Beurs gesloten -
OTC Markets
21:30:06 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
172
USD
|
-2,01%
|
|
-7,79%
|
-17,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.088
|
3.701
|
3.390
|
3.312
|
4.511
|
3.693
|
-
|
-
|
Bedrijfswaarde
1 |
3.703
|
4.248
|
4.348
|
4.275
|
5.625
|
4.890
|
4.880
|
4.322
|
K/w-verhouding
|
72,3
x
|
83,2
x
|
144
x
|
80,8
x
|
52
x
|
63,1
x
|
25,6
x
|
-
|
Dividendrendement
|
0,24%
|
0,26%
|
0,29%
|
0,38%
|
0,29%
|
0,32%
|
0,33%
|
0,36%
|
Marktkapitalisatie/omzet
|
1,96
x
|
2,22
x
|
1,81
x
|
1,36
x
|
1,53
x
|
1,15
x
|
1,02
x
|
0,91
x
|
Bedrijfswaarde/omzet
|
2,36
x
|
2,55
x
|
2,32
x
|
1,76
x
|
1,91
x
|
1,52
x
|
1,34
x
|
1,07
x
|
Bedrijfswaarde/EBITDA
|
16,8
x
|
18,2
x
|
19,8
x
|
15,6
x
|
15,3
x
|
12,8
x
|
10,1
x
|
7,82
x
|
Bedrijfswaarde/FCF
|
20,5
x
|
30,7
x
|
26,3
x
|
18,5
x
|
18,9
x
|
24,1
x
|
17,7
x
|
-
|
FCF Yield
|
4,88%
|
3,25%
|
3,8%
|
5,39%
|
5,3%
|
4,15%
|
5,66%
|
-
|
Price to Book
|
7,33
x
|
5,13
x
|
4,67
x
|
4,44
x
|
5,45
x
|
4,14
x
|
3,55
x
|
-
|
Aantal aandelen (in duizenden)
|
19.873
|
21.472
|
21.472
|
21.472
|
21.472
|
21.472
|
-
|
-
|
Referentieprijs
2 |
155,4
|
172,4
|
157,9
|
154,3
|
210,1
|
172,0
|
172,0
|
172,0
|
Datum van publicatie
|
18/03/20
|
24/03/21
|
23/03/22
|
22/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.572
|
1.665
|
1.873
|
2.432
|
2.946
|
3.215
|
3.630
|
4.050
|
EBITDA
1 |
220,3
|
234
|
219,5
|
273,5
|
368,2
|
382,3
|
483,1
|
553
|
Bedrijfsresultaat (EBIT)
1 |
113,6
|
93,15
|
65,85
|
97,88
|
175,4
|
172,9
|
250,5
|
294,7
|
Operationele Marge
|
7,22%
|
5,59%
|
3,52%
|
4,02%
|
5,95%
|
5,38%
|
6,9%
|
7,28%
|
Resultaat voor belastingen (EBT)
1 |
64,42
|
61,75
|
32,21
|
58,73
|
118,5
|
106
|
198
|
-
|
Nettowinst (verlies)
1 |
44,17
|
46,01
|
23,54
|
40,96
|
86,66
|
77,37
|
143,3
|
-
|
Nettomarge
|
2,81%
|
2,76%
|
1,26%
|
1,68%
|
2,94%
|
2,41%
|
3,95%
|
-
|
WPA
2 |
2,149
|
2,072
|
1,100
|
1,910
|
4,040
|
2,725
|
6,723
|
-
|
Free Cash Flow
1 |
180,6
|
138,2
|
165,2
|
230,6
|
298,4
|
203
|
276
|
-
|
FCF-marge
|
11,49%
|
8,3%
|
8,82%
|
9,48%
|
10,13%
|
6,31%
|
7,6%
|
-
|
Kasstroomconversie (ebitda)
|
82%
|
59,08%
|
75,26%
|
84,32%
|
81,03%
|
53,1%
|
57,13%
|
-
|
Kasstroomconversie (nettowinst)
|
408,91%
|
300,38%
|
701,93%
|
563%
|
344,33%
|
262,37%
|
192,55%
|
-
|
Dividend per aandeel
2 |
0,3732
|
0,4423
|
0,4602
|
0,5790
|
0,6000
|
0,5567
|
0,5600
|
0,6200
|
Datum van publicatie
|
18/03/20
|
24/03/21
|
23/03/22
|
22/03/23
|
20/03/24
|
-
|
-
|
-
|
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
|
2025 Q2
|
---|
Omzet
1 |
516,2
|
556,8
|
612,8
|
625,7
|
637,1
|
714,9
|
753,2
