EVS BROADCAST EQUIPMENT SA Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 30,60 EUR | -1,61% |
|
+1,16% | -1,13% |
| 14/01 | Video: overnamekandidaten op de Amsterdamse en Brusselse beurs | AM |
| 08/01 | Degroof Petercam presenteert favoriete aandelen voor 2025 | AM |
Voorlopige winst- en verliesrekening: EVS Broadcast Equipment SA
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 103,4 | 88,11 | 137,6 | 148,2 | 173,2 | 197,5 | 196,6 | 214,5 |
| Variatie | - | -14,79% | 56,14% | 7,69% | 16,9% | 14,01% | -0,44% | 9,09% |
| EBITDA 1 | 28,51 | 13,41 | 44,11 | 38,45 | 49,18 | 55,77 | 50,32 | 60,1 |
| Variatie | - | -52,98% | 228,99% | -12,83% | 27,92% | 13,39% | -9,77% | 19,43% |
| Bedrijfsresultaat (EBIT) 1 | 23 | 6,8 | 37,1 | 31,71 | 41,14 | 45,32 | 39,56 | 48,98 |
| Variatie | - | -70,43% | 445,53% | -14,51% | 29,74% | 10,16% | -12,72% | 23,8% |
| Betaalde rente 1 | - | - | - | - | -0,672 | -0,9 | - | - |
| Resultaat voor belastingen (EBT) 1 | 22,93 | 4,353 | 37,7 | 32,77 | 40,55 | 48,44 | 44,42 | 54,18 |
| Variatie | - | -81,01% | 766,09% | -13,09% | 23,76% | 19,45% | -8,3% | 21,97% |
| Nettowinst (verlies) 1 | 19,6 | 7,186 | 34,9 | 31,34 | 36,95 | 40,72 | 34,42 | 42,19 |
| Variatie | - | -63,34% | 385,72% | -10,2% | 17,87% | 10,22% | -15,49% | 22,58% |
| Datum van publicatie | 20/02/20 | 25/02/21 | 24/02/22 | 17/02/23 | 22/02/24 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Balansprognose: EVS Broadcast Equipment SA
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -45,8 | -34,7 | -54,9 | -33,8 | -36,6 | -58,4 | -76 | -100 |
| Variatie | - | -175,76% | -258,21% | -161,57% | -208,28% | -259,53% | -230,14% | -231,58% |
| Datum van publicatie | 20/02/20 | 25/02/21 | 24/02/22 | 17/02/23 | 22/02/24 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte kasstroom: EVS Broadcast Equipment SA
| Fiscaal tijdperk: december | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 2,317 | 0,234 | 7,489 | 5,1 | 5,05 | 5,3 |
| Variatie | - | -89,9% | - | -31,9% | -0,98% | 4,95% |
| Vrije kasstroom (FCF) 1 | 15,85 | 38,48 | 28,21 | 43,1 | 37,4 | 41,5 |
| Variatie | - | 142,75% | - | 52,77% | -13,23% | 10,96% |
| Datum van publicatie | 25/02/21 | 24/02/22 | 22/02/24 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: EVS Broadcast Equipment SA
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 27,58% | 15,22% | 32,06% | 25,95% | 28,4% | 28,24% | 25,6% | 28,02% |
| EBIT-marge (%) | 22,24% | 7,72% | 26,96% | 21,4% | 23,76% | 22,95% | 20,12% | 22,84% |
| EBT-marge (%) | 22,17% | 4,94% | 27,4% | 22,12% | 23,41% | 24,53% | 22,6% | 25,26% |
| Nettomarge (%) | 18,96% | 8,16% | 25,37% | 21,16% | 21,33% | 20,62% | 17,51% | 19,67% |
| FCF-marge (%) | - | 17,99% | 27,97% | - | 16,29% | 21,83% | 19,02% | 19,35% |
| Vrije kasstroom/nettoresultaat (%) | - | 220,57% | 110,23% | - | 76,36% | 105,84% | 108,67% | 98,37% |
Winstgevendheid | ||||||||
| ROA | - | - | - | - | - | - | - | - |
| ROE | 13,85% | 5,1% | 23,05% | 18,54% | 20,13% | 21% | 17% | 18% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Schuld/vrije kasstroom | - | - | - | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | - | 2,63% | 0,17% | - | 4,32% | 2,58% | 2,57% | 2,47% |
| CAPEX / EBITDA (%) | - | 17,28% | 0,53% | - | 15,23% | 9,14% | 10,04% | 8,82% |
| CAPEX / FCF (%) | - | 14,62% | 0,61% | - | 26,54% | 11,83% | 13,5% | 12,77% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 1,32 | 1,329 | 2,849 | 0,802 | 2,559 | 3,36 | 3,32 | 3,66 |
| Variatie | - | 0,64% | 114,44% | -71,85% | 219,09% | 31,3% | -1,19% | 10,24% |
| Dividend per aandeel 1 | 1 | 0,5 | 1,5 | 1,6 | 1,1 | 1,1 | 1,1 | 1,1 |
| Variatie | - | -50% | 200% | 6,67% | -31,25% | 0% | 0% | 0% |
| Nettoactief per aandeel 1 | 10,18 | 9,81 | 12,11 | 12,85 | 13,71 | 15,32 | 16,99 | 19,18 |
| Variatie | - | -3,63% | 23,46% | 6,09% | 6,72% | 11,72% | 10,9% | 12,89% |
| WPA 1 | 1,4 | 0,53 | 2,57 | 2,29 | 2,65 | 2,995 | 2,625 | 3,175 |
| Variatie | - | -62,14% | 384,91% | -10,89% | 15,72% | 13,02% | -12,35% | 20,95% |
| Aantal aandelen (in duizend) | 13.927 | 13.401 | 13.402 | 13.419 | 13.433 | 13.549 | 13.549 | 13.549 |
| Datum van publicatie | 20/02/20 | 25/02/21 | 24/02/22 | 17/02/23 | 22/02/24 | - | - | - |
1EUR
Geschatte gegevens
| 2024 * | 2025 * | |
|---|---|---|
| K/w-verhouding | 10,2x | 11,7x |
| PBR-ratio | 2x | 1,8x |
| EV/omzet | 1,8x | 1,72x |
| Dividendrendement | 3,59% | 3,59% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
3
Laatste slotkoers
30,60EUR
Gemiddelde koersdoel
40,17EUR
Spread / Gemiddelde doel
+31,26%
