Beurs gesloten -
Nyse
22:00:02 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,65
USD
|
-1,08%
|
|
+4,20%
|
+74,61%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
262,9
|
382,1
|
252,9
|
447,5
|
-
|
-
|
Bedrijfswaarde
1 |
594,8
|
809,9
|
669,7
|
837,1
|
817,1
|
806,3
|
K/w-verhouding
|
-99,2
x
|
360
x
|
14,2
x
|
16
x
|
12,5
x
|
9,39
x
|
Dividendrendement
|
0,54%
|
2,5%
|
-
|
2,65%
|
2,99%
|
3,49%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,19
x
|
0,65
x
|
1,1
x
|
1,02
x
|
0,98
x
|
Bedrijfswaarde/omzet
|
2,59
x
|
2,52
x
|
1,71
x
|
2,06
x
|
1,86
x
|
1,76
x
|
Bedrijfswaarde/EBITDA
|
4,94
x
|
5,44
x
|
3,83
x
|
4,35
x
|
3,89
x
|
3,54
x
|
Bedrijfswaarde/FCF
|
-37,5
x
|
-10,6
x
|
47,4
x
|
16,3
x
|
10,5
x
|
11,9
x
|
FCF Yield
|
-2,66%
|
-9,42%
|
2,11%
|
6,13%
|
9,52%
|
8,43%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
20.298
|
26.514
|
30.149
|
30.547
|
-
|
-
|
Referentieprijs
2 |
12,95
|
14,41
|
8,390
|
14,65
|
14,65
|
14,65
|
Datum van publicatie
|
28/02/22
|
6/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
171,5
|
229,3
|
321
|
392,1
|
407,3
|
439
|
457,6
|
EBITDA
1 |
-
|
120,5
|
149
|
175
|
192,2
|
210,1
|
227,8
|
Bedrijfsresultaat (EBIT)
1 |
-
|
59,73
|
81,48
|
53,65
|
97,01
|
115,6
|
144,7
|
Operationele Marge
|
-
|
26,05%
|
25,38%
|
13,68%
|
23,82%
|
26,34%
|
31,63%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-6,711
|
5,321
|
50,91
|
63,61
|
82,97
|
111,2
|
Nettowinst (verlies)
1 |
-4,328
|
-6,988
|
4,797
|
43,41
|
55,61
|
71,79
|
87,86
|
Nettomarge
|
-2,52%
|
-3,05%
|
1,49%
|
11,07%
|
13,65%
|
16,35%
|
19,2%
|
WPA
2 |
-
|
-0,1305
|
0,0400
|
0,5900
|
0,9150
|
1,168
|
1,560
|
Free Cash Flow
1 |
-
|
-15,85
|
-76,31
|
14,14
|
51,28
|
77,77
|
68
|
FCF-marge
|
-
|
-6,91%
|
-23,77%
|
3,61%
|
12,59%
|
17,72%
|
14,86%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
8,08%
|
26,67%
|
37,01%
|
29,86%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
32,56%
|
92,2%
|
108,33%
|
77,4%
|
Dividend per aandeel
2 |
-
|
0,0700
|
0,3600
|
-
|
0,3888
|
0,4375
|
0,5116
|
Datum van publicatie
|
23/06/21
|
28/02/22
|
6/03/23
|
28/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
66,98
|
70,97
|
76,39
|
90,78
|
82,87
|
91,57
|
96,63
|
99,79
|
104,1
|
96,43
|
98,64
|
103,8
|
105,1
|
106,9
|
EBITDA
1 |
35,7
|
35,9
|
37,16
|
39,33
|
36,08
|
38,11
|
42,62
|
44,94
|
49,31
|
45,58
|
47,21
|
49,43
|
50,28
|
49,36
|
Bedrijfsresultaat (EBIT)
1 |
20,48
|
19,33
|
20,96
|
22,39
|
18,28
|
19,5
|
19,96
|
22,23
|
14,66
|
22,24
|
22,71
|
25,48
|
26,37
|
25,31
|
Operationele Marge
|
30,57%
|
27,23%
|
27,43%
|
24,66%
|
22,06%
|
21,29%
|
20,66%
|
22,28%
|
14,07%
|
23,07%
|
23,03%
|
24,56%
|
25,08%
|
23,68%
|
Resultaat voor belastingen (EBT)
1 |
6,737
|
-7,457
|
4,511
|
2,243
|
6,024
|
9,035
|
11,99
|
14,27
|
15,61
|
13,17
|
14,3
|
16,1
|
17,09
|
17,12
|
Nettowinst (verlies)
1 |
6,358
|
-6,617
|
4,039
|
1,956
|
5,419
|
7,708
|
10,43
|
12,24
|
13,03
|
11,83
|
13,27
|
14,59
|
15,3
|
15,51
|
Nettomarge
|
9,49%
|
-9,32%
|
5,29%
|
2,15%
|
6,54%
|
8,42%
|
10,79%
|
12,27%
|
12,51%
|
12,27%
|
13,45%
|
14,06%
|
14,56%
|
14,51%
|
WPA
2 |
0,1187
|
-0,1100
|
0,0500
|
0,0200
|
0,0600
|
0,1100
|
0,1500
|
0,1700
|
0,1700
|
0,2000
|
0,2075
|
0,2450
|
0,2625
|
0,2250
|
Dividend per aandeel
2 |
0,0700
|
0,0900
|
0,0900
|
0,0900
|
0,0900
|
0,0900
|
0,0900
|
0,0900
|
-
|
0,0914
|
0,0971
|
0,1000
|
0,1014
|
0,1075
|
Datum van publicatie
|
28/02/22
|
9/05/22
|
3/08/22
|
9/11/22
|
6/03/23
|
8/05/23
|
2/08/23
|
1/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
332
|
428
|
417
|
390
|
370
|
359
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,755
x
|
2,871
x
|
2,382
x
|
2,026
x
|
1,759
x
|
1,575
x
|
Free Cash Flow
1 |
-
|
-15,9
|
-76,3
|
14,1
|
51,3
|
77,8
|
68
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
7,94%
|
16,9%
|
7,79%
|
8,31%
|
8,96%
|
9,25%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,08%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-227,2
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
2,820
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
74,7
|
147
|
170
|
99
|
92,6
|
122
|
Capex/omzet
|
-
|
32,57%
|
45,65%
|
43,29%
|
24,29%
|
21,09%
|
26,68%
|
Datum van publicatie
|
23/06/21
|
28/02/22
|
6/03/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
14,65
USD Gemiddelde koersdoel
15,36
USD Spread / Gemiddelde doel +4,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +74,61% | 448 mln. | | +18,45% | 85,09 mld. | | +17,28% | 60,92 mld. | | +15,35% | 23,42 mld. | | +10,67% | 10,42 mld. | | +15,74% | 10,33 mld. | | -12,64% | 5,93 mld. | | +14,04% | 4,44 mld. | | +25,46% | 4,84 mld. | | -5,97% | 2,98 mld. |
Milieudiensten & -uitrusting - Andere
|