Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,77
USD
|
+1,13%
|
|
+0,11%
|
-29,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
776,5
|
794,6
|
1.126
|
681,3
|
515,8
|
365
|
-
|
Bedrijfswaarde
1 |
839,2
|
812,1
|
1.067
|
608
|
426,3
|
292,7
|
271,3
|
K/w-verhouding
|
-80,2
x
|
79,1
x
|
45,9
x
|
31,4
x
|
168
x
|
47,7
x
|
26,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,68
x
|
1,77
x
|
2,28
x
|
1,27
x
|
1,07
x
|
0,83
x
|
0,8
x
|
Bedrijfswaarde/omzet
|
1,82
x
|
1,81
x
|
2,16
x
|
1,13
x
|
0,89
x
|
0,67
x
|
0,6
x
|
Bedrijfswaarde/EBITDA
|
27,9
x
|
17,8
x
|
16,9
x
|
9,44
x
|
5,86
x
|
5,64
x
|
4,85
x
|
Bedrijfswaarde/FCF
|
23
x
|
20,9
x
|
11,1
x
|
18
x
|
26,4
x
|
-15,2
x
|
12,7
x
|
FCF Yield
|
4,35%
|
4,78%
|
9,03%
|
5,55%
|
3,79%
|
-6,6%
|
7,86%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
18.622
|
18.964
|
19.171
|
19.052
|
19.239
|
19.444
|
-
|
Referentieprijs
2 |
41,70
|
41,90
|
58,73
|
35,76
|
26,81
|
18,77
|
18,77
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
461,7
|
449
|
494,3
|
537,8
|
480,8
|
437,8
|
455,1
|
EBITDA
1 |
30,12
|
45,74
|
63,16
|
64,42
|
72,69
|
51,85
|
55,91
|
Bedrijfsresultaat (EBIT)
1 |
-1,075
|
16,18
|
38,64
|
41,99
|
52,28
|
42,98
|
47,04
|
Operationele Marge
|
-0,23%
|
3,6%
|
7,82%
|
7,81%
|
10,87%
|
9,82%
|
10,34%
|
Resultaat voor belastingen (EBT)
1 |
-9,599
|
12,93
|
33,19
|
30,72
|
6,285
|
11,11
|
22,05
|
Nettowinst (verlies)
1 |
-9,57
|
9,99
|
24,84
|
21,81
|
3,05
|
7,582
|
13,89
|
Nettomarge
|
-2,07%
|
2,23%
|
5,03%
|
4,05%
|
0,63%
|
1,73%
|
3,05%
|
WPA
2 |
-0,5200
|
0,5300
|
1,280
|
1,140
|
0,1600
|
0,3933
|
0,7200
|
Free Cash Flow
1 |
36,52
|
38,85
|
96,32
|
33,76
|
16,18
|
-19,31
|
21,33
|
FCF-marge
|
7,91%
|
8,65%
|
19,49%
|
6,28%
|
3,36%
|
-4,41%
|
4,69%
|
Kasstroomconversie (ebitda)
|
121,25%
|
84,94%
|
152,5%
|
52,41%
|
22,26%
|
-
|
38,15%
|
Kasstroomconversie (nettowinst)
|
-
|
388,88%
|
387,71%
|
154,83%
|
530,43%
|
-
|
153,59%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
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 |
118,1
|
133,7
|
125
|
148,2
|
127,7
|
136,9
|
113,7
|
135,6
|
113,4
|
118,1
|
104,2
|
122,8
|
101,8
|
109
|
104,8
|
EBITDA
1 |
12,58
|
17,55
|
12,15
|
26,36
|
14,28
|
11,63
|
9,584
|
27,94
|
14,52
|
11,47
|
7,492
|
23,3
|
12,33
|
8,68
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6,539
|
11,48
|
6,471
|
20,7
|
8,557
|
6,258
|
7,48
|
25,75
|
12,26
|
6,792
|
5,626
|
20,87
|
9,283
|
7,167
|
7,168
|
Operationele Marge
|
5,54%
|
8,59%
|
5,18%
|
13,97%
|
6,7%
|
4,57%
|
6,58%
|
18,99%
|
10,81%
|
5,75%
|
5,4%
|
17%
|
9,12%
|
6,57%
|
6,84%
|
Resultaat voor belastingen (EBT)
1 |
5,288
|
10,15
|
6,027
|
20,27
|
8,319
|
-3,893
|
-5,383
|
8,072
|
4,861
|
-1,265
|
-3,669
|
13,23
|
1,675
|
-0,1245
|
1,317
|
Nettowinst (verlies)
1 |
4,522
|
8,023
|
4,148
|
13,87
|
5,414
|
-1,63
|
-4,075
|
5,304
|
2,484
|
-0,663
|
-3,523
|
9,2
|
1,626
|
0,2793
|
0,856
|
Nettomarge
|
3,83%
|
6%
|
3,32%
|
9,36%
|
4,24%
|
-1,19%
|
-3,58%
|
3,91%
|
2,19%
|
-0,56%
|
-3,38%
|
7,49%
|
1,6%
|
0,26%
|
0,82%
|
WPA
2 |
0,2300
|
0,4100
|
0,2200
|
0,7200
|
0,2800
|
-0,0900
|
-0,2100
|
0,2800
|
0,1300
|
-0,0300
|
-0,1800
|
0,4767
|
0,0867
|
0,0167
|
0,0400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
10/02/22
|
5/05/22
|
28/07/22
|
2/11/22
|
9/02/23
|
4/05/23
|
27/07/23
|
26/10/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
62,6
|
17,5
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
59,3
|
73,3
|
89,5
|
72,3
|
93,6
|
Hefboom (schuld/ebitda)
|
2,08
x
|
0,3835
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
36,5
|
38,8
|
96,3
|
33,8
|
16,2
|
-19,3
|
21,3
|
ROE (netto-inkomsten/eigen vermogen)
|
20%
|
17,7%
|
12,8%
|
10,2%
|
1,32%
|
4,3%
|
4,8%
|
ROA (netto-inkomsten/totale activa)
|
6,24%
|
4,73%
|
3,75%
|
3,38%
|
0,52%
|
2%
|
2,4%
|
Totale activa
1 |
-153,4
|
211,2
|
662,2
|
644,3
|
586,5
|
379,1
|
578,7
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
11,9
|
8,91
|
10,7
|
5,66
|
5,5
|
8
|
8
|
Capex/omzet
|
2,58%
|
1,98%
|
2,17%
|
1,05%
|
1,14%
|
1,83%
|
1,76%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
Laatste slotkoers
18,77
USD Gemiddelde koersdoel
23
USD Spread / Gemiddelde doel +22,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -29,99% | 365 mln. | | -10,89% | 351 mln. | | -7,51% | 177 mln. | | +59,32% | 74,23 mln. |
Marktonderzoek
|