Beurs gesloten -
BME
17:35:26 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,36
EUR
|
+0,60%
|
|
+3,34%
|
+3,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.325
|
914,7
|
1.078
|
964,7
|
1.224
|
1.267
|
-
|
-
|
Bedrijfswaarde
1 |
1.259
|
1.014
|
1.169
|
964,7
|
1.224
|
1.590
|
1.557
|
1.545
|
K/w-verhouding
|
-295
x
|
-5,59
x
|
58,4
x
|
-42,5
x
|
-58,7
x
|
37,8
x
|
30,5
x
|
26,3
x
|
Dividendrendement
|
3,77%
|
6,62%
|
11,2%
|
-
|
-
|
10,5%
|
12,6%
|
12,1%
|
Marktkapitalisatie/omzet
|
8,2
x
|
6,19
x
|
2,11
x
|
1,86
x
|
2,09
x
|
1,9
x
|
1,72
x
|
1,71
x
|
Bedrijfswaarde/omzet
|
7,79
x
|
6,86
x
|
2,29
x
|
1,86
x
|
2,09
x
|
2,38
x
|
2,12
x
|
2,08
x
|
Bedrijfswaarde/EBITDA
|
-127
x
|
-113
x
|
23
x
|
21,1
x
|
16,5
x
|
23,1
x
|
21,7
x
|
19,7
x
|
Bedrijfswaarde/FCF
|
-43,2
x
|
-11,4
x
|
8,65
x
|
-
|
-
|
13,6
x
|
11,8
x
|
8,68
x
|
FCF Yield
|
-2,31%
|
-8,79%
|
11,6%
|
-
|
-
|
7,35%
|
8,46%
|
11,5%
|
Price to Book
|
0,57
x
|
0,42
x
|
0,52
x
|
-
|
-
|
0,81
x
|
0,88
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
151.393
|
151.448
|
151.448
|
151.448
|
151.426
|
151.514
|
-
|
-
|
Referentieprijs
2 |
8,750
|
6,040
|
7,120
|
6,370
|
8,080
|
8,360
|
8,360
|
8,360
|
Datum van publicatie
|
28/02/20
|
23/02/21
|
25/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
161,5
|
147,9
|
510,7
|
519,2
|
586,5
|
667,4
|
736
|
741,9
|
EBITDA
1 |
-9,9
|
-8,994
|
50,82
|
45,82
|
74,2
|
68,88
|
71,7
|
78,34
|
Bedrijfsresultaat (EBIT)
1 |
2,596
|
-144
|
37,44
|
-8,459
|
8,2
|
53,05
|
66,58
|
61,5
|
Operationele Marge
|
1,61%
|
-97,4%
|
7,33%
|
-1,63%
|
1,4%
|
7,95%
|
9,05%
|
8,29%
|
Resultaat voor belastingen (EBT)
1 |
-2,439
|
-157,4
|
23,73
|
-18,28
|
-16,5
|
44,39
|
62,36
|
99,44
|
Nettowinst (verlies)
1 |
-4,494
|
-163,5
|
18,46
|
-23,48
|
-20,8
|
33,39
|
41,85
|
48,26
|
Nettomarge
|
-2,78%
|
-110,59%
|
3,61%
|
-4,52%
|
-3,55%
|
5%
|
5,69%
|
6,51%
|
WPA
2 |
-0,0297
|
-1,080
|
0,1219
|
-0,1500
|
-0,1376
|
0,2214
|
0,2744
|
0,3176
|
Free Cash Flow
1 |
-29,13
|
-89,12
|
135,1
|
-
|
-
|
116,8
|
131,8
|
178
|
FCF-marge
|
-18,03%
|
-60,27%
|
26,46%
|
-
|
-
|
17,51%
|
17,91%
|
23,99%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
265,9%
|
-
|
-
|
169,62%
|
183,83%
|
227,21%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
731,85%
|
-
|
-
|
349,87%
|
314,97%
|
368,8%
|
Dividend per aandeel
2 |
0,3297
|
0,4000
|
0,8000
|
-
|
-
|
0,8782
|
1,053
|
1,013
|
Datum van publicatie
|
28/02/20
|
23/02/21
|
