Beurs gesloten -
Börse Stuttgart
17:40:27 27-06-2024
|
Nabeurs
22:00:09
|
3,328
EUR
|
+3,29%
|
|
3,321
|
-0,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
437,9
|
1.013
|
912,3
|
832,2
|
558,8
|
1.182
|
-
|
Bedrijfswaarde
1 |
437,9
|
1.013
|
912,3
|
832,2
|
558,8
|
1.182
|
1.182
|
K/w-verhouding
|
-6,58
x
|
508
x
|
52,2
x
|
107
x
|
64,3
x
|
63,7
x
|
23,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,72
x
|
5,76
x
|
4,31
x
|
2,91
x
|
2,02
x
|
3,51
x
|
2,57
x
|
Bedrijfswaarde/omzet
|
2,72
x
|
5,76
x
|
4,31
x
|
2,91
x
|
2,02
x
|
3,51
x
|
2,57
x
|
Bedrijfswaarde/EBITDA
|
-29,9
x
|
27,1
x
|
22
x
|
11,6
x
|
9,56
x
|
14,2
x
|
5,03
x
|
Bedrijfswaarde/FCF
|
-10,8
x
|
243
x
|
-32,7
x
|
-11
x
|
-5,13
x
|
-6,11
x
|
9,86
x
|
FCF Yield
|
-9,22%
|
0,41%
|
-3,06%
|
-9,11%
|
-19,5%
|
-16,4%
|
10,1%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
139.908
|
157.472
|
170.522
|
189.990
|
214.934
|
245.748
|
-
|
Referentieprijs
2 |
3,130
|
6,430
|
5,350
|
4,380
|
2,600
|
4,810
|
4,810
|
Datum van publicatie
|
24/02/20
|
1/03/21
|
10/03/22
|
2/03/23
|
11/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
160,8
|
175,8
|
211,8
|
286,2
|
276,8
|
336,8
|
460,8
|
EBITDA
1 |
-14,67
|
37,34
|
41,45
|
71,58
|
58,47
|
83,52
|
235
|
Bedrijfsresultaat (EBIT)
1 |
-51,99
|
-0,4672
|
28,49
|
31,94
|
49,33
|
86,83
|
147,7
|
Operationele Marge
|
-32,32%
|
-0,27%
|
13,45%
|
11,16%
|
17,82%
|
25,78%
|
32,06%
|
Resultaat voor belastingen (EBT)
1 |
-58,15
|
-1,339
|
38,05
|
33,97
|
24,59
|
38,51
|
103,9
|
Nettowinst (verlies)
1 |
-63,51
|
1,467
|
17,88
|
8,442
|
8,25
|
21,1
|
43,84
|
Nettomarge
|
-39,49%
|
0,83%
|
8,44%
|
2,95%
|
2,98%
|
6,27%
|
9,51%
|
WPA
2 |
-0,4757
|
0,0127
|
0,1025
|
0,0408
|
0,0404
|
0,0755
|
0,2050
|
Free Cash Flow
1 |
-40,37
|
4,162
|
-27,94
|
-75,8
|
-108,9
|
-193,3
|
119,8
|
FCF-marge
|
-25,1%
|
2,37%
|
-13,19%
|
-26,49%
|
-39,34%
|
-57,41%
|
26%
|
Kasstroomconversie (ebitda)
|
-
|
11,15%
|
-
|
-
|
-
|
-
|
50,99%
|
Kasstroomconversie (nettowinst)
|
-
|
283,61%
|
-
|
-
|
-
|
-
|
273,32%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/20
|
1/03/21
|
10/03/22
|
2/03/23
|
11/03/24
|
-
|
-
|
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
|
---|
Omzet
1 |
62,15
|
75,18
|
39,53
|
53,48
|
111,6
|
74,13
|
66,99
|
67,6
|
68,04
|
87,17
|
78,29
|
77,11
|
117,1
|
EBITDA
|
-
|
-
|
4,311
|
8,396
|
-
|
30,11
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5,227
|
16,36
|
-1,732
|
-1,751
|
18,44
|
9,282
|
7,211
|
-5,226
|
7,211
|
4,516
|
16,79
|
14,89
|
39,19
|
Operationele Marge
|
8,41%
|
21,76%
|
-4,38%
|
-3,27%
|
16,52%
|
12,52%
|
10,76%
|
-7,73%
|
10,6%
|
5,18%
|
21,44%
|
19,31%
|
33,47%
|
Resultaat voor belastingen (EBT)
1 |
7,082
|
24,61
|
-11,36
|
2,347
|
17,91
|
16,81
|
5,558
|
1,108
|
0,9593
|
5,747
|
5,842
|
3,949
|
24,14
|
Nettowinst (verlies)
1 |
-0,6036
|
15,18
|
-15,31
|
-2,022
|
10,84
|
8,63
|
-1,41
|
-3,184
|
10,73
|
-1,634
|
3,914
|
2,646
|
16,18
|
Nettomarge
|
-0,97%
|
20,2%
|
-38,73%
|
-3,78%
|
9,71%
|
11,64%
|
-2,11%
|
-4,71%
|
15,76%
|
-1,87%
|
5%
|
3,43%
|
13,81%
|
WPA
2 |
-
|
0,0911
|
-0,0899
|
-0,0135
|
0,0545
|
0,0401
|
-0,0134
|
-0,0138
|
0,0135
|
-0,0137
|
0,0140
|
0,0140
|
0,0680
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/03/22
|
11/05/22
|
9/08/22
|
8/11/22
|
2/03/23
|
10/05/23
|
8/08/23
|
7/11/23
|
11/03/24
|
9/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-40,4
|
4,16
|
-27,9
|
-75,8
|
-109
|
-193
|
120
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-39,1%
|
0,8%
|
7,04%
|
2,24%
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-0,0900
|
0,2400
|
0,2400
|
0,4000
|
0,2500
|
0,2700
|
0,8000
|
-
|
Capex
1 |
28,6
|
32,3
|
69,2
|
149
|
159
|
253
|
59,4
|
39
|
Capex/omzet
|
17,76%
|
18,39%
|
32,65%
|
52,18%
|
57,36%
|
75,21%
|
12,88%
|
-
|
Datum van publicatie
|
24/02/20
|
1/03/21
|
10/03/22
|
2/03/23
|
11/03/24
|
-
|
-
|
-
|
Laatste slotkoers
4,81
CAD Gemiddelde koersdoel
5,833
CAD Spread / Gemiddelde doel +21,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,02% | 7,3 mld. | | +1,04% | 2,99 mld. | | +0,37% | 1,73 mld. | | +39,55% | 1,27 mld. | | +17,04% | 1,21 mld. | | +33,62% | 597 mln. | | +17,11% | 256 mln. | | +19,54% | 213 mln. | | -3,12% | 155 mln. |
Zilvermijnbouw
|