Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
55,5
USD
|
+4,40%
|
|
-4,00%
|
-26,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
645,9
|
2.281
|
2.575
|
778,9
|
1.886
|
1.401
|
-
|
-
|
Bedrijfswaarde
1 |
677,7
|
2.339
|
2.670
|
843,8
|
1.985
|
1.464
|
1.401
|
1.326
|
K/w-verhouding
|
128
x
|
245
x
|
500
x
|
1.145
x
|
138
x
|
87,5
x
|
36,8
x
|
20,6
x
|
Dividendrendement
|
0,97%
|
0,92%
|
1,25%
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,68
x
|
19,5
x
|
17
x
|
3,72
x
|
7,22
x
|
4,58
x
|
3,57
x
|
2,43
x
|
Bedrijfswaarde/omzet
|
8,06
x
|
20
x
|
17,6
x
|
4,03
x
|
7,6
x
|
4,79
x
|
3,57
x
|
2,3
x
|
Bedrijfswaarde/EBITDA
|
38,7
x
|
84
x
|
128
x
|
23
x
|
28,4
x
|
19,2
x
|
12,6
x
|
7,53
x
|
Bedrijfswaarde/FCF
|
38,6
x
|
-
|
-
|
33
x
|
50,4
x
|
37,4
x
|
21,6
x
|
15,8
x
|
FCF Yield
|
2,59%
|
-
|
-
|
3,03%
|
1,99%
|
2,67%
|
4,63%
|
6,31%
|
Price to Book
|
-99,1
x
|
-119
x
|
-69,7
x
|
121
x
|
50,8
x
|
-118
x
|
16,6
x
|
6,12
x
|
Aantal aandelen (in duizenden)
|
15.234
|
18.284
|
19.798
|
22.683
|
24.875
|
25.238
|
-
|
-
|
Referentieprijs
2 |
42,40
|
124,8
|
130,1
|
34,34
|
75,80
|
55,50
|
55,50
|
55,50
|
Datum van publicatie
|
12/03/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
84,1
|
117
|
151,3
|
209,4
|
261,3
|
305,7
|
392
|
576
|
EBITDA
1 |
17,53
|
27,83
|
20,84
|
36,65
|
69,82
|
76,09
|
110,8
|
176
|
Bedrijfsresultaat (EBIT)
1 |
21
|
24,68
|
8,673
|
10,13
|
32,96
|
36,62
|
67,85
|
-
|
Operationele Marge
|
24,97%
|
21,1%
|
5,73%
|
4,84%
|
12,61%
|
11,98%
|
17,31%
|
-
|
Resultaat voor belastingen (EBT)
1 |
17,08
|
17,72
|
6,004
|
5,129
|
26,39
|
39,16
|
68,12
|
-
|
Nettowinst (verlies)
1 |
5,319
|
9,287
|
5,403
|
0,565
|
14,14
|
23,27
|
39,37
|
-
|
Nettomarge
|
6,32%
|
7,94%
|
3,57%
|
0,27%
|
5,41%
|
7,61%
|
10,04%
|
-
|
WPA
2 |
0,3300
|
0,5100
|
0,2600
|
0,0300
|
0,5500
|
0,6342
|
1,510
|
2,688
|
Free Cash Flow
1 |
17,55
|
-
|
-
|
25,59
|
39,41
|
39,1
|
64,89
|
83,71
|
FCF-marge
|
20,86%
|
-
|
-
|
12,22%
|
15,08%
|
12,79%
|
16,55%
|
14,53%
|
Kasstroomconversie (ebitda)
|
100,1%
|
-
|
-
|
69,83%
|
56,45%
|
51,39%
|
58,54%
|
47,55%
|
Kasstroomconversie (nettowinst)
|
329,89%
|
-
|
-
|
4.529,91%
|
278,72%
|
168,02%
|
164,82%
|
-
|
Dividend per aandeel
2 |
0,4100
|
1,150
|
1,630
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/03/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
40,23
|
41,28
|
53,02
|
57,69
|
57,4
|
57,96
|
69,28
|
71,03
|
63,01
|
64,46
|
75,7
|
84,24
|
79,13
|
81,44
|
97,56
|
EBITDA
1 |
5,348