25/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
|
97,28
|
187,4
|
147,8
|
141,1
|
105,5
|
246,6
|
105,2
|
167,4
|
79,5
|
85,6
|
165,1
|
137
|
284,4
|
-
|
EBITDA
1 |
-8,079
|
8,178
|
21,62
|
15,5
|
7,58
|
23,18
|
10,92
|
11,72
|
4,4
|
5,3
|
9,7
|
19,3
|
45,2
|
14,3
|
Bedrijfsresultaat (EBIT)
|
-67,61
|
3,954
|
21,65
|
15,5
|
4,683
|
20,18
|
10,92
|
-
|
3,3
|
-28,4
|
-25,1
|
-
|
-
|
-
|
Operationele Marge
|
-69,5%
|
2,11%
|
14,65%
|
10,99%
|
4,44%
|
8,18%
|
10,38%
|
-
|
4,15%
|
-33,18%
|
-15,2%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-73,25
|
-1,675
|
12,62
|
11,8
|
4,847
|
16,65
|
7,053
|
-41,98
|
-1,9
|
-33,1
|
-35
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-75,93
|
-2,21
|
8,19
|
10,7
|
1,325
|
12,02
|
4,175
|
-39,68
|
-3,6
|
-31,7
|
-35,3
|
-
|
-
|
-
|
Nettomarge
|
-78,05%
|
-1,18%
|
5,54%
|
7,58%
|
1,26%
|
4,88%
|
3,97%
|
-23,7%
|
-4,53%
|
-37,03%
|
-21,38%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/07/20
|
27/07/21
|
27/10/21
|
4/05/22
|
29/07/22
|
29/07/22
|
27/10/22
|
27/02/23
|
26/04/23
|
26/07/23
|
26/07/23
|
25/10/23
|
28/02/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
99,2
|
90,5
|
-
|
-
|
324
|
291
|
278
|
Nettokaspositie
1 |
65,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-11,03
x
|
1,78
x
|
-
|
-
|
4,697
x
|
4,055
x
|
3,549
x
|
Free Cash Flow
1 |
-29,1
|
-89,1
|
135
|
-
|
-
|
117
|
132
|
178
|
ROE (netto-inkomsten/eigen vermogen)
|
-0,19%
|
-7,23%
|
0,87%
|
-
|
-
|
2,44%
|
2,25%
|
3,15%
|
ROA (netto-inkomsten/totale activa)
|
-0,17%
|
-5,83%
|
0,65%
|
-
|
-
|
1,54%
|
1,53%
|
2,19%
|
Totale activa
1 |
2.633
|
2.803
|
2.852
|
-
|
-
|
2.172
|
2.727
|
2.204
|
Nettoactief per aandeel
2 |
15,40
|
14,40
|
13,70
|
-
|
-
|
10,40
|
9,520
|
9,640
|
Cashflow per aandeel
2 |
-0,1900
|
-0,5200
|
0,9200
|
-
|
-
|
0,9000
|
0,7300
|
0,7100
|
Capex
1 |
0,62
|
10,7
|
0,76
|
-
|
-
|
2
|
2
|
-
|
Capex/omzet
|
0,38%
|
7,21%
|
0,15%
|
-
|
-
|
0,3%
|
0,27%
|
-
|
Datum van publicatie
|
28/02/20
|
23/02/21
|
25/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
8,36
EUR Gemiddelde koersdoel
7,683
EUR Spread / Gemiddelde doel -8,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,47% | 1,35 mld. | | -9,36% | 22,5 mld. | | +9,02% | 10,79 mld. | | -34,32% | 10,32 mld. | | -28,99% | 7,2 mld. | | -5,56% | 7,01 mld. | | -0,34% | 6,53 mld. | | -3,03% | 6,09 mld. | | +12,96% | 3,57 mld. | | -5,92% | 3,54 mld. |
residentieel onroerend goed ontwikkeling
|