Beurs gesloten -
Nasdaq
22:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
105,8
USD
|
+3,24%
|
|
-3,19%
|
+39,24%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
209
|
101,9
|
492,6
|
728,2
|
970,4
|
1.151
|
-
|
-
|
Bedrijfswaarde
1 |
170,9
|
95,17
|
453,7
|
692,4
|
970,4
|
1.151
|
1.151
|
1.151
|
K/w-verhouding
|
96,4
x
|
-5,88
x
|
-42
x
|
-935
x
|
624
x
|
360
x
|
129
x
|
70,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,25
x
|
2,26
x
|
7,59
x
|
5,16
x
|
5,18
x
|
4,68
x
|
3,68
x
|
2,96
x
|
Bedrijfswaarde/omzet
|
3,25
x
|
2,26
x
|
7,59
x
|
5,16
x
|
5,18
x
|
4,68
x
|
3,68
x
|
2,96
x
|
Bedrijfswaarde/EBITDA
|
36,1
x
|
-7,84
x
|
-45,1
x
|
79,5
x
|
67,7
x
|
58,8
x
|
39,9
x
|
28,4
x
|
Bedrijfswaarde/FCF
|
-44,1
x
|
-3,72
x
|
-23,2
x
|
-237
x
|
-46,2
x
|
-43,9
x
|
-104
x
|
-166
x
|
FCF Yield
|
-2,27%
|
-26,9%
|
-4,31%
|
-0,42%
|
-2,16%
|
-2,28%
|
-0,96%
|
-0,6%
|
Price to Book
|
2,22
x
|
2,23
x
|
4,99
x
|
7,79
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
8.335
|
8.342
|
9.695
|
9.741
|
11.107
|
11.231
|
-
|
-
|
Referentieprijs
2 |
25,07
|
12,22
|
50,81
|
74,76
|
87,37
|
102,5
|
102,5
|
102,5
|
Datum van publicatie
|
6/11/19
|
16/11/20
|
11/11/21
|
10/11/22
|
8/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
64,24
|
45,17
|
64,89
|
141,1
|
187,4
|
246
|
312,4
|
388,6
|
EBITDA
1 |
5,782
|
-13
|
-10,93
|
9,155
|
14,34
|
19,58
|
28,83
|
40,58
|
Bedrijfsresultaat (EBIT)
1 |
1,661
|
-16,16
|
-15,46
|
-0,754
|
0,332
|
0,4044
|
5,988
|
11,24
|
Operationele Marge
|
2,59%
|
-35,77%
|
-23,82%
|
-0,53%
|
0,18%
|
0,16%
|
1,92%
|
2,89%
|
Resultaat voor belastingen (EBT)
1 |
1,524
|
-16,18
|
-10,19
|
-0,69
|
1,735
|
3,438
|
9,391
|
17,49
|
Nettowinst (verlies)
1 |
1,456
|
-17,36
|
-10,3
|
-0,764
|
1,502
|
3,208
|
9,204
|
17,29
|
Nettomarge
|
2,27%
|
-38,43%
|
-15,87%
|
-0,54%
|
0,8%
|
1,3%
|
2,95%
|
4,45%
|
WPA
2 |
0,2600
|
-2,080
|
-1,210
|
-0,0800
|
0,1400
|
0,2850
|
0,7975
|
1,460
|
Free Cash Flow
1 |
-4,733
|
-27,4
|
-21,22
|
-3,072
|
-21
|
-26,22
|
-11,04
|
-6,93
|
FCF-marge
|
-7,37%
|
-60,67%
|
-32,7%
|
-2,18%
|
-11,21%
|
-10,66%
|
-3,53%
|
-1,78%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/11/19
|
16/11/20
|
11/11/21
|
10/11/22
|
8/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
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
|
2025 Q3
|
---|
Omzet
1 |
29,83
|
31,29
|
37,97
|
42
|
39,32
|
43,94
|
49,24
|
54,93
|
51,48
|
57,29
|
65,66
|
71,6
|
66,86
|
71,86
|
81,8
|
EBITDA
1 |
0,792
|
0,386
|
3,183
|
4,794
|
0,637
|
2,31
|
5,118
|
6,277
|
1,767
|
2,85
|
6,464
|
8,513
|
3,424
|
4,734
|
9,356
|
Bedrijfsresultaat (EBIT)
1 |
-1,264
|
-1,878
|
0,473
|
1,915
|
-2,156
|
-1,049
|
1,308
|
2,229
|
-2,841
|
-1,69
|
1,413
|
3,507
|
-1,911
|
-0,6579
|
3,41
|
Operationele Marge
|
-4,24%
|
-6%
|
1,25%
|
4,56%
|
-5,48%
|
-2,39%
|
2,66%
|
4,06%
|
-5,52%
|
-2,95%
|
2,15%
|
4,9%
|
-2,86%
|
-0,92%
|
4,17%
|
Resultaat voor belastingen (EBT)
1 |
-1,263
|
-1,876
|
0,475
|
1,974
|
-2,078
|
-1
|
1,721
|
3,092
|
-2,009
|
-0,948
|
1,911
|
4,456
|
-0,9473
|
0,007
|
3,919
|
Nettowinst (verlies)
1 |
-1,275
|
-1,879
|
0,477
|
1,913
|
-2,088
|
-1,015
|
1,68
|
2,925
|
-2,047
|
-0,998
|
1,866
|
4,39
|
-0,9483
|
-0,007
|
3,832
|
Nettomarge
|
-4,27%
|
-6,01%
|
1,26%
|
4,55%
|
-5,31%
|
-2,31%
|
3,41%
|
5,33%
|
-3,98%
|
-1,74%
|
2,84%
|
6,13%
|
-1,42%
|
-0,01%
|
4,68%
|
WPA
2 |
-0,1300
|
-0,1900
|
0,0500
|
0,1900
|
-0,2100
|
-0,1000
|
0,1600
|
0,2500
|
-0,1800
|
-0,0900
|
0,1650
|
0,3825
|
-0,0867
|
0,003330
|
0,3267
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/01/22
|
7/04/22
|
7/07/22
|
10/11/22
|
5/01/23
|
4/04/23
|
6/07/23
|
8/11/23
|
4/01/24
|
4/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
38
|
6,77
|
39
|
35,8
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-4,73
|
-27,4
|
-21,2
|
-3,07
|
-21
|
-26,2
|
-11
|
-6,93
|
ROE (netto-inkomsten/eigen vermogen)
|
3,48%
|
-
|
-
|
-
|
1,16%
|
1,18%
|
2,04%
|
3,72%
|
ROA (netto-inkomsten/totale activa)
|
2,68%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
54,33
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
11,30
|
5,470
|
10,20
|
9,600
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
10,7
|
14,4
|
14,1
|
26,8
|
39,1
|
42,8
|
44
|
50
|
Capex/omzet
|
16,7%
|
31,88%
|
21,69%
|
18,97%
|
20,84%
|
17,41%
|
14,08%
|
12,87%
|
Datum van publicatie
|
6/11/19
|
16/11/20
|
11/11/21
|
10/11/22
|
8/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
102,5
USD Gemiddelde koersdoel
113
USD Spread / Gemiddelde doel +10,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +39,24% | 1,15 mld. | | -7,83% | 198 mld. | | +37,39% | 86,21 mld. | | +3,38% | 38,07 mld. | | -2,57% | 23,83 mld. | | -5,02% | 23,17 mld. | | +24,37% | 17,99 mld. | | +48,70% | 11,28 mld. | | +4,79% | 7,64 mld. | | +14,08% | 5,9 mld. |
Snelle service restaurants
|