Beurs gesloten -
Nasdaq
22:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,23
USD
|
+4,47%
|
|
+12,64%
|
+11,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
68,13
|
172,1
|
201,7
|
183,2
|
314,8
|
353,1
|
-
|
-
|
Bedrijfswaarde
1 |
68,13
|
172,1
|
201,7
|
183,2
|
314,8
|
353,1
|
353,1
|
353,1
|
K/w-verhouding
|
33,8
x
|
4,36
x
|
7,18
x
|
16,1
x
|
11,8
x
|
47,8
x
|
21,7
x
|
8,98
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,25
x
|
0,59
x
|
0,6
x
|
0,53
x
|
0,83
x
|
0,85
x
|
0,81
x
|
0,7
x
|
Bedrijfswaarde/omzet
|
0,25
x
|
0,59
x
|
0,6
x
|
0,53
x
|
0,83
x
|
0,85
x
|
0,81
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
5,1
x
|
7,76
x
|
5,73
x
|
6,5
x
|
11,9
x
|
9,59
x
|
8,04
x
|
4,99
x
|
Bedrijfswaarde/FCF
|
-
|
9,61
x
|
10,1
x
|
-22,6
x
|
-
|
-7,48
x
|
29,7
x
|
7,88
x
|
FCF Yield
|
-
|
10,4%
|
9,87%
|
-4,42%
|
-
|
-13,4%
|
3,37%
|
12,7%
|
Price to Book
|
-
|
1,89
x
|
1,56
x
|
1,03
x
|
-
|
1,94
x
|
1,74
x
|
1,49
x
|
Aantal aandelen (in duizenden)
|
25.232
|
26.476
|
27.001
|
31.637
|
31.359
|
31.446
|
-
|
-
|
Referentieprijs
2 |
2,700
|
6,500
|
7,470
|
5,790
|
10,04
|
11,23
|
11,23
|
11,23
|
Datum van publicatie
|
26/02/20
|
3/03/21
|
28/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
273,3
|
293,1
|
335,3
|
348,3
|
378,1
|
415,5
|
437,8
|
505,2
|
EBITDA
1 |
13,35
|
22,18
|
35,18
|
28,17
|
26,5
|
36,81
|
43,91
|
70,7
|
Bedrijfsresultaat (EBIT)
1 |
5,238
|
14,78
|
27,48
|
16,28
|
33,36
|
12
|
22,42
|
53,7
|
Operationele Marge
|
1,92%
|
5,04%
|
8,2%
|
4,67%
|
8,82%
|
2,89%
|
5,12%
|
10,63%
|
Resultaat voor belastingen (EBT)
1 |
2,283
|
13,51
|
47,25
|
16,44
|
35,64
|
10,06
|
23,37
|
55,6
|
Nettowinst (verlies)
1 |
2,015
|
47,19
|
33,5
|
11,52
|
26
|
7,361
|
16,74
|
39,7
|
Nettomarge
|
0,74%
|
16,1%
|
9,99%
|
3,31%
|
6,88%
|
1,77%
|
3,82%
|
7,86%
|
WPA
2 |
0,0800
|
1,490
|
1,040
|
0,3600
|
0,8500
|
0,2350
|
0,5167
|
1,250
|
Free Cash Flow
1 |
-
|
17,9
|
19,92
|
-8,104
|
-
|
-47,2
|
11,9
|
44,8
|
FCF-marge
|
-
|
6,11%
|
5,94%
|
-2,33%
|
-
|
-11,36%
|
2,72%
|
8,87%
|
Kasstroomconversie (ebitda)
|
-
|
80,72%
|
56,62%
|
-
|
-
|
-
|
27,1%
|
63,37%
|
Kasstroomconversie (nettowinst)
|
-
|
37,94%
|
59,45%
|
-
|
-
|
-
|
71,09%
|
112,85%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
3/03/21
|
28/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
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 |
89,06
|
87,82
|
82,55
|
82,14
|
91,81
|
91,78
|
87,28
|
88,65
|
99,62
|
102,5
|
97
|
98,72
|
110,8
|
108,9
|
100,5
|
EBITDA
1 |
7,673
|
14,34
|
2,441
|
2,416
|
7,358
|
15,66
|
2,196
|
2,444
|
6,14
|
15,73
|
4,4
|
5,99
|
12,2
|
14,25
|
9,016
|
Bedrijfsresultaat (EBIT)
1 |
5,745
|
12,27
|
-0,326
|
0,396
|
4,88
|
11,33
|
-1,116
|
-3,198
|
1,996
|
8,962
|
-2,956
|
-0,879
|
5,935
|
7,981
|
5,116
|
Operationele Marge
|
6,45%
|
13,97%
|
-0,39%
|
0,48%
|
5,32%
|
12,34%
|
-1,28%
|
-3,61%
|
2%
|
8,74%
|
-3,05%
|
-0,89%
|
5,36%
|
7,33%
|
5,09%
|
Resultaat voor belastingen (EBT)
1 |
5,453
|
32,9
|
-0,369
|
0,361
|
4,844
|
11,6
|
-0,674
|
24,03
|
2,853
|
9,425
|
-3,917
|
-1,017
|
5,433
|
8,05
|
5,116
|
Nettowinst (verlies)
1 |
3,535
|
23,66
|
-0,032
|
-0,045
|
3,24
|
8,362
|
-0,109
|
17,25
|
2,064
|
6,792
|
-1,953
|
-0,744
|
3,929
|
5,885
|
3,837
|
Nettomarge
|
3,97%
|
26,94%
|
-0,04%
|
-0,05%
|
3,53%
|
9,11%
|
-0,12%
|
19,46%
|
2,07%
|
6,62%
|
-2,01%
|
-0,75%
|
3,55%
|
5,4%
|
3,82%
|
WPA
2 |
0,1100
|
0,7300
|
-
|
-
|
0,1000
|
0,2700
|
-
|
0,5700
|
0,0700
|
0,2200
|
-0,0600
|
-0,0100
|
0,1250
|
0,1750
|
0,0900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/21
|
28/02/22
|
9/05/22
|
8/08/22
|
7/11/22
|
27/02/23
|
8/05/23
|
7/08/23
|
6/11/23
|
26/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
17,9
|
19,9
|
-8,1
|
-
|
-47,2
|
11,9
|
44,8
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
10,7%
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
3,440
|
4,790
|
5,600
|
-
|
5,790
|
6,450
|
7,560
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
5,58
|
7,53
|
8,99
|
-
|
67,5
|
25
|
10
|
Capex/omzet
|
-
|
1,9%
|
2,25%
|
2,58%
|
-
|
16,25%
|
5,71%
|
1,98%
|
Datum van publicatie
|
26/02/20
|
3/03/21
|
28/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Laatste slotkoers
11,23
USD Gemiddelde koersdoel
13,62
USD Spread / Gemiddelde doel +21,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,85% | 353 mln. | | -18,72% | 2,91 mld. | | -34,80% | 2,27 mld. | | +27,75% | 1,78 mld. | | -20,57% | 1,57 mld. | | +36,47% | 858 mln. | | +23,08% | 828 mln. | | -.--% | 813 mln. | | +14,02% | 769 mln. | | -1,39% | 806 mln. |
beroepsopleidingen
|