Beurs gesloten -
London S.E.
16:50:00 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
99
PLN
|
0,00%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.866
|
27.650
|
19.433
|
13.064
|
11.490
|
13.433
|
-
|
-
|
Bedrijfswaarde
1 |
26.403
|
26.835
|
18.495
|
12.198
|
11.490
|
12.883
|
12.819
|
12.114
|
K/w-verhouding
|
161
x
|
23,9
x
|
93,2
x
|
37,7
x
|
24
x
|
54,2
x
|
89,7
x
|
18,3
x
|
Dividendrendement
|
0,38%
|
1,82%
|
2,59%
|
-
|
-
|
0,51%
|
0,4%
|
0,2%
|
Marktkapitalisatie/omzet
|
51,5
x
|
12,9
x
|
21,9
x
|
13,7
x
|
9,34
x
|
16,6
x
|
20,8
x
|
4,82
x
|
Bedrijfswaarde/omzet
|
50,7
x
|
12,5
x
|
20,8
x
|
12,8
x
|
9,34
x
|
16
x
|
19,9
x
|
4,35
x
|
Bedrijfswaarde/EBITDA
|
121
x
|
18,8
x
|
54,8
x
|
24,7
x
|
16,1
x
|
37,2
x
|
44,5
x
|
8,24
x
|
Bedrijfswaarde/FCF
|
211
x
|
38,7
x
|
23,6
x
|
81,4
x
|
-
|
300
x
|
-31,1
x
|
8,47
x
|
FCF Yield
|
0,47%
|
2,58%
|
4,24%
|
1,23%
|
-
|
0,33%
|
-3,22%
|
11,8%
|
Price to Book
|
24,3
x
|
12,6
x
|
10,3
x
|
-
|
-
|
5,2
x
|
5,02
x
|
3,96
x
|
Aantal aandelen (in duizenden)
|
96.120
|
100.655
|
100.739
|
100.771
|
99.911
|
99.911
|
-
|
-
|
Referentieprijs
2 |
279,5
|
274,7
|
192,9
|
129,6
|
115,0
|
134,4
|
134,4
|
134,4
|
Datum van publicatie
|
8/04/20
|
22/04/21
|
14/04/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
521,3
|
2.139
|
888,2
|
952,6
|
1.230
|
807,6
|
645,5
|
2.788
|
EBITDA
1 |
217,8
|
1.425
|
337,6
|
494,8
|
714,1
|
346,1
|
288,3
|
1.470
|
Bedrijfsresultaat (EBIT)
1 |
180,3
|
1.157
|
232,9
|
377,3
|
469
|
237
|
139,3
|
1.277
|
Operationele Marge
|
34,59%
|
54,1%
|
26,22%
|
39,61%
|
38,13%
|
29,35%
|
21,59%
|
45,8%
|
Resultaat voor belastingen (EBT)
1 |
189,2
|
1.165
|
219,1
|
393,2
|
538,5
|
280,1
|
167,6
|
1.263
|
Nettowinst (verlies)
1 |
175,3
|
1.154
|
208,9
|
347,1
|
481,1
|
270,3
|
148,8
|
999,6
|
Nettomarge
|
33,63%
|
53,97%
|
23,52%
|
36,44%
|
39,11%
|
33,47%
|
23,04%
|
35,86%
|
WPA
2 |
1,740
|
11,49
|
2,070
|
3,440
|
4,800
|
2,480
|
1,498
|
7,348
|
Free Cash Flow
1 |
125,2
|
693,2
|
784,5
|
149,9
|
-
|
43
|
-412,7
|
1.430
|
FCF-marge
|
24,02%
|
32,41%
|
88,32%
|
15,74%
|
-
|
5,32%
|
-63,93%
|
51,28%
|
Kasstroomconversie (ebitda)
|
57,49%
|
48,65%
|
232,34%
|
30,3%
|
-
|
12,43%
|
-
|
97,27%
|
Kasstroomconversie (nettowinst)
|
71,41%
|
60,05%
|
375,5%
|
43,19%
|
-
|
15,91%
|
-
|
143,02%
|
Dividend per aandeel
2 |
1,050
|
5,000
|
5,000
|
-
|
-
|
0,6838
|
0,5346
|
0,2636
|
Datum van publicatie
|
8/04/20
|
22/04/21
|
14/04/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
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 |
