Geschatte realtime
Cboe BZX
20:45:14 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,92
USD
|
+15,50%
|
|
+13,45%
|
+77,64%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.132
|
43.339
|
32.178
|
32.038
|
48.978
|
110.082
|
-
|
-
|
Bedrijfswaarde
1 |
22.054
|
44.700
|
32.720
|
32.795
|
51.806
|
107.735
|
97.679
|
84.566
|
K/w-verhouding
|
-6,37
x
|
-43,8
x
|
5,86
x
|
-30,2
x
|
10,2
x
|
9,03
x
|
6,7
x
|
6,18
x
|
Dividendrendement
|
-
|
-
|
2,6%
|
1,19%
|
0,95%
|
1,57%
|
2,23%
|
2,68%
|
Marktkapitalisatie/omzet
|
0,64
x
|
1,48
x
|
0,77
x
|
0,75
x
|
0,99
x
|
1,77
x
|
1,6
x
|
1,59
x
|
Bedrijfswaarde/omzet
|
0,82
x
|
1,53
x
|
0,78
x
|
0,77
x
|
1,05
x
|
1,73
x
|
1,42
x
|
1,22
x
|
Bedrijfswaarde/EBITDA
|
4,06
x
|
6,21
x
|
2,98
x
|
4,46
x
|
4,91
x
|
5,29
x
|
3,88
x
|
3,51
x
|
Bedrijfswaarde/FCF
|
-61,8
x
|
40,2
x
|
8,11
x
|
46,2
x
|
22,4
x
|
18,2
x
|
9,11
x
|
5,78
x
|
FCF Yield
|
-1,62%
|
2,49%
|
12,3%
|
2,16%
|
4,46%
|
5,49%
|
11%
|
17,3%
|
Price to Book
|
0,74
x
|
1,64
x
|
1,01
x
|
1,06
x
|
1,41
x
|
2,44
x
|
1,86
x
|
1,49
x
|
Aantal aandelen (in duizenden)
|
539.755
|
603.104
|
609.898
|
616.478
|
618.025
|
619.936
|
-
|
-
|
Referentieprijs
2 |
31,74
|
71,86
|
52,76
|
51,97
|
79,25
|
177,6
|
177,6
|
177,6
|
Datum van publicatie
|
20/08/19
|
15/09/20
|
31/08/21
|
30/08/22
|
29/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
26.912
|
29.245
|
41.733
|
42.645
|
49.275
|
62.115
|
69.008
|
69.278
|
EBITDA
1 |
5.430
|
7.197
|
10.978
|
7.361
|
10.548
|
20.364
|
25.207
|
24.115
|
Bedrijfsresultaat (EBIT)
1 |
1.376
|
3.689
|
7.085
|
3.678
|
7.094
|
16.518
|
20.491
|
18.549
|
Operationele Marge
|
5,11%
|
12,61%
|
16,98%
|
8,62%
|
14,4%
|
26,59%
|
29,69%
|
26,78%
|
Resultaat voor belastingen (EBT)
1 |
-2.746
|
-595
|
6.743
|
-1.058
|
6.606
|
16.487
|
19.589
|
20.116
|
Nettowinst (verlies)
1 |
-2.607
|
-878
|
5.553
|
-1.052
|
4.820
|
11.512
|
17.220
|
20.017
|
Nettomarge
|
-9,69%
|
-3%
|
13,31%
|
-2,47%
|
9,78%
|
18,53%
|
24,95%
|
28,89%
|
WPA
2 |
-4,980
|
-1,640
|
9,010
|
-1,720
|
7,800
|
19,67
|
26,52
|
28,73
|
Free Cash Flow
1 |
-357
|
1.113
|
4.037
|
710
|
2.308
|
5.918
|
10.721
|
14.640
|
FCF-marge
|
-1,33%
|
3,81%
|
9,67%
|
1,66%
|
4,68%
|
9,53%
|
15,54%
|
21,13%
|
Kasstroomconversie (ebitda)
|
-
|
15,46%
|
36,77%
|
9,65%
|
21,88%
|
29,06%
|
42,53%
|
60,71%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
72,7%
|
-
|
47,88%
|
51,4%
|
62,26%
|
73,14%
|
Dividend per aandeel
2 |
-
|
-
|
1,370
|
0,6200
|
0,7500
|
2,792
|
3,956
|
4,766
|
Datum van publicatie
|
20/08/19
|
15/09/20
|
31/08/21
|
30/08/22
|
29/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 S1
|
---|
Omzet
|
15.477
|
21.588
|
21.951
|
-
|
-
|
-
|
EBITDA
1 |
4.111
|
6.780
|
3.624
|
-
|
4.410
|
9.950
|
Bedrijfsresultaat (EBIT)
1 |
2.185
|
4.964
|
1.814
|
-
|
-
|
7.569
|
Operationele Marge
|
14,12%
|
22,99%
|
8,26%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
1.387
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
6,32%
|
-
|
-
|
-
|
WPA
|
2,400
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,4000
|
0,2200
|
-
|
1,470
|
Datum van publicatie
|
11/02/20
|
23/02/21
|
28/02/22
|
30/08/22
|
-
|
28/02/24
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.922
|
1.361
|
542
|
757
|
2.828
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
2.347
|
12.403
|
25.516
|
Hefboom (schuld/ebitda)
|
0,9064
x
|
0,1891
x
|
0,0494
x
|
0,1028
x
|
0,2681
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-357
|
1.113
|
4.037
|
710
|
2.308
|
5.918
|
10.721
|
14.640
|
ROE (netto-inkomsten/eigen vermogen)
|
4,45%
|
-3,82%
|
20,3%
|
9,98%
|
15,3%
|
29,1%
|
30,8%
|
24,8%
|
ROA (netto-inkomsten/totale activa)
|
2,8%
|
-
|
11,8%
|
6,39%
|
9,5%
|
19,7%
|
22,6%
|
19,6%
|
Totale activa
1 |
-93.159
|
-
|
46.909
|
-16.462
|
50.750
|
58.329
|
76.276
|
102.371
|
Nettoactief per aandeel
2 |
43,20
|
43,70
|
52,40
|
49,10
|
56,10
|
72,70
|
95,40
|
119,0
|
Cashflow per aandeel
2 |
8,780
|
8,630
|
14,90
|
11,30
|
16,10
|
27,30
|
27,40
|
30,70
|
Capex
1 |
5.036
|
3.610
|
5.142
|
6.214
|
7.640
|
9.030
|
9.208
|
6.657
|
Capex/omzet
|
18,71%
|
12,34%
|
12,32%
|
14,57%
|
15,5%
|
14,54%
|
13,34%
|
9,61%
|
Datum van publicatie
|
20/08/19
|
15/09/20
|
31/08/21
|
30/08/22
|
29/08/23
|
-
|
-
|
-
|
Laatste slotkoers
177,6
ZAR Gemiddelde koersdoel
132,4
ZAR Spread / Gemiddelde doel -25,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,42% | 24,53 mld. | | +6,29% | 14,5 mld. | | +79,42% | 11,48 mld. | | +9,30% | 5,72 mld. | | -1,01% | 5,28 mld. | | +27,44% | 3,24 mld. | | +19,10% | 2,23 mld. | | -21,41% | 2,01 mld. | | +33,22% | 1,77 mld. |
Goud - Andere
|