Beurs gesloten -
Xetra
17:35:23 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,28
EUR
|
+1,54%
|
|
+1,86%
|
+56,89%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.465
|
1.315
|
2.320
|
2.818
|
4.421
|
-
|
-
|
Bedrijfswaarde
1 |
1.938
|
1.729
|
2.656
|
2.888
|
5.125
|
5.043
|
4.870
|
K/w-verhouding
|
-18,6
x
|
20,9
x
|
29,5
x
|
47,8
x
|
32,3
x
|
23,3
x
|
18,3
x
|
Dividendrendement
|
-
|
2%
|
1,36%
|
1,64%
|
1,44%
|
1,83%
|
2,13%
|
Marktkapitalisatie/omzet
|
1,21
x
|
0,89
x
|
1,36
x
|
1,53
x
|
1,93
x
|
1,68
x
|
1,54
x
|
Bedrijfswaarde/omzet
|
1,61
x
|
1,17
x
|
1,56
x
|
1,56
x
|
2,23
x
|
1,92
x
|
1,69
x
|
Bedrijfswaarde/EBITDA
|
8,84
x
|
6,63
x
|
9,09
x
|
8,78
x
|
13,7
x
|
11,1
x
|
9,41
x
|
Bedrijfswaarde/FCF
|
19,5
x
|
8,77
x
|
17,8
x
|
19
x
|
50,9
x
|
27,7
x
|
19
x
|
FCF Yield
|
5,13%
|
11,4%
|
5,61%
|
5,26%
|
1,96%
|
3,61%
|
5,27%
|
Price to Book
|
-
|
3,29
x
|
3,84
x
|
3,2
x
|
4,91
x
|
4,36
x
|
3,72
x
|
Aantal aandelen (in duizenden)
|
105.000
|
105.000
|
105.000
|
115.500
|
115.500
|
-
|
-
|
Referentieprijs
2 |
13,95
|
12,52
|
22,10
|
24,40
|
38,28
|
38,28
|
38,28
|
Datum van publicatie
|
22/03/21
|
23/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.207
|
1.474
|
1.707
|
1.847
|
2.293
|
2.628
|
2.879
|
EBITDA
1 |
219,3
|
261
|
292
|
329
|
374,8
|
453,8
|
517,4
|
Bedrijfsresultaat (EBIT)
1 |
167,2
|
198,6
|
224
|
246
|
301,1
|
361,4
|
404
|
Operationele Marge
|
13,85%
|
13,47%
|
13,12%
|
13,32%
|
13,13%
|
13,76%
|
14,04%
|
Resultaat voor belastingen (EBT)
1 |
-75,2
|
84,9
|
130
|
91
|
181,5
|
253,3
|
337,5
|
Nettowinst (verlies)
1 |
-65,2
|
62,7
|
78
|
54
|
133,9
|
185,2
|
234,1
|
Nettomarge
|
-5,4%
|
4,25%
|
4,57%
|
2,92%
|
5,84%
|
7,05%
|
8,13%
|
WPA
2 |
-0,7500
|
0,6000
|
0,7500
|
0,5100
|
1,185
|
1,645
|
2,088
|
Free Cash Flow
1 |
99,5
|
197,2
|
149
|
152
|
100,7
|
182,3
|
256,5
|
FCF-marge
|
8,24%
|
13,38%
|
8,73%
|
8,23%
|
4,39%
|
6,94%
|
8,91%
|
Kasstroomconversie (ebitda)
|
45,37%
|
75,56%
|
51,03%
|
46,2%
|
26,86%
|
40,17%
|
49,56%
|
Kasstroomconversie (nettowinst)
|
-
|
314,51%
|
191,03%
|
281,48%
|
75,19%
|
98,42%
|
109,57%
|
Dividend per aandeel
2 |
-
|
0,2500
|
0,3000
|
0,4000
|
0,5494
|
0,6996
|
0,8143
|
Datum van publicatie
|
22/03/21
|
23/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
363,6
|
624
|
286
|
396
|
682
|
418
|
607
|
338
|
388
|
410
|
711
|
337,2
|
534,7
|
541,7
|
893,8
|
EBITDA
1 |
66,3
|
150,6
|
17
|
44
|
61
|
65
|
-
|
30
|
52
|
69
|
178
|
34,47
|
71,6
|
91,52
|
194,9
|
Bedrijfsresultaat (EBIT)
1 |
35,1
|
131,6
|
1
|
26
|
27
|
49
|
149
|
13
|
32
|
49
|
152
|
12,62
|
47,58
|
67,5
|
170,8
|
Operationele Marge
|
9,65%
|
21,09%
|
0,35%
|
6,57%
|
3,96%
|
11,72%
|
24,55%
|
3,85%
|
8,25%
|
11,95%
|
21,38%
|
3,74%
|
8,9%
|
12,46%
|
19,11%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
13,7
|
76,1
|
-
|
-
|
-
|
16
|
78
|
-20
|
3
|
13
|
58
|
0,9488
|
28,96
|
44,92
|
106,7
|
Nettomarge
|
3,77%
|
12,2%
|
-
|
-
|
-
|
3,83%
|
12,85%
|
-5,92%
|
0,77%
|
3,17%
|
8,16%
|
0,28%
|
5,42%
|
8,29%
|
11,94%
|
WPA
2 |
0,1300
|
0,7300
|
-
|
-
|
-
|
0,1500
|
0,9000
|
-0,1900
|
0,0300
|
0,1200
|
1,160
|
-0,0509
|
0,2507
|
0,3889
|
0,9240
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/21
|
23/02/22
|
5/05/22
|
4/08/22
|
4/08/22
|
10/11/22
|
23/02/23
|
9/05/23
|
28/07/23
|
9/11/23
|
23/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
473
|
415
|
335
|
70
|
703
|
622
|
449
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,157
x
|
1,589
x
|
1,147
x
|
0,2128
x
|
1,877
x
|
1,37
x
|
0,8679
x
|
Free Cash Flow
1 |
99,5
|
197
|
149
|
152
|
101
|
182
|
256
|
ROE (netto-inkomsten/eigen vermogen)
|
-27,4%
|
31,8%
|
15,4%
|
16,9%
|
21,3%
|
22,4%
|
23%
|
ROA (netto-inkomsten/totale activa)
|
-2,41%
|
2,13%
|
2,63%
|
3,64%
|
3,77%
|
4,14%
|
4,75%
|
Totale activa
1 |
2.702
|
2.949
|
2.967
|
1.484
|
3.552
|
4.479
|
4.930
|
Nettoactief per aandeel
2 |
-
|
3,800
|
5,750
|
7,620
|
7,800
|
8,780
|
10,30
|
Cashflow per aandeel
2 |
-
|
2,850
|
2,320
|
2,520
|
1,980
|
2,670
|
3,650
|
Capex
1 |
97,4
|
102
|
95
|
115
|
148
|
142
|
146
|
Capex/omzet
|
8,07%
|
6,92%
|
5,57%
|
6,23%
|
6,44%
|
5,39%
|
5,08%
|
Datum van publicatie
|
22/03/21
|
23/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Laatste slotkoers
38,28
EUR Gemiddelde koersdoel
36,49
EUR Spread / Gemiddelde doel -4,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +56,89% | 4,72 mld. | | +18,48% | 35,01 mld. | | -4,73% | 4,01 mld. | | -4,61% | 2,23 mld. | | +17,32% | 1,39 mld. | | +2,12% | 885 mln. | | +176,03% | 808 mln. | | -50,40% | 557 mln. | | -4,91% | 433 mln. | | +62,84% | 401 mln. |
Communicatie & Satellietapparatuur
|