|
737,8
|
740
|
786,5
|
791,6
|
816,5
|
823,5
|
888,1
|
913
|
EBITDA
1 |
57,3
|
53,76
|
72
|
73,04
|
74,69
|
84,69
|
95,37
|
93,97
|
94,21
|
81,71
|
90,04
|
104,1
|
107,9
|
112,3
|
122
|
Bedrijfsresultaat (EBIT)
1 |
15,78
|
11,02
|
27,88
|
29,08
|
29,91
|
40,9
|
54,95
|
43,12
|
42,42
|
29,09
|
39,07
|
52,48
|
55,46
|
50,96
|
-
|
Operationele Marge
|
3,06%
|
1,98%
|
4,55%
|
4,65%
|
4,69%
|
5,72%
|
7,3%
|
5,84%
|
5,73%
|
3,7%
|
4,94%
|
6,43%
|
6,74%
|
5,74%
|
-
|
Resultaat voor belastingen (EBT)
1 |
6,711
|
2,028
|
18,44
|
18,9
|
19,36
|
28,28
|
35,83
|
28,34
|
27,07
|
11,53
|
39,7
|
41,2
|
42,9
|
40,3
|
54,5
|
Nettowinst (verlies)
1 |
4,901
|
1,608
|
13,3
|
11,87
|
14,18
|
20,82
|
26,27
|
20,5
|
19,07
|
8,381
|
29,3
|
30,5
|
31,7
|
29,8
|
40,3
|
Nettomarge
|
0,95%
|
0,29%
|
2,17%
|
1,9%
|
2,23%
|
2,91%
|
3,49%
|
2,78%
|
2,58%
|
1,07%
|
3,7%
|
3,74%
|
3,85%
|
3,36%
|
4,41%
|
WPA
2 |
0,2300
|
0,0700
|
0,6200
|
0,5500
|
0,6600
|
0,9700
|
1,220
|
0,9500
|
0,8900
|
0,3900
|
0,4000
|
0,5600
|
0,5000
|
1,490
|
1,780
|
Dividend per aandeel
2 |
0,1254
|
0,1113
|
0,1440
|
0,1440
|
0,1470
|
0,1100
|
0,1470
|
0,1470
|
0,1590
|
-
|
0,1500
|
0,1500
|
0,1500
|
-
|
-
|
Datum van publicatie
|
23/03/22
|
11/05/22
|
10/08/22
|
9/11/22
|
22/03/23
|
10/05/23
|
10/08/23
|
10/11/23
|
20/03/24
|
15/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
615
|
546
|
958
|
963
|
1.114
|
1.197
|
1.187
|
629
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,792
x
|
2,336
x
|
4,362
x
|
3,521
x
|
3,026
x
|
3,13
x
|
2,456
x
|
1,138
x
|
Free Cash Flow
1 |
181
|
138
|
165
|
231
|
298
|
203
|
276
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17%
|
7,61%
|
3,27%
|
5,56%
|
11%
|
4,8%
|
15,1%
|
-
|
ROA (netto-inkomsten/totale activa)
|
6,42%
|
2,96%
|
-
|
1,98%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
688,6
|
1.555
|
-
|
2.065
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
21,20
|
33,60
|
33,80
|
34,80
|
38,60
|
41,50
|
48,50
|
-
|
Cashflow per aandeel
2 |
10,20
|
7,770
|
9,190
|
12,30
|
16,70
|
16,50
|
19,70
|
-
|
Capex
1 |
23,1
|
13,8
|
31,5
|
33,6
|
59,2
|
71,3
|
73,8
|
-
|
Capex/omzet
|
1,47%
|
0,83%
|
1,68%
|
1,38%
|
2,01%
|
2,22%
|
2,03%
|
-
|
Datum van publicatie
|
18/03/20
|
24/03/21
|
23/03/22
|
22/03/23
|
20/03/24
|
-
|
-
|
-
|
Laatste slotkoers
172
USD Gemiddelde koersdoel
223,2
USD Spread / Gemiddelde doel +29,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,15% | 5,38 mld. | | -21,53% | 1,84 mld. | | +18,56% | 265 mln. | | -4,09% | 94,2 mln. | | +54,90% | 84,98 mln. | | +4,68% | 61 mln. | | -35,71% | 53,13 mln. |
Consumentenreparatiediensten
|