
|