Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26,7
USD
|
+0,19%
|
|
-3,23%
|
+11,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
302,7
|
1.307
|
2.056
|
1.544
|
1.545
|
1.761
|
-
|
-
|
Bedrijfswaarde
1 |
302,7
|
1.307
|
2.732
|
2.741
|
1.545
|
2.818
|
2.752
|
2.612
|
K/w-verhouding
|
-33,4
x
|
-51,7
x
|
-56,4
x
|
-34
x
|
-16
x
|
-107
x
|
70,5
x
|
28,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,2
x
|
5,42
x
|
3,62
x
|
1,57
x
|
1,27
x
|
1,27
x
|
1,12
x
|
0,93
x
|
Bedrijfswaarde/omzet
|
2,2
x
|
5,42
x
|
4,82
x
|
2,79
x
|
1,27
x
|
2,04
x
|
1,75
x
|
1,38
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
29,7
x
|
24,2
x
|
14
x
|
6,17
x
|
8,81
x
|
7,1
x
|
5,25
x
|
Bedrijfswaarde/FCF
|
31,5
x
|
44,3
x
|
78,5
x
|
-112
x
|
66,4
x
|
27,4
x
|
15
x
|
8,95
x
|
FCF Yield
|
3,18%
|
2,26%
|
1,27%
|
-0,89%
|
1,51%
|
3,66%
|
6,65%
|
11,2%
|
Price to Book
|
3,92
x
|
3,66
x
|
3,48
x
|
4,75
x
|
-
|
3,98
x
|
3,57
x
|
3,88
x
|
Aantal aandelen (in duizenden)
|
18.859
|
43.609
|
56.932
|
61.429
|
64.318
|
65.945
|
-
|
-
|
Referentieprijs
2 |
16,05
|
29,97
|
36,11
|
25,14
|
24,02
|
26,70
|
26,70
|
26,70
|
Datum van publicatie
|
24/03/20
|
11/03/21
|
1/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
137,8
|
240,9
|
567,3
|
980,7
|
1.219
|
1.383
|
1.572
|
1.898
|
EBITDA
1 |
28,52
|
43,96
|
112,9
|
196,5
|
250,2
|
320
|
387,8
|
497,7
|
Bedrijfsresultaat (EBIT)
1 |
-5,068
|
-21,94
|
-31,63
|
-31,1
|
-42,55
|
95,36
|
159,2
|
-
|
Operationele Marge
|
-3,68%
|
-9,11%
|
-5,57%
|
-3,17%
|
-3,49%
|
6,89%
|
10,13%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-22,44
|
-29,89
|
-58,1
|
-76,03
|
-162,7
|
-49,46
|
43,94
|
-
|
Nettowinst (verlies)
1 |
-8,65
|
-15,7
|
-30,65
|
-41,77
|
-90,14
|
-31,3
|
13,07
|
37
|
Nettomarge
|
-6,28%
|
-6,52%
|
-5,4%
|
-4,26%
|
-7,4%
|
-2,26%
|
0,83%
|
1,95%
|
WPA
2 |
-0,4800
|
-0,5800
|
-0,6400
|
-0,7400
|
-1,500
|
-0,2486
|
0,3786
|
0,9250
|
Free Cash Flow
1 |
9,617
|
29,49
|
34,81
|
-24,44
|
23,27
|
103
|
183
|
292
|
FCF-marge
|
6,98%
|
12,24%
|
6,14%
|
-2,49%
|
1,91%
|
7,45%
|
11,64%
|
15,38%
|
Kasstroomconversie (ebitda)
|
33,72%
|
67,1%
|
30,83%
|
-
|
9,3%
|
32,19%
|
47,2%
|
58,67%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
1.400,04%
|
789,19%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/03/20
|
11/03/21
|
1/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
135,6
|
159,2
|
242,8
|
232,5
|
259,4
|
246
|
330,4
|
297,2
|
306,3
|
284,6
|
375,6
|
335,6
|
348,2
|
323,9
|
422,5
|
EBITDA
1 |
19,56
