Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7
USD
|
+1,16%
|
|
+2,19%
|
-15,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
131,1
|
124,8
|
172,5
|
236,5
|
382,9
|
327
|
-
|
Bedrijfswaarde
1 |
131,1
|
236,1
|
423,3
|
407,6
|
548,3
|
425
|
366,3
|
K/w-verhouding
|
10,9
x
|
10,7
x
|
2,52
x
|
2,93
x
|
14,2
x
|
8,05
x
|
6,39
x
|
Dividendrendement
|
-
|
-
|
-
|
5,83%
|
4,85%
|
5,71%
|
5,71%
|
Marktkapitalisatie/omzet
|
0,32
x
|
0,33
x
|
0,24
x
|
0,34
x
|
0,77
x
|
0,64
x
|
0,58
x
|
Bedrijfswaarde/omzet
|
0,32
x
|
0,62
x
|
0,59
x
|
0,58
x
|
1,1
x
|
0,84
x
|
0,64
x
|
Bedrijfswaarde/EBITDA
|
2,57
x
|
5,67
x
|
4,03
x
|
2,89
x
|
6,88
x
|
4,5
x
|
3,48
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-3,14
x
|
4,14
x
|
20,7
x
|
5,58
x
|
4,2
x
|
FCF Yield
|
-
|
-
|
-31,9%
|
24,1%
|
4,84%
|
17,9%
|
23,8%
|
Price to Book
|
-
|
-
|
-
|
-
|
1,16
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
44.452
|
45.066
|
45.641
|
45.923
|
46.467
|
46.721
|
-
|
Referentieprijs
2 |
2,950
|
2,770
|
3,780
|
5,150
|
8,240
|
7,000
|
7,000
|
Datum van publicatie
|
23/03/20
|
15/03/21
|
16/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
412,2
|
382,9
|
718,1
|
699,7
|
499,3
|
508,6
|
568,6
|
EBITDA
1 |
51,12
|
41,6
|
105,1
|
140,9
|
79,72
|
94,5
|
105,2
|
Bedrijfsresultaat (EBIT)
1 |
32,59
|
22,23
|
78,87
|
105,5
|
44,62
|
55,22
|
69,85
|
Operationele Marge
|
7,91%
|
5,81%
|
10,98%
|
15,08%
|
8,94%
|
10,86%
|
12,29%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
85,51
|
28,54
|
-
|
-
|
Nettowinst (verlies)
1 |
11,66
|
11,35
|
67,23
|
79,49
|
26,32
|
39,6
|
50,74
|
Nettomarge
|
2,83%
|
2,96%
|
9,36%
|
11,36%
|
5,27%
|
7,79%
|
8,92%
|
WPA
2 |
0,2700
|
0,2600
|
1,500
|
1,760
|
0,5800
|
0,8700
|
1,095
|
Free Cash Flow
1 |
-
|
-
|
-134,9
|
98,41
|
26,52
|
76,24
|
87,15
|
FCF-marge
|
-
|
-
|
-18,79%
|
14,06%
|
5,31%
|
14,99%
|
15,33%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
69,84%
|
33,27%
|
80,67%
|
82,84%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
123,8%
|
100,76%
|
192,52%
|
171,77%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,3000
|
0,4000
|
0,4000
|
0,4000
|
Datum van publicatie
|
23/03/20
|
15/03/21
|
16/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
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 |
213
|
234,6
|
191,8
|
195,5
|
184,5
|
127,9
|
113,7
|
118,1
|
135,6
|
131,9
|
117,5
|
120,5
|
137,1
|
133,4
|
EBITDA
1 |
33,63
|
38,01
|
31,3
|
44,25
|
38,49
|
26,86
|
16,24
|
15,92
|
27,88
|
19,68
|
15,31
|
17,14
|
27,48
|
25,38
|
Bedrijfsresultaat (EBIT)
1 |
25,54
|
30,79
|
20,02
|
36,24
|
30,51
|
18,74
|
6,496
|
7,855
|
19,71
|
10,56
|
7,791
|
9,621
|
19,95
|
17,86
|
Operationele Marge
|
11,99%
|
13,13%
|
10,44%
|
18,54%
|
16,54%
|
14,65%
|
5,71%
|
6,65%
|
14,53%
|
8%
|
6,63%
|
7,98%
|
14,55%
|
13,39%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,178
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
27
|
15,15
|
20,17
|
25,03
|
18,79
|
15,5
|
3,474
|
2,845
|
18,87
|
1,136
|
3,878
|
5,718
|
16,05
|
13,96
|
Nettomarge
|
12,67%
|
6,46%
|
10,52%
|
12,8%
|
10,18%
|
12,12%
|
3,06%
|
2,41%
|
13,91%
|
0,86%
|
3,3%
|
4,74%
|
11,7%
|
10,46%
|
WPA
2 |
0,6000
|
0,3400
|
0,4500
|
0,5600
|
0,4200
|
0,3400
|
0,0800
|
0,0600
|
0,4200
|
0,0300
|
0,0900
|
0,1300
|
0,3500
|
0,3100
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
Datum van publicatie
|
9/11/21
|
16/03/22
|
10/05/22
|
9/08/22
|
9/11/22
|
15/03/23
|
10/05/23
|
9/08/23
|
8/11/23
|
13/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
111
|
251
|
171
|
165
|
98
|
39,3
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,674
x
|
2,386
x
|
1,214
x
|
2,075
x
|
1,037
x
|
0,3732
x
|
Free Cash Flow
1 |
-
|
-
|
-135
|
98,4
|
26,5
|
76,2
|
87,2
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
9,85%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
7,120
|
-
|
-
|
Cashflow per aandeel
2 |
1,030
|
0,6600
|
1,380
|
2,990
|
1,180
|
1,720
|
2,140
|
Capex
1 |
57
|
2,93
|
197
|
36,4
|
27,3
|
3
|
5,67
|
Capex/omzet
|
13,83%
|
0,76%
|
27,39%
|
5,2%
|
5,46%
|
0,59%
|
1%
|
Datum van publicatie
|
23/03/20
|
15/03/21
|
16/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
Gemiddelde koersdoel
9,583
USD Spread / Gemiddelde doel +36,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,05% | 327 mln. | | +24,30% | 31,49 mld. | | +21,02% | 23,83 mld. | | -14,91% | 23,03 mld. | | -3,80% | 12,27 mld. | | +4,34% | 10,85 mld. | | +45,92% | 9,64 mld. | | +3,71% | 9,39 mld. | | -1,74% | 9,03 mld. | | +3,13% | 7,96 mld. |
Zeevracht & Logistiek - Andere
|