|
1,262
|
12,5
|
10,99
|
11,9
|
10,18
|
23,06
|
22,42
|
14,15
|
11,73
|
21,68
|
24,44
|
20,42
|
17,78
|
30,22
|
Bedrijfsresultaat (EBIT)
1 |
2,147
|
-6,102
|
5,667
|
3,788
|
6,775
|
1,469
|
11,19
|
13,61
|
6,683
|
1,455
|
9,864
|
12,79
|
11,29
|
3,504
|
17,41
|
Operationele Marge
|
5,34%
|
-14,78%
|
10,69%
|
6,57%
|
11,8%
|
2,53%
|
16,15%
|
19,17%
|
10,61%
|
2,26%
|
13,03%
|
15,19%
|
14,27%
|
4,3%
|
17,84%
|
Resultaat voor belastingen (EBT)
1 |
1,235
|
-6,985
|
4,553
|
2,374
|
5,187
|
-0,262
|
9,481
|
12
|
5,172
|
-0,032
|
12,05
|
15,69
|
11,1
|
6,818
|
22,4
|
Nettowinst (verlies)
1 |
0,276
|
-2,257
|
0,342
|
1,979
|
0,501
|
-0,081
|
3,666
|
6,934
|
3,62
|
1,814
|
6,384
|
8,213
|
5,277
|
4,56
|
12,27
|
Nettomarge
|
0,69%
|
-5,47%
|
0,65%
|
3,43%
|
0,87%
|
-0,14%
|
5,29%
|
9,76%
|
5,74%
|
2,81%
|
8,43%
|
9,75%
|
6,67%
|
5,6%
|
12,58%
|
WPA
2 |
0,0100
|
-0,1100
|
0,0200
|
0,0900
|
0,0200
|
-
|
0,1500
|
0,2800
|
0,1400
|
0,0500
|
0,1690
|
0,2344
|
0,1697
|
0,2051
|
0,5940
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/02/22
|
26/04/22
|
27/07/22
|
26/10/22
|
22/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
21/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
31,8
|
58
|
94,2
|
64,8
|
99,2
|
63
|
0,2
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
74,8
|
Hefboom (schuld/ebitda)
|
1,815
x
|
2,084
x
|
4,521
x
|
1,769
x
|
1,42
x
|
0,8275
x
|
0,001764
x
|
-
|
Free Cash Flow
1 |
17,5
|
-
|
-
|
25,6
|
39,4
|
39,1
|
64,9
|
83,7
|
ROE (netto-inkomsten/eigen vermogen)
|
16,9%
|
-
|
-
|
-
|
152%
|
205%
|
55,1%
|
45,2%
|
ROA (netto-inkomsten/totale activa)
|
13%
|
9,39%
|
-
|
4,05%
|
15,1%
|
62,4%
|
79,1%
|
-
|
Totale activa
1 |
41,01
|
98,85
|
-
|
13,96
|
93,72
|
37,3
|
49,78
|
-
|
Nettoactief per aandeel
2 |
-0,4300
|
-1,050
|
-1,870
|
0,2800
|
1,490
|
-0,4700
|
3,340
|
9,070
|
Cashflow per aandeel
|
-
|
-
|
-
|
1,640
|
-
|
-
|
-
|
-
|
Capex
1 |
3,69
|
-
|
12,7
|
10,1
|
11,3
|
22,4
|
24,5
|
30,4
|
Capex/omzet
|
4,39%
|
-
|
8,42%
|
4,84%
|
4,34%
|
7,33%
|
6,26%
|
5,27%
|
Datum van publicatie
|
12/03/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
55,5
USD Gemiddelde koersdoel
78,9
USD Spread / Gemiddelde doel +42,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -26,78% | 1,4 mld. | | -2,06% | 61,97 mld. | | +4,10% | 51,16 mld. | | +4,04% | 25,66 mld. | | +14,55% | 23,24 mld. | | +26,59% | 9,56 mld. | | +13,76% | 5,81 mld. | | -4,12% | 4,02 mld. | | +1,30% | 1,99 mld. | | +11,16% | 1,76 mld. |
Verzekeringsmakelaars
|