|
20,25
|
72,93
|
42,48
|
41,88
|
39,19
|
79,01
|
61,58
|
64,01
|
45,61
|
97,94
|
77,99
|
80,76
|
65,94
|
118,5
|
Bedrijfsresultaat (EBIT)
1 |
-16,8
|
-37,86
|
39,74
|
25,44
|
-29,86
|
-66,42
|
3,619
|
-16,53
|
0,086
|
-29,72
|
37,26
|
18,02
|
24,95
|
-0,756
|
41
|
Operationele Marge
|
-12,4%
|
-23,78%
|
16,36%
|
10,94%
|
-11,51%
|
-27%
|
1,1%
|
-5,56%
|
0,03%
|
-10,44%
|
9,92%
|
5,37%
|
7,17%
|
-0,23%
|
9,71%
|
Resultaat voor belastingen (EBT)
1 |
-24,22
|
-44,37
|
44,84
|
16,59
|
-46,71
|
-90,76
|
-25,78
|
-43
|
-31,84
|
-62,12
|
5,8
|
-13,15
|
-5,174
|
-30,18
|
12,11
|
Nettowinst (verlies)
1 |
-12,83
|
-22,65
|
22,87
|
8,642
|
-24,79
|
-48,49
|
-14,13
|
-23,9
|
-17,63
|
-34,48
|
1,936
|
-9,294
|
-5,819
|
-17,93
|
6,607
|
Nettomarge
|
-9,47%
|
-14,23%
|
9,42%
|
3,72%
|
-9,56%
|
-19,71%
|
-4,28%
|
-8,04%
|
-5,76%
|
-12,11%
|
0,52%
|
-2,77%
|
-1,67%
|
-5,53%
|
1,56%
|
WPA
2 |
-0,2800
|
-0,4100
|
0,3900
|
0,1400
|
-0,4300
|
-0,8400
|
-0,2400
|
-0,4000
|
-0,2900
|
-0,5600
|
0,0492
|
-0,1266
|
-0,0600
|
-0,2306
|
0,1100
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/21
|
1/03/22
|
10/05/22
|
9/08/22
|
7/11/22
|
28/02/23
|
9/05/23
|
9/08/23
|
7/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
676
|
1.197
|
-
|
1.057
|
991
|
851
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
5,99
x
|
6,091
x
|
-
|
3,304
x
|
2,556
x
|
1,711
x
|
Free Cash Flow
1 |
9,62
|
29,5
|
34,8
|
-24,4
|
23,3
|
103
|
183
|
292
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
14,7%
|
16,5%
|
19,6%
|
22,4%
|
51,2%
|
58,7%
|
42,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
3,66%
|
3,75%
|
-
|
69,5%
|
76,6%
|
-
|
Totale activa
1 |
-
|
-
|
-837,3
|
-1.113
|
-
|
-45,04
|
17,06
|
-
|
Nettoactief per aandeel
2 |
4,090
|
8,180
|
10,40
|
5,290
|
-
|
6,710
|
7,480
|
6,880
|
Cashflow per aandeel
|
-
|
-
|
0,8400
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2,4
|
5,47
|
5,32
|
22
|
21,4
|
26,5
|
22,5
|
25
|
Capex/omzet
|
1,74%
|
2,27%
|
0,94%
|
2,24%
|
1,75%
|
1,92%
|
1,43%
|
1,32%
|
Datum van publicatie
|
24/03/20
|
11/03/21
|
1/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
26,7
USD Gemiddelde koersdoel
34,71
USD Spread / Gemiddelde doel +30,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,16% | 1,76 mld. | | -2,06% | 56,57 mld. | | +4,10% | 51,16 mld. | | +4,04% | 25,66 mld. | | +14,55% | 23,24 mld. | | +26,59% | 9,56 mld. | | +13,76% | 5,81 mld. | | -4,12% | 4,02 mld. | | +1,30% | 1,99 mld. | | -26,78% | 1,4 mld. |
Verzekeringsmakelaars
|