Beurs gesloten -
OTC Markets
21:59:28 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,27
USD
|
-1,13%
|
|
-5,89%
|
-11,23%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
95.617
|
132.989
|
219.154
|
114.910
|
139.172
|
134.188
|
-
|
-
|
Bedrijfswaarde
1 |
126.558
|
159.509
|
193.909
|
121.241
|
167.053
|
159.362
|
158.298
|
134.188
|
K/w-verhouding
|
-5,03
x
|
38,9
x
|
3,56
x
|
-6,28
x
|
-7,66
x
|
-53,6
x
|
18,2
x
|
6,97
x
|
Dividendrendement
|
-
|
2,14%
|
4,37%
|
-
|
-
|
3,27%
|
4,57%
|
7,43%
|
Marktkapitalisatie/omzet
|
0,36
x
|
0,49
x
|
0,59
x
|
0,47
x
|
0,56
x
|
0,49
x
|
0,46
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
0,47
x
|
0,59
x
|
0,52
x
|
0,49
x
|
0,67
x
|
0,59
x
|
0,54
x
|
0,41
x
|
Bedrijfswaarde/EBITDA
|
8,02
x
|
4,26
x
|
2
x
|
16,2
x
|
15,8
x
|
5,35
x
|
4,15
x
|
2,82
x
|
Bedrijfswaarde/FCF
|
-14,6
x
|
15,5
x
|
2,21
x
|
-13,5
x
|
-9,95
x
|
5,63
x
|
44,4
x
|
-
|
FCF Yield
|
-6,83%
|
6,44%
|
45,2%
|
-7,41%
|
-10,1%
|
17,8%
|
2,25%
|
-
|
Price to Book
|
0,55
x
|
0,73
x
|
0,94
x
|
0,71
x
|
0,88
x
|
0,85
x
|
0,84
x
|
-
|
Aantal aandelen (in duizenden)
|
7.611.284
|
7.599.396
|
7.656.037
|
7.660.659
|
7.667.881
|
7.667.881
|
-
|
-
|
Referentieprijs
2 |
12,56
|
17,50
|
28,62
|
15,00
|
18,15
|
17,50
|
17,50
|
17,50
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
11/02/22
|
8/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
268.792
|
270.955
|
370.685
|
246.793
|
247.964
|
272.344
|
291.118
|
325.010
|
EBITDA
1 |
15.790
|
37.481
|
96.740
|
7.496
|
10.544
|
29.795
|
38.132
|
47.515
|
Bedrijfsresultaat (EBIT)
1 |
-20.468
|
2.083
|
63.076
|
-23.970
|
-21.962
|
-4.526
|
6.770
|
20.650
|
Operationele Marge
|
-7,61%
|
0,77%
|
17,02%
|
-9,71%
|
-8,86%
|
-1,66%
|
2,33%
|
6,35%
|
Resultaat voor belastingen (EBT)
1 |
-19.845
|
2.788
|
66.407
|
-19.506
|
-21.682
|
-1.483
|
8.682
|
20.658
|
Nettowinst (verlies)
1 |
-19.185
|
3.376
|
61.331
|
-21.101
|
-18.203
|
-2.507
|
7.403
|
19.331
|
Nettomarge
|
-7,14%
|
1,25%
|
16,55%
|
-8,55%
|
-7,34%
|
-0,92%
|
2,54%
|
5,95%
|
WPA
2 |
-2,500
|
0,4500
|
8,050
|
-2,390
|
-2,370
|
-0,3263
|
0,9626
|
2,511
|
Free Cash Flow
1 |
-8.645
|
10.269
|
87.683
|
-8.979
|
-16.793
|
28.331
|
3.569
|
-
|
FCF-marge
|
-3,22%
|
3,79%
|
23,65%
|
-3,64%
|
-6,77%
|
10,4%
|
1,23%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
27,4%
|
90,64%
|
-
|
-
|
95,09%
|
9,36%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
304,18%
|
142,97%
|
-
|
-
|
-
|
48,21%
|
-
|
Dividend per aandeel
2 |
-
|
0,3750
|
1,250
|
-
|
-
|
0,5727
|
0,8000
|
1,300
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
11/02/22
|
8/02/23
|
31/01/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
99.055
|
93.034
|
81.528
|
62.884
|
49.732
|
52.648
|
51.188
|
63.321
|
70.110
|
63.350
|
59.477
