Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,33
USD
|
+0,68%
|
|
+1,37%
|
+0,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
682,7
|
616,8
|
960,4
|
732,7
|
528,9
|
537,4
|
-
|
-
|
Bedrijfswaarde
1 |
682,7
|
616,8
|
960,4
|
732,7
|
528,9
|
537,4
|
537,4
|
537,4
|
K/w-verhouding
|
-137
x
|
200
x
|
-215
x
|
-231
x
|
-69,7
x
|
889
x
|
667
x
|
-
|
Dividendrendement
|
6,86%
|
8,34%
|
5,83%
|
8,13%
|
9,06%
|
9%
|
9%
|
9%
|
Marktkapitalisatie/omzet
|
5,97
x
|
4,63
x
|
6,98
x
|
4,92
x
|
3,58
x
|
3,68
x
|
3,6
x
|
3,63
x
|
Bedrijfswaarde/omzet
|
5,97
x
|
4,63
x
|
6,98
x
|
4,92
x
|
3,58
x
|
3,68
x
|
3,6
x
|
3,63
x
|
Bedrijfswaarde/EBITDA
|
7,76
x
|
6,68
x
|
10,1
x
|
7,89
x
|
4,87
x
|
5,04
x
|
4,88
x
|
-
|
Bedrijfswaarde/FCF
|
13
x
|
10,4
x
|
-
|
11,8
x
|
-
|
-0,33
x
|
4,84
x
|
4,76
x
|
FCF Yield
|
7,71%
|
9,59%
|
-
|
8,51%
|
-
|
-300%
|
20,6%
|
21%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
31.229
|
34.268
|
37.268
|
39.607
|
39.949
|
40.314
|
-
|
-
|
Referentieprijs
2 |
21,86
|
18,00
|
25,77
|
18,50
|
13,24
|
13,33
|
13,33
|
13,33
|
Datum van publicatie
|
12/02/20
|
16/02/21
|
15/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
114,4
|
133,2
|
137,7
|
149
|
147,6
|
146,1
|
149,2
|
148
|
EBITDA
1 |
88,01
|
92,34
|
95,2
|
92,89
|
108,6
|
106,7
|
110,2
|
-
|
Bedrijfsresultaat (EBIT)
1 |
34,16
|
33,3
|
34,89
|
31,22
|
31,48
|
51,01
|
50,46
|
-
|
Operationele Marge
|
29,86%
|
25,01%
|
25,34%
|
20,96%
|
21,33%
|
34,92%
|
33,81%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-4,76
|
3,149
|
-4,554
|
-3,062
|
-7,801
|
0,159
|
-0,00433
|
-
|
Nettomarge
|
-4,16%
|
2,36%
|
-3,31%
|
-2,06%
|
-5,29%
|
0,11%
|
-0%
|
-
|
WPA
2 |
-0,1600
|
0,0900
|
-0,1200
|
-0,0800
|
-0,1900
|
0,0150
|
0,0200
|
-
|
Free Cash Flow
1 |
52,62
|
59,13
|
-
|
62,36
|
-
|
-1.610
|
110,9
|
112,9
|
FCF-marge
|
46,01%
|
44,41%
|
-
|
41,85%
|
-
|
-1.102%
|
74,34%
|
76,26%
|
Kasstroomconversie (ebitda)
|
59,79%
|
64,04%
|
-
|
67,13%
|
-
|
-
|
100,7%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
1.877,87%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,500
|
1,502
|
1,502
|
1,505
|
1,200
|
1,200
|
1,200
|
1,200
|
Datum van publicatie
|
12/02/20
|
16/02/21
|
15/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
34,33
|
35,31
|
35,53
|
36,4
|
39,83
|
37,22
|
36,55
|
38,66
|
36,46
|
35,91
|
36,29
|
36,63
|
36,54
|
36,62
|
37,05
|
EBITDA
1 |
23,6
|
24,54
|
24,56
|
23,79
|
18,15
|
26,38
|
26,59
|
28,7
|
26,12
|
27,22
|
26,39
|
26,67
|
26,69
|
26,92
|
27,41
|
Bedrijfsresultaat (EBIT)
1 |
8,836
|
9,895
|
9,873
|
8,574
|
2,386
|
10,39
|
11,12
|
4,942
|
6,877
|
7,772
|
12,59
|
13,02
|
12,77
|
12,58
|
12,67
|
Operationele Marge
|
25,74%
|
28,03%
|
27,79%
|
23,56%
|
5,99%
|
27,92%
|
30,42%
|
12,78%
|
18,86%
|
21,64%
|
34,69%
|
35,54%
|
34,96%
|
34,34%
|
34,21%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1,439
|
-0,007
|
0,322
|
-1,499
|
-0,6
|
-1,284
|
-0,7
|
-7,685
|
-1,416
|
1,339
|
-0,0597
|
0,098
|
0,0353
|
0,0853
|
0,1675
|
Nettomarge
|
4,19%
|
-0,02%
|
0,91%
|
-4,12%
|
-1,51%
|
-3,45%
|
-1,91%
|
-19,88%
|
-3,88%
|
3,73%
|
-0,16%
|
0,27%
|
0,1%
|
0,23%
|
0,45%
|
WPA
2 |
0,0400
|
-
|
0,0100
|
-0,0400
|
-0,0200
|
-0,0300
|
-0,0200
|
-0,1900
|
-0,0400
|
0,0300
|
-
|
0,005000
|
-
|
-
|
0,005000
|
Dividend per aandeel
2 |
0,3754
|
0,3758
|
0,3762
|
0,3762
|
0,3762
|
0,3762
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
Datum van publicatie
|
1/11/21
|
15/02/22
|
4/05/22
|
1/08/22
|
7/11/22
|
22/02/23
|
3/05/23
|
8/08/23
|
6/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
52,6
|
59,1
|
-
|
62,4
|
-
|
-1.610
|
111
|
113
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
7,57
|
6,36
|
5,35
|
6,82
|
-
|
5,4
|
-
|
-
|
Capex/omzet
|
6,62%
|
4,78%
|
3,88%
|
4,58%
|
-
|
3,7%
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
16/02/21
|
15/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,33
USD Gemiddelde koersdoel
14
USD Spread / Gemiddelde doel +5,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,68% | 537 mln. | | -15,09% | 12,04 mld. | | -13,53% | 7,51 mld. | | -1,91% | 5,28 mld. | | -7,21% | 5,46 mld. | | -11,21% | 5,15 mld. | | -9,21% | 4,49 mld. | | +0,51% | 4,5 mld. | | -1,70% | 4,54 mld. | | +3,97% | 3,86 mld. |
diversen vastgoed
|