Beurs gesloten -
Nasdaq
22:30:01 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,7
USD
|
+1,36%
|
|
+5,28%
|
+14,61%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
7,892
|
22,76
|
32,41
|
180,5
|
131,3
|
250,4
|
250,4
|
-
|
Bedrijfswaarde
1 |
7,892
|
22,76
|
95,78
|
271,8
|
210,5
|
288
|
189,6
|
171,1
|
K/w-verhouding
|
-5,49
x
|
-
|
-
|
-
|
1,25
x
|
1,89
x
|
3,5
x
|
4,59
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
8,13%
|
5,6%
|
6,72%
|
6,72%
|
Marktkapitalisatie/omzet
|
0,23
x
|
0,57
x
|
0,61
x
|
1,92
x
|
0,72
x
|
1,14
x
|
1,29
x
|
1,28
x
|
Bedrijfswaarde/omzet
|
0,23
x
|
0,57
x
|
1,8
x
|
2,89
x
|
1,15
x
|
1,52
x
|
0,98
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
1,83
x
|
4,3
x
|
8,13
x
|
5,16
x
|
1,84
x
|
2,33
x
|
1,69
x
|
1,67
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
10,4
x
|
-2,52
x
|
1,79
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
9,66%
|
-39,7%
|
55,8%
|
Price to Book
|
-
|
-
|
-
|
2,35
x
|
0,78
x
|
0,84
x
|
0,78
x
|
0,7
x
|
Aantal aandelen (in duizenden)
|
1.409
|
5.598
|
5.968
|
7.245
|
7.116
|
7.014
|
7.014
|
-
|
Referentieprijs
2 |
5,600
|
4,066
|
5,430
|
24,91
|
18,45
|
35,70
|
35,70
|
35,70
|
Datum van publicatie
|
20/02/19
|
19/02/20
|
24/02/21
|
15/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
34,42
|
40,02
|
53,3
|
93,89
|
182,7
|
189,4
|
194,5
|
195,6
|
EBITDA
1 |
4,315
|
5,299
|
11,79
|
52,66
|
114,4
|
123,6
|
112,2
|
102,4
|
Bedrijfsresultaat (EBIT)
1 |
2,336
|
1,976
|
9,292
|
45,66
|
106,6
|
119,4
|
85,03
|
68,96
|
Operationele Marge
|
6,79%
|
4,94%
|
17,43%
|
48,62%
|
58,37%
|
63,07%
|
43,72%
|
35,25%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-1,445
|
-
|
-
|
-
|
106,2
|
114,5
|
71,5
|
54,3
|
Nettomarge
|
-4,2%
|
-
|
-
|
-
|
58,15%
|
60,49%
|
36,77%
|
27,76%
|
WPA
2 |
-1,021
|
-
|
-
|
-
|
14,78
|
16,52
|
10,21
|
7,770
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
27,81
|
-75,2
|
95,5
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
14,69%
|
-38,67%
|
48,82%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
22,51%
|
-
|
93,28%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
24,28%
|
-
|
175,87%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,500
|
2,000
|
2,400
|
2,400
|
Datum van publicatie
|
20/02/19
|
19/02/20
|
24/02/21
|
15/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q1
|
2021 Q2
|
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
|
---|
Omzet
1 |
14,31
|
18,29
|
23,04
|
38,25
|
45,37
|
48,48
|
45,96
|
42,89
|
41,94
|
47,7
|
50,67
|
49,49
|
47,12
|
47,3
|
50,51
|
EBITDA
1 |
5,604
|
10,33
|
10,65
|
26,08
|
31,11
|
34,18
|
26,19
|
22,91
|
25,97
|
30,6
|
34,54
|
31,22
|
28,68
|
27,19
|
29,03
|
Bedrijfsresultaat (EBIT)
1 |
4,008
|
8,737
|
9,036
|
23,87
|
28,61
|
31,88
|
24,7
|
21,46
|
29,69
|
28,81
|
33,24
|
25,01
|
22,88
|
20,86
|
21,66
|
Operationele Marge
|
28,01%
|
47,77%
|
39,22%
|
62,41%
|
63,05%
|
65,76%
|
53,74%
|
50,04%
|
70,8%
|
60,41%
|
65,6%
|
50,53%
|
48,56%
|
44,09%
|
42,88%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
29,94
|
30,75
|
25,22
|
20,34
|
28,75
|
28,88
|
32,2
|
22,99
|
20,05
|
17,45
|
17,85
|
Nettomarge
|
-
|
-
|
-
|
-
|
65,98%
|
63,43%
|
54,89%
|
47,42%
|
68,57%
|
60,54%
|
63,55%
|
46,46%
|
42,55%
|
36,89%
|
35,34%
|
WPA
2 |
-
|
-
|
-
|
-
|
4,130
|
4,240
|
3,500
|
2,860
|
4,100
|
4,150
|
4,670
|
3,315
|
2,870
|
2,505
|
2,565
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,5000
|
0,5000
|
0,5000
|
-
|
0,5000
|
0,5000
|
0,5000
|
0,6000
|
0,6000
|
0,6000
|
Datum van publicatie
|
25/05/21
|
11/08/21
|
16/11/21
|
15/02/22
|
23/05/22
|
10/08/22
|
14/11/22
|
15/02/23
|
16/05/23
|
9/08/23
|
9/11/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
63,4
|
91,3
|
79,2
|
71,4
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
3,59
|
60,8
|
79,3
|
Hefboom (schuld/ebitda)
|
-
|
-
|
5,376
x
|
1,735
x
|
0,6923
x
|
0,5778
x
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
27,8
|
-75,2
|
95,5
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
81,2%
|
86,7%
|
52,7%
|
23,7%
|
21,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
10,60
|
23,60
|
37,10
|
45,80
|
51,20
|
Cashflow per aandeel
2 |
1,420
|
-
|
0,4200
|
7,530
|
-
|
18,70
|
16,00
|
-
|
Capex
|
-
|
-
|
-
|
74,1
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
78,93%
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/19
|
19/02/20
|
24/02/21
|
15/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
Laatste slotkoers
35,7
USD Gemiddelde koersdoel
49,79
USD Spread / Gemiddelde doel +39,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,61% | 250 mln. | | +25,44% | 11,91 mld. | | +29,89% | 4,51 mld. | | +35,49% | 4,01 mld. | | +21,95% | 1,98 mld. | | +17,91% | 1,87 mld. | | -18,90% | 1,81 mld. | | -0,55% | 1,63 mld. | | +32,69% | 1,6 mld. | | +30,50% | 1,55 mld. |
Diepzeevracht
|