|
68.051
|
73.852
|
73.066
|
65.202
|
EBITDA
1 |
28.818
|
18.560
|
13.304
|
3.256
|
-5.884
|
-3.179
|
-3.469
|
3.552
|
7.035
|
3.427
|
3.455
|
6.511
|
9.374
|
9.877
|
7.848
|
Bedrijfsresultaat (EBIT)
1 |
20.427
|
10.346
|
5.298
|
-4.645
|
-13.715
|
-10.909
|
-11.138
|
-4.420
|
-1.332
|
-5.070
|
-4.940
|
-1.438
|
1.234
|
698,3
|
63,19
|
Operationele Marge
|
20,62%
|
11,12%
|
6,5%
|
-7,39%
|
-27,58%
|
-20,72%
|
-21,76%
|
-6,98%
|
-1,9%
|
-8%
|
-8,31%
|
-2,11%
|
1,67%
|
0,96%
|
0,1%
|
Resultaat voor belastingen (EBT)
1 |
20.891
|
12.057
|
6.015
|
-3.643
|
-11.401
|
-10.476
|
-11.293
|
-4.264
|
-764,5
|
-5.360
|
-3.315
|
-1.140
|
1.718
|
1.244
|
131,2
|
Nettowinst (verlies)
1 |
19.310
|
10.655
|
5.164
|
-5.632
|
-10.426
|
-10.208
|
-10.911
|
-4.810
|
-975,3
|
-1.510
|
-3.527
|
-1.306
|
1.423
|
859,9
|
153,5
|
Nettomarge
|
19,49%
|
11,45%
|
6,33%
|
-8,96%
|
-20,96%
|
-19,39%
|
-21,31%
|
-7,6%
|
-1,39%
|
-2,38%
|
-5,93%
|
-1,92%
|
1,93%
|
1,18%
|
0,24%
|
WPA
2 |
2,512
|
1,400
|
0,6750
|
-0,7375
|
-1,230
|
-1,330
|
-1,420
|
-0,6300
|
-0,1300
|
-0,2000
|
-0,4600
|
-0,1762
|
0,1794
|
0,0882
|
-0,0811
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3000
|
-
|
-
|
Datum van publicatie
|
11/11/21
|
11/02/22
|
26/04/22
|
28/07/22
|
26/10/22
|
8/02/23
|
12/05/23
|
26/07/23
|
13/11/23
|
31/01/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
30.942
|
26.520
|
-
|
6.331
|
27.881
|
25.174
|
24.110
|
-
|
Nettokaspositie
1 |
-
|
-
|
25.245
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,96
x
|
0,7076
x
|
-
|
0,8446
x
|
2,644
x
|
0,8449
x
|
0,6323
x
|
-
|
Free Cash Flow
1 |
-8.645
|
10.269
|
87.683
|
-8.979
|
-16.793
|
28.331
|
3.569
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-10,1%
|
1,9%
|
29,6%
|
-10,1%
|
-10,6%
|
-1,81%
|
3,82%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-4,75%
|
0,84%
|
14,7%
|
-5,2%
|
-4,73%
|
-1,15%
|
1,28%
|
-
|
Totale activa
1 |
403.733
|
402.456
|
416.040
|
405.827
|
385.156
|
217.404
|
580.622
|
-
|
Nettoactief per aandeel
2 |
23,00
|
24,10
|
30,40
|
21,00
|
20,70
|
20,60
|
20,80
|
-
|
Cashflow per aandeel
2 |
2,700
|
3,390
|
11,50
|
3,060
|
1,300
|
4,120
|
5,240
|
-
|
Capex
1 |
29.376
|
15.478
|
17.038
|
35.950
|
26.787
|
28.995
|
26.994
|
-
|
Capex/omzet
|
10,93%
|
5,71%
|
4,6%
|
14,57%
|
10,8%
|
10,65%
|
9,27%
|
-
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
11/02/22
|
8/02/23
|
31/01/24
|
-
|
-
|
-
|
Laatste slotkoers
17,5
TWD Gemiddelde koersdoel
19,53
TWD Spread / Gemiddelde doel +11,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,22% | 29,27 mld. | | +9,30% | 11,93 mld. | | +6,85% | 7,41 mld. | | +19,85% | 4,02 mld. | | -16,17% | 3,9 mld. | | -6,99% | 3,72 mld. | | -24,60% | 2,73 mld. | | -18,33% | 1,71 mld. | | -25,11% | 1,7 mld. |
Beeldschermen
|