273,1
|
216,1
|
161,8
|
245,5
|
329,1
|
174,8
|
150,5
|
442,7
|
462,5
|
226,8
|
170
|
175,6
|
247
|
160
|
165
|
EBITDA
1 |
116,7
|
107,2
|
73,81
|
148,8
|
164,9
|
74,96
|
52,3
|
189,5
|
285,9
|
84,88
|
53,9
|
54,22
|
95,86
|
48,96
|
49,22
|
Bedrijfsresultaat (EBIT)
1 |
94,65
|
85,3
|
52,16
|
97,1
|
142,8
|
71,54
|
27,5
|
186,2
|
187,9
|
81,3
|
29,42
|
29,75
|
77,24
|
24,97
|
25,05
|
Operationele Marge
|
34,66%
|
39,47%
|
32,25%
|
39,55%
|
43,39%
|
40,94%
|
18,27%
|
42,07%
|
40,62%
|
35,85%
|
17,3%
|
16,95%
|
31,27%
|
15,6%
|
15,18%
|
Resultaat voor belastingen (EBT)
1 |
86,84
|
91,89
|
61,72
|
112
|
127,5
|
80,36
|
40,36
|
233,7
|
188,1
|
97,19
|
53,95
|
48
|
75,32
|
42,47
|
42,55
|
Nettowinst (verlies)
1 |
87,52
|
68,9
|
44,83
|
98,7
|
134,6
|
69,67
|
21,6
|
202,9
|
191,1
|
100,1
|
39,09
|
38,7
|
79,18
|
35,25
|
35,32
|
Nettomarge
|
32,05%
|
31,88%
|
27,71%
|
40,2%
|
40,91%
|
39,87%
|
14,35%
|
45,83%
|
41,32%
|
44,12%
|
22,99%
|
22,05%
|
32,06%
|
22,03%
|
21,41%
|
WPA
2 |
0,8700
|
0,6800
|
0,4500
|
0,9800
|
1,330
|
0,6900
|
0,2200
|
2,030
|
1,910
|
1,000
|
0,3900
|
0,3850
|
0,7900
|
0,3500
|
0,3500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/04/22
|
26/05/22
|
7/09/22
|
28/11/22
|
30/03/23
|
29/05/23
|
30/08/23
|
28/11/23
|
28/03/24
|
28/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
462
|
815
|
937
|
866
|
-
|
550
|
614
|
1.319
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
125
|
693
|
784
|
150
|
-
|
43
|
-413
|
1.430
|
ROE (netto-inkomsten/eigen vermogen)
|
16,6%
|
70,1%
|
10,2%
|
17,7%
|
-
|
10,5%
|
5,85%
|
29,4%
|
ROA (netto-inkomsten/totale activa)
|
13,9%
|
33,7%
|
8,28%
|
15,7%
|
-
|
10,2%
|
5,76%
|
15,3%
|
Totale activa
1 |
1.265
|
3.425
|
2.525
|
2.216
|
-
|
2.662
|
2.584
|
6.529
|
Nettoactief per aandeel
2 |
11,50
|
21,70
|
18,80
|
-
|
-
|
25,80
|
26,80
|
34,00
|
Cashflow per aandeel
2 |
2,150
|
7,080
|
9,600
|
4,030
|
-
|
3,770
|
2,890
|
11,10
|
Capex
1 |
256
|
222
|
183
|
256
|
-
|
311
|
459
|
628
|
Capex/omzet
|
49,21%
|
10,36%
|
20,65%
|
26,89%
|
-
|
38,56%
|
71,09%
|
22,52%
|
Datum van publicatie
|
8/04/20
|
22/04/21
|
14/04/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
134
PLN Gemiddelde koersdoel
112,3
PLN Spread / Gemiddelde doel -16,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,45% | 206 mld. | | +1,94% | 59,57 mld. | | -22,43% | 56,44 mld. | | -13,13% | 46,68 mld. | | -5,34% | 37,8 mld. | | -10,95% | 28,22 mld. | | +94,10% | 26,45 mld. | | -0,26% | 21,02 mld. | | +7,42% | 14,39 mld. |
Applicatiesoftware
|