Beurs gesloten -
Xetra
17:36:11 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,4
EUR
|
-1,33%
|
|
-1,98%
|
-24,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.641
|
1.574
|
1.222
|
857,7
|
442,9
|
333,9
|
-
|
-
|
Bedrijfswaarde
1 |
1.615
|
1.570
|
1.132
|
819,3
|
402,9
|
308,3
|
290,7
|
236,6
|
K/w-verhouding
|
47,6
x
|
60,2
x
|
30,9
x
|
19,8
x
|
12
x
|
60,9
x
|
15,3
x
|
13,7
x
|
Dividendrendement
|
0,89%
|
0,93%
|
1,29%
|
4,4%
|
1,27%
|
1,68%
|
1,91%
|
1,86%
|
Marktkapitalisatie/omzet
|
6,09
x
|
5,69
x
|
4,2
x
|
2,74
x
|
1,45
x
|
1,22
x
|
1,23
x
|
1,21
x
|
Bedrijfswaarde/omzet
|
5,99
x
|
5,68
x
|
3,89
x
|
2,61
x
|
1,32
x
|
1,13
x
|
1,07
x
|
0,86
x
|
Bedrijfswaarde/EBITDA
|
18,9
x
|
17,9
x
|
11,6
x
|
7,87
x
|
4,34
x
|
6,95
x
|
4,34
x
|
3,5
x
|
Bedrijfswaarde/FCF
|
36,5
x
|
32,8
x
|
27,7
x
|
17,2
x
|
12,2
x
|
10,3
x
|
9,79
x
|
7,53
x
|
FCF Yield
|
2,74%
|
3,05%
|
3,6%
|
5,83%
|
8,18%
|
9,7%
|
10,2%
|
13,3%
|
Price to Book
|
16,2
x
|
13,9
x
|
8,84
x
|
5,87
x
|
3,05
x
|
3,05
x
|
2,21
x
|
1,79
x
|
Aantal aandelen (in duizenden)
|
5.620
|
5.620
|
5.620
|
5.620
|
5.620
|
5.620
|
-
|
-
|
Referentieprijs
2 |
292,0
|
280,0
|
217,5
|
152,6
|
78,80
|
59,40
|
59,40
|
59,40
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
25/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
269,5
|
276,5
|
290,9
|
313,4
|
305,6
|
273,4
|
270,7
|
275,3
|
EBITDA
1 |
85,57
|
87,61
|
97,28
|
104,1
|
92,92
|
44,34
|
66,94
|
67,59
|
Bedrijfsresultaat (EBIT)
1 |
47,03
|
31,56
|
52,48
|
66,17
|
48,83
|
10,97
|
32,56
|
38,46
|
Operationele Marge
|
17,45%
|
11,41%
|
18,04%
|
21,12%
|
15,98%
|
4,01%
|
12,03%
|
13,97%
|
Resultaat voor belastingen (EBT)
1 |
52,13
|
40,84
|
52,05
|
59,27
|
51,04
|
7,631
|
30,89
|
34,64
|
Nettowinst (verlies)
1 |
34,42
|
26,12
|
39,61
|
43,26
|
36,85
|
5,509
|
21,74
|
24,4
|
Nettomarge
|
12,77%
|
9,44%
|
13,62%
|
13,81%
|
12,06%
|
2,01%
|
8,03%
|
8,86%
|
WPA
2 |
6,130
|
4,650
|
7,050
|
7,700
|
6,560
|
0,9747
|
3,870
|
4,336
|
Free Cash Flow
1 |
44,22
|
47,88
|
40,81
|
47,76
|
32,97
|
29,9
|
29,7
|
31,4
|
FCF-marge
|
16,41%
|
17,32%
|
14,03%
|
15,24%
|
10,79%
|
10,94%
|
10,97%
|
11,4%
|
Kasstroomconversie (ebitda)
|
51,68%
|
54,65%
|
41,95%
|
45,87%
|
35,48%
|
67,43%
|
44,37%
|
46,46%
|
Kasstroomconversie (nettowinst)
|
128,46%
|
183,34%
|
103,04%
|
110,4%
|
89,47%
|
542,79%
|
136,63%
|
128,69%
|
Dividend per aandeel
2 |
2,590
|
2,590
|
2,800
|
6,720
|
1,000
|
1,000
|
1,133
|
1,104
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
25/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
139
|
73,62
|
78,24
|
75,9
|
-
|
78,68
|
75,9
|
-
|
75,65
|
78,23
|
EBITDA
|
52,27
|
26,29
|
18,7
|
25,5
|
-
|
27,8
|
17,9
|
23,1
|
26,67
|
-
|
Bedrijfsresultaat (EBIT)
|
37,23
|
11,48
|
3,761
|
17,8
|
-
|
-
|
-
|
-
|
20
|
-
|
Operationele Marge
|
26,79%
|
15,6%
|
4,81%
|
23,45%
|
-
|
-
|
-
|
-
|
26,44%
|
-
|
Resultaat voor belastingen (EBT)
|
37,13
|
11,2
|
3,717
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
25,67
|
6,542
|
7,391
|
-
|
10,44
|
12,8
|
7
|
-
|
-
|
-
|
Nettomarge
|
18,47%
|
8,89%
|
9,45%
|
-
|
-
|
16,26%
|
9,22%
|
-
|
-
|
-
|
WPA
|
4,570
|
1,160
|
1,320
|
-
|
-
|
2,280
|
1,250
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/08/21
|
4/11/21
|
25/02/22
|
18/05/22
|
11/08/22
|
10/11/22
|
4/05/23
|
27/08/23
|
9/11/23
|
27/02/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
26,5
|
4,06
|
90,1
|
38,4
|
40
|
25,6
|
43,2
|
97,3
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
44,2
|
47,9
|
40,8
|
47,8
|
33
|
29,9
|
29,7
|
31,4
|
ROE (netto-inkomsten/eigen vermogen)
|
34,5%
|
24,4%
|
31,5%
|
30,4%
|
25,3%
|
3,7%
|
16,1%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
11,7%
|
8,18%
|
11%
|
11,5%
|
10,2%
|
1,03%
|
6,88%
|
7,35%
|
Totale activa
1 |
294,1
|
319,2
|
359,6
|
377,6
|
362,8
|
536,9
|
315,8
|
332,2
|
Nettoactief per aandeel
2 |
18,10
|
20,10
|
24,60
|
26,00
|
25,80
|
19,50
|
26,90
|
33,10
|
Cashflow per aandeel
2 |
14,20
|
14,40
|
15,20
|
14,10
|
11,00
|
5,210
|
9,860
|
10,70
|
Capex
1 |
35,5
|
33,1
|
44,8
|
31,4
|
29,1
|
22,3
|
26,9
|
25,1
|
Capex/omzet
|
13,18%
|
11,96%
|
15,41%
|
10,03%
|
9,51%
|
8,14%
|
9,93%
|
9,1%
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
25/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
59,4
EUR Gemiddelde koersdoel
63,75
EUR Spread / Gemiddelde doel +7,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -24,62% | 356 mln. | | +6,70% | 31,29 mld. | | +42,95% | 20,08 mld. | | -12,63% | 8,55 mld. | | -19,63% | 2,14 mld. | | -28,83% | 1,32 mld. | | +6,88% | 795 mln. | | -18,60% | 504 mln. | | -1,51% | 346 mln. | | +1,20% | 208 mln. |
Social Media & Netwerken
|