Geschatte realtime
Cboe BZX
21:25:05 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,06
USD
|
+0,59%
|
|
+12,46%
|
-25,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
881,5
|
4.763
|
3.848
|
3.923
|
3.316
|
2.481
|
-
|
-
|
Bedrijfswaarde
1 |
1.141
|
4.737
|
3.760
|
3.986
|
3.498
|
2.677
|
2.648
|
2.533
|
K/w-verhouding
|
-2,84
x
|
-25,1
x
|
-23,1
x
|
-11,8
x
|
-10,4
x
|
-56,5
x
|
48,6
x
|
23,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,12
x
|
6
x
|
3,96
x
|
3,27
x
|
2,49
x
|
1,67
x
|
1,32
x
|
1,04
x
|
Bedrijfswaarde/omzet
|
1,45
x
|
5,96
x
|
3,87
x
|
3,32
x
|
2,62
x
|
1,81
x
|
1,41
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
11,7
x
|
104
x
|
268
x
|
132
x
|
42,8
x
|
19,3
x
|
11,5
x
|
7,78
x
|
Bedrijfswaarde/FCF
|
10,1
x
|
-34,7
x
|
-34
x
|
-12,9
x
|
-7,67
x
|
24,8
x
|
47,9
x
|
-33,8
x
|
FCF Yield
|
9,88%
|
-2,88%
|
-2,94%
|
-7,74%
|
-13%
|
4,04%
|
2,09%
|
-2,96%
|
Price to Book
|
-3,48
x
|
61,1
x
|
-2.083
x
|
10,4
x
|
7,09
x
|
4,89
x
|
4,04
x
|
4
x
|
Aantal aandelen (in duizenden)
|
118.008
|
166.198
|
175.465
|
205.179
|
224.049
|
225.783
|
-
|
-
|
Referentieprijs
2 |
7,470
|
28,66
|
21,93
|
19,12
|
14,80
|
10,99
|
10,99
|
10,99
|
Datum van publicatie
|
16/03/20
|
10/02/21
|
10/02/22
|
9/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
786,2
|
794,2
|
972,2
|
1.199
|
1.333
|
1.482
|
1.875
|
2.382
|
EBITDA
1 |
97,31
|
45,5
|
14,03
|
30,13
|
81,79
|
138,9
|
231
|
325,4
|
Bedrijfsresultaat (EBIT)
1 |
-228,8
|
-80,78
|
-114,5
|
-261
|
-208,9
|
-0,026
|
99,45
|
190,8
|
Operationele Marge
|
-29,1%
|
-10,17%
|
-11,78%
|
-21,77%
|
-15,67%
|
-0%
|
5,3%
|
8,01%
|
Resultaat voor belastingen (EBT)
1 |
-318,4
|
-178,8
|
-192,3
|
-314
|
-306
|
-63,41
|
89,54
|
129,3
|
Nettowinst (verlies)
1 |
-302,5
|
-157,6
|
-164,4
|
-301,4
|
-302,1
|
-48,92
|
44,16
|
115,9
|
Nettomarge
|
-38,47%
|
-19,84%
|
-16,92%
|
-25,14%
|
-22,66%
|
-3,3%
|
2,35%
|
4,86%
|
WPA
2 |
-2,630
|
-1,140
|
-0,9500
|
-1,620
|
-1,420
|
-0,1946
|
0,2263
|
0,4593
|
Free Cash Flow
1 |
112,7
|
-136,6
|
-110,5
|
-308,5
|
-456,3
|
108,1
|
55,32
|
-75
|
FCF-marge
|
14,34%
|
-17,2%
|
-11,37%
|
-25,73%
|
-34,22%
|
7,29%
|
2,95%
|
-3,15%
|
Kasstroomconversie (ebitda)
|
115,83%
|
-
|
-
|
-
|
-
|
77,81%
|
23,94%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
125,28%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/03/20
|
10/02/21
|
10/02/22
|
9/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
207,2
|
342,5
|
201
|
243,2
|
292,3
|
462,6
|
275,2
|
301,1
|
400,3
|
356,9
|
249,4
|
336,6
|
430,9
|
459,5
|
372,6
|
EBITDA
1 |
-9,777
|
18,69
|
-24,97
|
-8,314
|
-13,08
|
74,45
|
-15,94
|
