Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,8
USD
|
+0,26%
|
|
+9,20%
|
-57,35%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.445
|
1.548
|
1.265
|
539,5
|
-
|
-
|
Bedrijfswaarde
1 |
1.445
|
1.514
|
1.254
|
615,3
|
612,8
|
560,5
|
K/w-verhouding
|
-342
x
|
44,1
x
|
81
x
|
15,9
x
|
12,6
x
|
12
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
9,76
x
|
7,53
x
|
7,23
x
|
2,36
x
|
2,15
x
|
1,95
x
|
Bedrijfswaarde/omzet
|
9,76
x
|
7,37
x
|
7,17
x
|
2,69
x
|
2,45
x
|
2,02
x
|
Bedrijfswaarde/EBITDA
|
51,7
x
|
21,5
x
|
27
x
|
8,23
x
|
7,07
x
|
5,59
x
|
Bedrijfswaarde/FCF
|
-
|
25,8
x
|
-56,9
x
|
-8,55
x
|
51,2
x
|
20
x
|
FCF Yield
|
-
|
3,88%
|
-1,76%
|
-11,7%
|
1,95%
|
5%
|
Price to Book
|
-
|
6,88
x
|
5,06
x
|
1,8
x
|
1,52
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
141.015
|
140.331
|
141.943
|
141.985
|
-
|
-
|
Referentieprijs
2 |
10,25
|
11,03
|
8,910
|
3,800
|
3,800
|
3,800
|
Datum van publicatie
|
16/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
107,4
|
100,4
|
148,1
|
205,6
|
174,9
|
228,4
|
250,5
|
277
|
EBITDA
1 |
-
|
26,05
|
27,95
|
70,54
|
46,45
|
74,72
|
86,65
|
100,3
|
Bedrijfsresultaat (EBIT)
1 |
-
|
3,932
|
3,335
|
44,57
|
23,64
|
47,94
|
59,81
|
64,22
|
Operationele Marge
|
-
|
3,92%
|
2,25%
|
21,68%
|
13,52%
|
20,99%
|
23,88%
|
23,18%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-1,393
|
-0,367
|
43,24
|
18,37
|
33,44
|
49,94
|
38,84
|
Nettowinst (verlies)
1 |
5,82
|
4,603
|
-4,528
|
35,19
|
14,95
|
34,38
|
43,5
|
45,19
|
Nettomarge
|
5,42%
|
4,59%
|
-3,06%
|
17,12%
|
8,55%
|
15,05%
|
17,37%
|
16,31%
|
WPA
2 |
-
|
0,0300
|
-0,0300
|
0,2500
|
0,1100
|
0,2387
|
0,3019
|
0,3158
|
Free Cash Flow
1 |
-
|
-
|
-
|
58,79
|
-22,04
|
-72
|
11,97
|
28
|
FCF-marge
|
-
|
-
|
-
|
28,6%
|
-12,6%
|
-31,52%
|
4,78%
|
10,11%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
83,34%
|
-
|
-
|
13,81%
|
27,92%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
167,04%
|
-
|
-
|
27,52%
|
61,96%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/10/20
|
31/03/21
|
16/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
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 |
39,75
|
45,26
|
32,17
|
67,88
|
55,86
|
49,65
|
19,15
|
53,26
|
55,69
|
46,81
|
52,56
|
53,68
|
57,98
|
64,18
|
60,13
|
EBITDA
1 |
12,83
|
15,75
|
7,048
|
27,55
|
20,88
|
15,06
|
-8,406
|
19,18
|
22,43
|
13,25
|
8,869
|
20,11
|
19,33
|
21,95
|
20,52
|
Bedrijfsresultaat (EBIT)
1 |
6,729
|
9,344
|
-1,651
|
23,96
|
13,63
|
8,619
|
-14,17
|
13,56
|
16,78
|
7,468
|
9,416
|
11,82
|
13,63
|
16,25
|
13,74
|
Operationele Marge
|
16,93%
|
20,65%
|
-5,13%
|
35,3%
|
24,4%
|
17,36%
|
-73,96%
|
25,46%
|
30,13%
|
15,95%
|
17,92%
|
22,02%
|
23,52%
|
25,33%
|
22,86%
|
Resultaat voor belastingen (EBT)
|
5,415
|
8,368
|
-1,373
|
23,72
|
13,73
|
7,171
|
-15,85
|
12,94
|
15,74
|
5,536
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
8,896
|
5,493
|
-1,115
|
19,15
|
11,19
|
5,97
|
-3,788
|
1,003
|
12,93
|
4,087
|
6,659
|
9,216
|
10,67
|
12,76
|
10,76
|
Nettomarge
|
22,38%
|
12,14%
|
-3,47%
|
28,21%
|
20,03%
|
12,03%
|
-19,78%
|
1,88%
|
23,23%
|
8,73%
|
12,67%
|
17,17%
|
18,4%
|
19,89%
|
17,89%
|
WPA
2 |
0,0600
|
0,0400
|
-0,0100
|
0,1300
|
0,0800
|
0,0500
|
-0,0300
|
0,0100
|
0,0900
|
0,0400
|
0,0298
|
0,0644
|
0,0744
|
0,0889
|
0,0748
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/11/21
|
16/03/22
|
10/05/22
|
9/08/22
|
9/11/22
|
16/03/23
|
10/05/23
|
9/08/23
|
9/11/23
|
14/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
75,7
|
73,3
|
21
|
Nettokaspositie
1 |
-
|
-
|
-
|
33,7
|
10,3
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
1,013
x
|
0,846
x
|
0,209
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
58,8
|
-22
|
-72
|
12
|
28
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
19,1%
|
6,66%
|
12,6%
|
12,1%
|
12,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
1,600
|
1,760
|
2,110
|
2,500
|
2,950
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
0,2900
|
0,6500
|
0,6600
|
0,5300
|
Capex
1 |
-
|
17,6
|
-
|
22,3
|
63,1
|
151
|
91,5
|
53,5
|
Capex/omzet
|
-
|
17,58%
|
-
|
10,84%
|
36,07%
|
66,22%
|
36,53%
|
19,31%
|
Datum van publicatie
|
14/10/20
|
31/03/21
|
16/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,8
USD Gemiddelde koersdoel
7
USD Spread / Gemiddelde doel +84,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -57,35% | 540 mln. | | +3,06% | 1,79 mld. | | -2,94% | 749 mln. | | -9,15% | 378 mln. | | +10,70% | 293 mln. | | -47,69% | 179 mln. | | +18,33% | 76,92 mln. | | -6,90% | 56,7 mln. |
biomassa en enerbgie uit afval voorzieningen
|