Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,18
USD
|
+0,49%
|
|
-2,37%
|
-11,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
199
|
280,5
|
265,8
|
209,1
|
222,2
|
196,2
|
-
|
Bedrijfswaarde
1 |
199
|
376,6
|
425,8
|
329,7
|
325,8
|
262,5
|
234,6
|
K/w-verhouding
|
12,5
x
|
-7,21
x
|
11,2
x
|
-10
x
|
4,77
x
|
7,4
x
|
5,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,22
x
|
0,39
x
|
0,27
x
|
0,21
x
|
0,22
x
|
0,2
x
|
0,19
x
|
Bedrijfswaarde/omzet
|
0,22
x
|
0,52
x
|
0,44
x
|
0,34
x
|
0,33
x
|
0,27
x
|
0,22
x
|
Bedrijfswaarde/EBITDA
|
3,54
x
|
9,03
x
|
5,87
x
|
6,17
x
|
4,82
x
|
4,09
x
|
3,05
x
|
Bedrijfswaarde/FCF
|
-
|
13,8
x
|
-8,97
x
|
-
|
17,5
x
|
9,64
x
|
8,41
x
|
FCF Yield
|
-
|
7,23%
|
-11,2%
|
-
|
5,7%
|
10,4%
|
11,9%
|
Price to Book
|
-
|
2,83
x
|
2,09
x
|
1,83
x
|
1,26
x
|
1,04
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
31.339
|
32.425
|
32.978
|
30.709
|
31.692
|
31.751
|
-
|
Referentieprijs
2 |
6,350
|
8,650
|
8,060
|
6,810
|
7,010
|
6,180
|
6,180
|
Datum van publicatie
|
16/03/20
|
9/03/21
|
28/02/22
|
6/03/23
|
4/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
901,2
|
717,7
|
971,6
|
981,6
|
994,7
|
967,6
|
1.055
|
EBITDA
1 |
56,2
|
41,7
|
72,54
|
53,48
|
67,55
|
64,21
|
76,93
|
Bedrijfsresultaat (EBIT)
1 |
40,64
|
23,93
|
53,16
|
20,14
|
48,06
|
45,88
|
58,32
|
Operationele Marge
|
4,51%
|
3,33%
|
5,47%
|
2,05%
|
4,83%
|
4,74%
|
5,53%
|
Resultaat voor belastingen (EBT)
1 |
21,56
|
-44,5
|
32,12
|
-1,067
|
36,17
|
36,52
|
51,66
|
Nettowinst (verlies)
1 |
15,78
|
-37,05
|
23,73
|
-21,97
|
49,41
|
27,98
|
39,12
|
Nettomarge
|
1,75%
|
-5,16%
|
2,44%
|
-2,24%
|
4,97%
|
2,89%
|
3,71%
|
WPA
2 |
0,5100
|
-1,200
|
0,7200
|
-0,6800
|
1,470
|
0,8350
|
1,165
|
Free Cash Flow
1 |
-
|
27,23
|
-47,48
|
-
|
18,58
|
27,22
|
27,9
|
FCF-marge
|
-
|
3,79%
|
-4,89%
|
-
|
1,87%
|
2,81%
|
2,65%
|
Kasstroomconversie (ebitda)
|
-
|
65,3%
|
-
|
-
|
27,51%
|
42,39%
|
36,27%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
37,6%
|
97,29%
|
71,32%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/03/20
|
9/03/21
|
28/02/22
|
6/03/23
|
4/03/24
|
-
|
-
|
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 |
239,6
|
228,9
|
244,4
|
250,8
|
251,4
|
234,9
|
262,7
|
262,2
|
246,7
|
223,1
|
242
|
248,9
|
246,1
|
230,6
|
254,1
|
EBITDA
1 |
16,93
|
12,86
|
13,52
|
12,41
|
14,26
|
13,26
|
19,82
|
20,77
|
16,62
|
10,34
|
14,93
|
16,44
|
16,59
|
16,25
|
17,14
|
Bedrijfsresultaat (EBIT)
1 |
12,18
|
8,493
|
9,451
|
8,097
|
10,62
|
-4,005
|
15,36
|
16,66
|
12,52
|
5,024
|
10,4
|
11,86
|
11,99
|
11,64
|
12,7
|
Operationele Marge
|
5,08%
|
3,71%
|
3,87%
|
3,23%
|
4,22%
|
-1,7%
|
5,85%
|
6,35%
|
5,07%
|
2,25%
|
4,3%
|
4,76%
|
4,87%
|
5,05%
|
5%
|
Resultaat voor belastingen (EBT)
1 |
9,928
|
4,538
|
5,382
|
3,355
|
4,801
|
-14,6
|
11,96
|
12,83
|
9,451
|
1,934
|
9,019
|
9,712
|
9,231
|
8,561
|
-
|
Nettowinst (verlies)
1 |
7,511
|
2,636
|
3,982
|
2,485
|
3,551
|
-31,99
|
8,7
|
10,14
|
7,29
|
23,28
|
6,898
|
7,422
|
7,068
|
6,586
|
-
|
Nettomarge
|
3,13%
|
1,15%
|
1,63%
|
0,99%
|
1,41%
|
-13,62%
|
3,31%
|
3,87%
|
2,96%
|
10,44%
|
2,85%
|
2,98%
|
2,87%
|
2,86%
|
-
|
WPA
2 |
0,2300
|
0,0800
|
0,1200
|
0,0800
|
0,1100
|
-0,9800
|
0,2600
|
0,3000
|
0,2200
|
0,7000
|
0,2050
|
0,2200
|
0,2150
|
0,1950
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/11/21
|
28/02/22
|
4/05/22
|
4/08/22
|
2/11/22
|
6/03/23
|
2/05/23
|
1/08/23
|
1/11/23
|
4/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
96,1
|
160
|
121
|
104
|
66,3
|
38,4
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,304
x
|
2,206
x
|
2,255
x
|
1,535
x
|
1,032
x
|
0,4987
x
|
Free Cash Flow
1 |
-
|
27,2
|
-47,5
|
-
|
18,6
|
27,2
|
27,9
|
ROE (netto-inkomsten/eigen vermogen)
|
13,2%
|
-1,54%
|
28,6%
|
13,3%
|
33,7%
|
15%
|
17,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-0,39%
|
6,61%
|
3,35%
|
10,4%
|
5,8%
|
7,6%
|
Totale activa
1 |
-
|
9.571
|
359,2
|
-656,5
|
476,7
|
482,3
|
514,8
|
Nettoactief per aandeel
2 |
-
|
3,050
|
3,850
|
3,710
|
5,540
|
5,950
|
7,090
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
7,14
|
17,7
|
-
|
19,7
|
25
|
25
|
Capex/omzet
|
-
|
1%
|
1,82%
|
-
|
1,98%
|
2,58%
|
2,37%
|
Datum van publicatie
|
16/03/20
|
9/03/21
|
28/02/22
|
6/03/23
|
4/03/24
|
-
|
-
|
Laatste slotkoers
6,18
USD Gemiddelde koersdoel
11
USD Spread / Gemiddelde doel +77,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,84% | 196 mln. | | +29,62% | 50,98 mld. | | +25,77% | 20,39 mld. | | -20,63% | 19,42 mld. | | +31,67% | 17,27 mld. | | +1,48% | 15,84 mld. | | -18,75% | 13,35 mld. | | +31,97% | 11,74 mld. | | +28,58% | 10,66 mld. | | +30,12% | 10,21 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|