Beurs gesloten -
OTC Markets
21:35:40 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,25
USD
|
-1,15%
|
|
-1,43%
|
-6,76%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
128,9
|
193,3
|
176,5
|
110
|
110
|
-
|
Bedrijfswaarde
1 |
128,9
|
193,3
|
176,5
|
117,5
|
110
|
110
|
K/w-verhouding
|
12,7
x
|
8,2
x
|
9,38
x
|
16,7
x
|
10,1
x
|
6,03
x
|
Dividendrendement
|
-
|
1,72%
|
2,2%
|
3,71%
|
3,77%
|
3,88%
|
Marktkapitalisatie/omzet
|
-
|
4,19
x
|
3,55
x
|
3,46
x
|
2,58
x
|
1,99
x
|
Bedrijfswaarde/omzet
|
-
|
4,19
x
|
3,55
x
|
3,46
x
|
2,58
x
|
1,99
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1,6
x
|
1,51
x
|
0,96
x
|
0,82
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
6.286
|
6.286
|
6.362
|
6.374
|
6.374
|
-
|
Referentieprijs
2 |
20,50
|
30,75
|
27,75
|
17,25
|
17,25
|
17,25
|
Datum van publicatie
|
25/01/21
|
24/01/22
|
23/01/23
|
22/01/24
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
-
|
46,18
|
49,66
|
34,02
|
42,6
|
55,21
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
27,75
|
26,04
|
9,719
|
15,51
|
25,07
|
Operationele Marge
|
-
|
60,09%
|
52,43%
|
28,57%
|
36,39%
|
45,4%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
23,83
|
-
|
14,24
|
23,47
|
Nettowinst (verlies)
1 |
10,17
|
23,42
|
18,44
|
6,914
|
10,67
|
17,86
|
Nettomarge
|
-
|
50,73%
|
37,13%
|
20,33%
|
25,04%
|
32,36%
|
WPA
2 |
1,620
|
3,750
|
2,960
|
1,110
|
1,710
|
2,860
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,5300
|
0,6100
|
0,6400
|
0,6500
|
0,6700
|
Datum van publicatie
|
25/01/21
|
24/01/22
|
23/01/23
|
22/01/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
1 |
11,18
|
12,04
|
12,31
|
-
|
-
|
13,44
|
11,83
|
9,572
|
8,457
|
9,193
|
9,355
|
9,571
|
10,03
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7,172
|
7,401
|
6,775
|
6,757
|
-
|
7,807
|
5,145
|
3,537
|
2,315
|
2,349
|
3,033
|
3,128
|
3,466
|
Operationele Marge
|
64,13%
|
61,45%
|
55,04%
|
-
|
-
|
58,07%
|
43,5%
|
36,95%
|
27,37%
|
25,55%
|
32,42%
|
32,68%
|
34,54%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
6,907
|
4,935
|
6,107
|
2,876
|
2,111
|
2,854
|
2,911
|
3,173
|
Nettowinst (verlies)
1 |
8,034
|
5,574
|
5,029
|
4,765
|
4,565
|
5,322
|
3,788
|
2,358
|
2,459
|
1,75
|
2,384
|
2,16
|
2,365
|
Nettomarge
|
71,83%
|
46,28%
|
40,85%
|
-
|
-
|
39,59%
|
32,03%
|
24,63%
|
29,08%
|
19,04%
|
25,48%
|
22,57%
|
23,57%
|
WPA
2 |
1,280
|
0,9000
|
0,8100
|
0,7700
|
0,7300
|
0,8500
|
0,6100
|
0,3800
|
0,3900
|
0,2800
|
0,3800
|
0,3500
|
0,3800
|
Dividend per aandeel
2 |
0,1300
|
0,1350
|
0,1400
|
0,1450
|
-
|
0,1600
|
0,1600
|
0,1600
|
0,1600
|
0,1600
|
0,1600
|
0,1600
|
0,1600
|
Datum van publicatie
|
26/07/21
|
25/10/21
|
24/01/22
|
25/04/22
|
25/07/22
|
24/10/22
|
23/01/23
|
24/04/23
|
24/07/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
17%
|
18,7%
|
7,4%
|
8%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
1,58%
|
1,48%
|
0,53%
|
0,57%
|
0,87%
|
Totale activa
1 |
-
|
1.483
|
1.246
|
1.305
|
1.871
|
2.053
|
Nettoactief per aandeel
2 |
-
|
19,30
|
18,40
|
19,30
|
21,10
|
23,80
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/01/21
|
24/01/22
|
23/01/23
|
22/01/24
|
-
|
-
|
Laatste slotkoers
17,25
USD Gemiddelde koersdoel
21
USD Spread / Gemiddelde doel +21,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,76% | 110 mln. | | +19,12% | 582 mld. | | +18,87% | 313 mld. | | +15,71% | 251 mld. | | +21,74% | 209 mld. | | +19,14% | 180 mld. | | +24,16% | 169 mld. | | +9,58% | 164 mld. | | +11,18% | 154 mld. | | -10,40% | 140 mld. |
Banken - Andere
|