-8,421
|
66,42
|
39,76
|
-0,2633
|
23,99
|
54,35
|
64,34
|
31,75
|
Bedrijfsresultaat (EBIT)
1 |
-43,89
|
-13,5
|
-65,66
|
-102,2
|
-52,59
|
-40,57
|
-63,68
|
-54,46
|
-103,7
|
12,94
|
-35,3
|
-11,3
|
16,46
|
30,36
|
-4,997
|
Operationele Marge
|
-21,18%
|
-3,94%
|
-32,66%
|
-42,01%
|
-17,99%
|
-8,77%
|
-23,14%
|
-18,09%
|
-25,91%
|
3,63%
|
-14,16%
|
-3,36%
|
3,82%
|
6,61%
|
-1,34%
|
Resultaat voor belastingen (EBT)
1 |
-56,5
|
-48,05
|
-82,18
|
-121,2
|
-60,06
|
-50,57
|
-74,66
|
-68,88
|
-167,4
|
4,93
|
-41,83
|
-21,06
|
-0,3054
|
18,98
|
1,777
|
Nettowinst (verlies)
1 |
-52,37
|
-33,32
|
-78,36
|
-118,8
|
-57,08
|
-47,17
|
-71,57
|
-66,06
|
-169
|
4,511
|
-46,24
|
-21,87
|
6,952
|
19,89
|
-15,73
|
Nettomarge
|
-25,27%
|
-9,73%
|
-38,98%
|
-48,84%
|
-19,53%
|
-10,2%
|
-26,01%
|
-21,94%
|
-42,22%
|
1,26%
|
-18,54%
|
-6,5%
|
1,61%
|
4,33%
|
-4,22%
|
WPA
2 |
-0,3000
|
-0,1900
|
-0,4400
|
-0,6700
|
-0,3100
|
-0,2300
|
-0,3500
|
-0,3200
|
-0,8000
|
0,0200
|
-0,1859
|
-0,0959
|
0,0348
|
0,0656
|
-0,0377
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
10/02/22
|
5/05/22
|
9/08/22
|
3/11/22
|
9/02/23
|
9/05/23
|
3/08/23
|
8/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
259
|
-
|
-
|
63,1
|
182
|
195
|
167
|
51,5
|
Nettokaspositie
1 |
-
|
25,8
|
88,4
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,666
x
|
-
|
-
|
2,094
x
|
2,226
x
|
1,406
x
|
0,7227
x
|
0,1583
x
|
Free Cash Flow
1 |
113
|
-137
|
-110
|
-309
|
-456
|
108
|
55,3
|
-75
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-65,5%
|
-111%
|
-51,1%
|
-4,92%
|
8,21%
|
28%
|
34,9%
|
ROA (netto-inkomsten/totale activa)
|
-2,43%
|
-6,67%
|
-6,04%
|
-4,12%
|
-0,95%
|
1,63%
|
6,17%
|
2%
|
Totale activa
1 |
12.445
|
2.361
|
2.723
|
7.308
|
31.782
|
-2.995
|
716,1
|
5.794
|
Nettoactief per aandeel
2 |
-2,140
|
0,4700
|
-0,0100
|
1,830
|
2,090
|
2,250
|
2,720
|
2,740
|
Cashflow per aandeel
2 |
1,420
|
-0,7100
|
-0,3500
|
-1,030
|
-1,750
|
0,7600
|
0,3900
|
0,6000
|
Capex
1 |
51,1
|
37,9
|
49,8
|
117
|
83,7
|
96,2
|
111
|
153
|
Capex/omzet
|
6,49%
|
4,77%
|
5,12%
|
9,74%
|
6,28%
|
6,49%
|
5,93%
|
6,43%
|
Datum van publicatie
|
16/03/20
|
10/02/21
|
10/02/22
|
9/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
10,99
USD Gemiddelde koersdoel
16,3
USD Spread / Gemiddelde doel +48,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -25,30% | 2,48 mld. | | +20,35% | 91,99 mld. | | +45,15% | 24,65 mld. | | +39,97% | 16,38 mld. | | +21,91% | 10,23 mld. | | -1,84% | 8,58 mld. | | +5,66% | 7,82 mld. | | +26,46% | 7,73 mld. | | +159,02% | 6,83 mld. | | +43,41% | 5,23 mld. |
Zwaar elektrisch materiaal - Andere
|