Beurs gesloten -
Euronext Bruxelles
17:35:12 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,70 EUR
|
-0,08%
|
|
+1,02%
|
+6,23%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
118
|
259,5
|
232,1
|
273,1
|
314,2
|
335,5
|
352,3
|
366,8
|
Variatie
|
-
|
119,92%
|
-10,55%
|
17,67%
|
15,03%
|
6,78%
|
5,01%
|
4,12%
|
EBITDA
1 |
97,79
|
211,6
|
193,3
|
229,7
|
265,8
|
278,9
|
304,8
|
319,8
|
Variatie
|
-
|
116,4%
|
-8,65%
|
18,8%
|
15,73%
|
4,94%
|
9,26%
|
4,94%
|
Bedrijfsresultaat (EBIT)
1 |
97,14
|
211,6
|
193,3
|
229,7
|
265,8
|
277,8
|
303,4
|
319,2
|
Variatie
|
-
|
117,85%
|
-8,65%
|
18,8%
|
15,73%
|
4,52%
|
9,2%
|
5,22%
|
Betaalde rente
1 |
-27,47
|
-40,92
|
-27,55
|
-30,65
|
-45
|
-46,72
|
-53,32
|
-58,1
|
Resultaat voor belastingen (EBT)
1 |
-
|
199,8
|
339,6
|
386,4
|
-3,067
|
237,2
|
262,2
|
282
|
Variatie
|
-
|
-
|
69,98%
|
13,8%
|
-
|
-
|
10,54%
|
7,55%
|
Nettowinst (verlies)
1 |
123,5
|
173,1
|
281,8
|
331,8
|
24,54
|
241,6
|
291,8
|
315,6
|
Variatie
|
-
|
40,14%
|
62,84%
|
17,73%
|
-92,6%
|
884,91%
|
20,74%
|
8,18%
|
Datum van publicatie
|
4/09/19
|
24/02/21
|
23/02/22
|
16/02/23
|
21/02/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2021 Q1
|
2021 Q3
|
2023 Q3
|
2024 Q3
|
---|
Omzet
1 |
53,4
|
-
|
233,5
|
251
|
Variatie
|
-
|
-100%
|
-
|
7,5%
|
EBITDA
1 |
-
|
-
|
-
|
216,1
|
Variatie
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
43,03
|
-
|
-
|
Variatie
|
-
|
-
|
-100%
|
-
|
Datum van publicatie
|
11/05/21
|
10/11/21
|
31/10/23
|
29/10/24
|
 Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2023 S1
|
2024 S1
|
---|
Omzet
1 |
72
|
108,3
|
-
|
165,8
|
Variatie
|
-
|
50,38%
|
-100%
|
-
|
EBITDA
|
-
|
90,19
|
-
|
-
|
Variatie
|
-
|
-
|
-100%
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
Charge d'intérêts
|
-
|
-10,79
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
56,78
|
-
|
Variatie
|
-
|
-
|
-
|
-100%
|
Datum van publicatie
|
19/02/20
|
11/08/21
|
2/08/23
|
31/07/24
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
841
|
1.643
|
2.066
|
2.439
|
2.262
|
2.332
|
2.393
|
2.417
|
Variatie
|
-
|
95,36%
|
25,75%
|
18,05%
|
-7,26%
|
3,09%
|
2,62%
|
1%
|
Datum van publicatie
|
4/09/19
|
24/02/21
|
23/02/22
|
16/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
109,5
|
1.071
|
313,3
|
316,5
|
370
|
119,2
|
130,2
|
Variatie
|
-
|
878,1%
|
-70,75%
|
-
|
16,92%
|
-67,78%
|
9,23%
|
Vrije kasstroom (FCF)
1 |
-20,75
|
-179,6
|
-114,4
|
-29,27
|
104,5
|
84,3
|
111
|
Variatie
|
-
|
765,49%
|
-36,28%
|
-
|
