Beurs gesloten -
Wiener Boerse
17:35:09 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,36
EUR
|
+1,19%
|
|
+11,99%
|
-22,59%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
594,4
|
521
|
1.189
|
1.958
|
1.101
|
791
|
-
|
-
|
Bedrijfswaarde
1 |
744,7
|
767,9
|
1.697
|
2.174
|
2.005
|
2.584
|
2.898
|
3.038
|
K/w-verhouding
|
7,36
x
|
39,4
x
|
30,3
x
|
21,1
x
|
9,36
x
|
-166
x
|
9,67
x
|
3,68
x
|
Dividendrendement
|
3,92%
|
1,86%
|
1,27%
|
0,77%
|
1,41%
|
1,5%
|
1,64%
|
4,17%
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,52
x
|
1
x
|
1,23
x
|
0,61
x
|
0,49
x
|
0,38
x
|
0,28
x
|
Bedrijfswaarde/omzet
|
0,72
x
|
0,77
x
|
1,43
x
|
1,37
x
|
1,12
x
|
1,61
x
|
1,39
x
|
1,09
x
|
Bedrijfswaarde/EBITDA
|
2,98
x
|
3,95
x
|
6,91
x
|
6,22
x
|
4,81
x
|
7,8
x
|
5,54
x
|
3,97
x
|
Bedrijfswaarde/FCF
|
10,7
x
|
-22,9
x
|
-6,76
x
|
20,2
x
|
-3,21
x
|
-3,88
x
|
-14,5
x
|
17,5
x
|
FCF Yield
|
9,35%
|
-4,36%
|
-14,8%
|
4,95%
|
-31,1%
|
-25,8%
|
-6,92%
|
5,73%
|
Price to Book
|
0,74
x
|
0,69
x
|
1,48
x
|
1,56
x
|
0,95
x
|
0,72
x
|
0,75
x
|
0,65
x
|
Aantal aandelen (in duizenden)
|
38.850
|
38.850
|
38.850
|
38.850
|
38.850
|
38.850
|
-
|
-
|
Referentieprijs
2 |
15,30
|
13,41
|
30,60
|
50,40
|
28,35
|
20,36
|
20,36
|
20,36
|
Datum van publicatie
|
6/05/19
|
14/05/20
|
10/06/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.028
|
1.001
|
1.188
|
1.590
|
1.791
|
1.606
|
2.081
|
2.791
|
EBITDA
1 |
250,1
|
194,5
|
245,7
|
349,5
|
416,7
|
331,4
|
523,2
|
765,4
|
Bedrijfsresultaat (EBIT)
1 |
117,2
|
47,4
|
79,76
|
126,5
|
146,2
|
72,69
|
205,4
|
384,7
|
Operationele Marge
|
11,4%
|
4,74%
|
6,71%
|
7,95%
|
8,16%
|
4,53%
|
9,87%
|
13,78%
|
Resultaat voor belastingen (EBT)
1 |
115,2
|
40,94
|
59,62
|
122,1
|
167,8
|
31,97
|
126,8
|
317
|
Nettowinst (verlies)
1 |
80,7
|
13,14
|
39,11
|
92,84
|
117,9
|
-2,997
|
88,76
|
234,1
|
Nettomarge
|
7,85%
|
1,31%
|
3,29%
|
5,84%
|
6,58%
|
-0,19%
|
4,26%
|
8,39%
|
WPA
2 |
2,080
|
0,3400
|
1,010
|
2,390
|
3,030
|
-0,1223
|
2,105
|
5,536
|
Free Cash Flow
1 |
69,62
|
-33,47
|
-251,1
|
107,6
|
-624,6
|
-665,7
|
-200,4
|
174
|
FCF-marge
|
6,77%
|
-3,35%
|
-21,13%
|
6,77%
|
-34,87%
|
-41,45%
|
-9,63%
|
6,23%
|
Kasstroomconversie (ebitda)
|
27,84%
|
-
|
-
|
30,79%
|
-
|
-
|
-
|
22,74%
|
Kasstroomconversie (nettowinst)
|
86,27%
|
-
|
-
|
115,92%
|
-
|
-
|
-
|
74,34%
|
Dividend per aandeel
2 |
0,6000
|
0,2500
|
0,3900
|
0,3900
|
0,4000
|
0,3045
|
0,3336
|
0,8488
|
Datum van publicatie
|
6/05/19
|
14/05/20
|
10/06/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2022 Q2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
1 |
379,9
|
502,6
|
567,5
|
419
|
302,2
|
361,7
|
452,2
|
EBITDA
1 |
-
|
137,3
|
190,4
|
117
|
-
|
92,4
|
156,9
|
Bedrijfsresultaat (EBIT)
1 |
30,92
|
72,89
|
108,4
|
32
|
-67,42
|
8,452
|
73,19
|
Operationele Marge
|
8,14%
|
14,5%
|
19,1%
|
7,64%
|
-22,31%
|
2,34%
|
16,18%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
141,1
|
3,258
|
-82,89
|
3,693
|
-
|
Nettowinst (verlies)
|
21,5
|
91,35
|
123,3
|
-3
|
-89,05
|
-6,842
|
-
|
Nettomarge
|
5,66%
|
18,18%
|
21,72%
|
-0,72%
|
-29,47%
|
-1,89%
|
-
|
WPA
2 |
0,5500
|
2,350
|
3,170
|
-0,2000
|
-2,300
|
-0,1800
|
1,200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
2/08/22
|
3/11/22
|
2/02/23
|
16/05/23
|
1/08/23
|
2/11/23
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
150
|
247
|
509
|
216
|
904
|
1.793
|
2.107
|
2.247
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,601
x
|
1,269
x
|
2,07
x
|
0,6186
x
|
2,169
x
|
5,411
x
|
4,026
x
|
2,936
x
|
Free Cash Flow
1 |
69,6
|
-33,5
|
-251
|
108
|
-625
|
-666
|
-200
|
174
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
1,68%
|
5,01%
|
9,04%
|
9,78%
|
3,7%
|
10,7%
|
19,2%
|
ROA (netto-inkomsten/totale activa)
|
4,87%
|
0,72%
|
1,84%
|
3,03%
|
2,98%
|
-0,08%
|
1,39%
|
4,06%
|
Totale activa
1 |
1.657
|
1.819
|
2.122
|
3.068
|
3.954
|
3.716
|
6.400
|
5.767
|
Nettoactief per aandeel
2 |
20,70
|
19,60
|
20,60
|
32,20
|
29,80
|
28,10
|
27,20
|
31,30
|
Cashflow per aandeel
2 |
4,390
|
4,790
|
4,750
|
18,40
|
12,30
|
11,20
|
4,940
|
9,570
|
Capex
1 |
101
|
219
|
436
|
606
|
1.101
|
1.081
|
674
|
607
|
Capex/omzet
|
9,82%
|
21,85%
|
36,68%
|
38,09%
|
61,46%
|
67,31%
|
32,37%
|
21,73%
|
Datum van publicatie
|
6/05/19
|
14/05/20
|
10/06/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
20,36
EUR Gemiddelde koersdoel
33,43
EUR Spread / Gemiddelde doel +64,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,59% | 844 mln. | | -0,99% | 49,04 mld. | | -7,22% | 16,73 mld. | | +16,63% | 11,25 mld. | | +3,69% | 8,53 mld. | | +49,91% | 8,75 mld. | | +6,14% | 7,56 mld. | | -17,23% | 7,51 mld. | | -14,19% | 6,74 mld. | | -12,95% | 6,83 mld. |
Geïntegreerde schakelingen
|