Beurs gesloten -
OTC Markets
21:59:58 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,25
USD
|
-1,46%
|
|
+1,76%
|
+26,48%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
---|
Marktkapitalisatie
1 |
609
|
342,9
|
331,3
|
415,3
|
Bedrijfswaarde
1 |
609
|
342,9
|
331,3
|
415,3
|
K/w-verhouding
|
44,1
x
|
15,6
x
|
13,8
x
|
17,2
x
|
Dividendrendement
|
1,5%
|
-
|
9,81%
|
8,1%
|
Marktkapitalisatie/omzet
|
21,6
x
|
7,65
x
|
7
x
|
8,49
x
|
Bedrijfswaarde/omzet
|
21,6
x
|
7,65
x
|
7
x
|
8,49
x
|
Bedrijfswaarde/EBITDA
|
28.180.919
x
|
8.854.465
x
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
21.236
|
21.404
|
20.694
|
20.510
|
Referentieprijs
2 |
28,68
|
16,02
|
16,01
|
20,25
|
Datum van publicatie
|
17/03/22
|
8/03/23
|
11/03/24
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Omzet
1 |
-
|
28,2
|
44,79
|
47,3
|
48,92
|
EBITDA
|
-
|
21,61
|
38,72
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
11,5
|
22,52
|
24,66
|
24,64
|
Operationele Marge
|
-
|
40,76%
|
50,27%
|
52,12%
|
50,36%
|
Resultaat voor belastingen (EBT)
|
-
|
11,59
|
22,36
|
-
|
-
|
Nettowinst (verlies)
1 |
-10,68
|
11,23
|
21,98
|
24,58
|
24,9
|
Nettomarge
|
-
|
39,82%
|
49,06%
|
51,97%
|
50,89%
|
WPA
2 |
-1,500
|
0,6500
|
1,030
|
1,160
|
1,180
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,4300
|
-
|
1,570
|
1,640
|
Datum van publicatie
|
12/05/21
|
17/03/22
|
8/03/23
|
11/03/24
|
-
|
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
|
---|
Omzet
1 |
8,09
|
9,028
|
10,17
|
10,5
|
12,07
|
12,18
|
11,42
|
11,38
|
11,49
|
13,02
|
12,61
|
11,98
|
12,48
|
12,48
|
EBITDA
|
6,038
|
7,099
|
8,197
|
7,684
|
11,03
|
11,2
|
9,403
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2,758
|
4,403
|
5,113
|
3,788
|
6,71
|
6,904
|
5,842
|
5,787
|
5,983
|
7,042
|
6,977
|
5,899
|
6,396
|
6,422
|
Operationele Marge
|
34,09%
|
48,77%
|
50,3%
|
36,07%
|
55,58%
|
56,71%
|
51,17%
|
50,87%
|
52,07%
|
54,08%
|
55,34%
|
49,24%
|
51,27%
|
51,44%
|
Resultaat voor belastingen (EBT)
|
2,779
|
4,458
|
5,134
|
3,79
|
6,623
|
6,808
|
5,97
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2,697
|
4,338
|
5,017
|
3,758
|
6,51
|
6,69
|
5,868
|
5,797
|
5,958
|
6,962
|
6,869
|
5,964
|
6,462
|
6,497
|
Nettomarge
|
33,34%
|
48,05%
|
49,35%
|
35,79%
|
53,92%
|
54,95%
|
51,4%
|
50,96%
|
51,85%
|
53,47%
|
54,48%
|
49,79%
|
51,8%
|
52,04%
|
WPA
2 |
0,1400
|
0,2000
|
0,2300
|
0,1800
|
0,3000
|
0,3100
|
0,2700
|
0,2700
|
0,2800
|
0,3400
|
0,3300
|
0,2800
|
0,3000
|
0,3100
|
Dividend per aandeel
2 |
0,2400
|
0,3100
|
0,3300
|
0,3500
|
0,3700
|
-
|
0,3900
|
0,3900
|
0,3900
|
0,4000
|
0,4100
|
0,4100
|
0,4100
|
0,4100
|
Datum van publicatie
|
12/11/21
|
17/03/22
|
12/05/22
|
10/08/22
|
9/11/22
|
8/03/23
|
10/05/23
|
9/08/23
|
9/11/23
|
11/03/24
|
9/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/05/21
|
17/03/22
|
8/03/23
|
11/03/24
|
-
|
Laatste slotkoers
20,25
USD Gemiddelde koersdoel
18,25
USD Spread / Gemiddelde doel -9,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,48% | 415 mln. | | +14,64% | 29,29 mld. | | +36,86% | 28,36 mld. | | -8,82% | 25,5 mld. | | +13,69% | 24,47 mld. | | +50,95% | 23,83 mld. | | +11,92% | 21,57 mld. | | +1,39% | 19,32 mld. | | +31,19% | 16,73 mld. | | -1,82% | 15,96 mld. |
andere onroerend goed ontwikkeling & transacties
|