-456,98%
|
-19,33%
|
31,67%
|
Datum van publicatie
|
4/09/19
|
24/02/21
|
23/02/22
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
82,88%
|
81,55%
|
83,29%
|
84,09%
|
84,61%
|
83,15%
|
86,52%
|
87,2%
|
EBIT-marge (%)
|
82,32%
|
81,55%
|
83,29%
|
84,09%
|
84,61%
|
82,82%
|
86,12%
|
87,03%
|
EBT-marge (%)
|
-
|
76,98%
|
146,29%
|
141,47%
|
-0,98%
|
70,72%
|
74,44%
|
76,89%
|
Nettomarge (%)
|
104,66%
|
66,69%
|
121,41%
|
121,47%
|
7,81%
|
72,03%
|
82,82%
|
86,05%
|
FCF-marge (%)
|
-17,58%
|
-69,21%
|
-49,3%
|
-
|
-9,32%
|
31,15%
|
23,93%
|
30,26%
|
Vrije kasstroom/nettoresultaat (%)
|
-16,8%
|
-103,77%
|
-40,61%
|
-
|
-119,31%
|
43,24%
|
28,89%
|
35,17%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
5,95%
|
-
|
3,28%
|
3,23%
|
3,58%
|
3,69%
|
3,61%
|
3,71%
|
ROE
|
10,42%
|
9,62%
|
6,12%
|
5,97%
|
6,4%
|
6,61%
|
6,49%
|
6,5%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
8,6x
|
7,76x
|
10,69x
|
10,62x
|
8,51x
|
8,36x
|
7,85x
|
7,56x
|
Schuld/vrije kasstroom
|
-40,54x
|
-9,15x
|
-18,05x
|
-
|
-77,27x
|
22,31x
|
28,39x
|
21,77x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
92,8%
|
412,76%
|
134,97%
|
-
|
100,73%
|
110,3%
|
33,84%
|
35,5%
|
CAPEX / EBITDA (%)
|
111,98%
|
506,14%
|
162,05%
|
-
|
119,05%
|
132,64%
|
39,11%
|
40,71%
|
CAPEX / FCF (%)
|
-527,75%
|
-596,42%
|
-273,77%
|
-
|
-1.081,06%
|
354,07%
|
141,41%
|
117,31%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
6,831
|
5,699
|
5,735
|
5,252
|
4,606
|
4,454
|
-
|
Variatie
|
-
|
-
|
-16,57%
|
0,64%
|
-8,44%
|
-12,3%
|
-3,3%
|
-
|
Dividend per aandeel
1 |
2,8
|
4,6
|
3,4
|
3,7
|
3,8
|
3,9
|
3,97
|
4,049
|
Variatie
|
-
|
64,29%
|
-26,09%
|
8,82%
|
2,7%
|
2,63%
|
1,78%
|
1,99%
|
Nettoactief per aandeel
1 |
58,11
|
65,59
|
76,6
|
82,37
|
75,2
|
76,59
|
77,98
|
80,32
|
Variatie
|
-
|
12,88%
|
16,78%
|
7,53%
|
-8,7%
|
1,84%
|
1,82%
|
2,99%
|
WPA
1 |
6,41
|
6,53
|
8,1
|
8,71
|
0,56
|
5,2
|
5,726
|
5,942
|
Variatie
|
-
|
1,87%
|
24,04%
|
7,53%
|
-93,57%
|
828,64%
|
10,1%
|
3,77%
|
Aantal aandelen (in duizend)
|
24.601
|
32.996
|
36.308
|
39.855
|
47.550
|
47.550
|
47.550
|
47.550
|
Datum van publicatie
|
4/09/19
|
24/02/21
|
23/02/22
|
16/02/23
|
21/02/24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
11,5x |
10,4x |
---|
PBR-ratio |
0,78x |
0,77x |
---|
EV/omzet |
15,4x |
14,9x |
---|
Dividendrendement |
6,53% |
6,65% |
---|
Laatste slotkoers 59,70EUR Gemiddelde koersdoel 68,68EUR Spread / Gemiddelde doel +15,04% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|