Geschatte realtime
Cboe BZX
17:05:28 20-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,89
USD
|
-0,70%
|
|
-6,52%
|
-37,85%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.344
|
822,6
|
883,2
|
613,7
|
-
|
-
|
Bedrijfswaarde
1 |
1.624
|
1.097
|
1.172
|
912,9
|
919,6
|
921,9
|
K/w-verhouding
|
-89,4
x
|
65,3
x
|
49,8
x
|
29,2
x
|
24,1
x
|
18,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,51
x
|
1,4
x
|
1,3
x
|
0,84
x
|
0,75
x
|
0,65
x
|
Bedrijfswaarde/omzet
|
3,04
x
|
1,87
x
|
1,72
x
|
1,24
x
|
1,12
x
|
0,98
x
|
Bedrijfswaarde/EBITDA
|
16,5
x
|
12,9
x
|
11,5
x
|
8,91
x
|
7,99
x
|
7,42
x
|
Bedrijfswaarde/FCF
|
243
x
|
112
x
|
-68,4
x
|
-53,7
x
|
-168
x
|
-83,8
x
|
FCF Yield
|
0,41%
|
0,9%
|
-1,46%
|
-1,86%
|
-0,6%
|
-1,19%
|
Price to Book
|
7,85
x
|
3,09
x
|
2,74
x
|
1,56
x
|
1,4
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
35.807
|
50.403
|
55.442
|
61.612
|
-
|
-
|
Referentieprijs
2 |
37,54
|
16,32
|
15,93
|
9,960
|
9,960
|
9,960
|
Datum van publicatie
|
10/03/22
|
2/03/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
455,5
|
535
|
587,1
|
679,9
|
734,7
|
821,4
|
937,1
|
EBITDA
1 |
-
|
98,5
|
84,96
|
102,3
|
102,5
|
115,1
|
124,2
|
Bedrijfsresultaat (EBIT)
1 |
-
|
30,01
|
41,28
|
55,44
|
55,9
|
64,35
|
73,09
|
Operationele Marge
|
-
|
5,61%
|
7,03%
|
8,15%
|
7,61%
|
7,83%
|
7,8%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-16,95
|
18,98
|
28,07
|
30,42
|
39,46
|
45,39
|
Nettowinst (verlies)
1 |
12,26
|
-13,42
|
17,16
|
18,42
|
25,22
|
31,25
|
39,05
|
Nettomarge
|
2,69%
|
-2,51%
|
2,92%
|
2,71%
|
3,43%
|
3,8%
|
4,17%
|
WPA
2 |
-
|
-0,4200
|
0,2500
|
0,3200
|
0,3416
|
0,4141
|
0,5271
|
Free Cash Flow
1 |
-
|
6,691
|
9,828
|
-17,14
|
-17,01
|
-5,482
|
-11
|
FCF-marge
|
-
|
1,25%
|
1,67%
|
-2,52%
|
-2,32%
|
-0,67%
|
-1,17%
|
Kasstroomconversie (ebitda)
|
-
|
6,79%
|
11,57%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
57,28%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/07/21
|
10/03/22
|
2/03/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
138,9
|
134,5
|
150,6
|
151,1
|
150,9
|
156,1
|
169,2
|
166,8
|
187,9
|
165,8
|
186,4
|
187,2
|
194,5
|
184,2
|
210,4
|
EBITDA
1 |
23,22
|
17,63
|
27,61
|
21,62
|
18,09
|
19,63
|
29,22
|
27,28
|
26,14
|
21,78
|
28,79
|
26,44
|
25,19
|
23,98
|
32,5
|
Bedrijfsresultaat (EBIT)
1 |
-22,52
|
8,64
|
15,1
|
10,59
|
6,44
|
8,493
|
17,38
|
15,1
|
14,47
|
10,1
|
17,3
|
14,49
|
13,38
|
11,4
|
21,2
|
Operationele Marge
|
-16,21%
|
6,42%
|
10,02%
|
7%
|
4,27%
|
5,44%
|
10,28%
|
9,05%
|
7,7%
|
6,09%
|
9,28%
|
7,74%
|
6,88%
|
6,19%
|
10,08%
|
Resultaat voor belastingen (EBT)
1 |
-37,35
|
0,715
|
13,1
|
4,204
|
0,965
|
-1,832
|
11,44
|
9,168
|
9,29
|
4,207
|
11,65
|
8,276
|
6,193
|
4,252
|
15,32
|
Nettowinst (verlies)
1 |
-33,82
|
0,194
|
5,111
|
1,592
|
2,653
|
-0,514
|
6,788
|
4,361
|
7,789
|
4,562
|
8,946
|
6,51
|
4,626
|
1,199
|
10,6
|
Nettomarge
|
-24,35%
|
0,14%
|
3,39%
|
1,05%
|
1,76%
|
-0,33%
|
4,01%
|
2,61%
|
4,15%
|
2,75%
|
4,8%
|
3,48%
|
2,38%
|
0,65%
|
5,04%
|
WPA
2 |
-0,5200
|
0,004860
|
0,1300
|
0,0400
|
0,0800
|
-0,0100
|
0,1200
|
0,0700
|
0,1300
|
0,0800
|
0,1253
|
0,0897
|
0,0667
|
0,0297
|
0,1597
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/03/22
|
5/05/22
|
4/08/22
|
3/11/22
|
2/03/23
|
4/05/23
|
3/08/23
|
2/11/23
|
27/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
280
|
274
|
288
|
299
|
306
|
308
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,842
x
|
3,227
x
|
2,82
x
|
2,92
x
|
2,659
x
|
2,483
x
|
Free Cash Flow
1 |
-
|
6,69
|
9,83
|
-17,1
|
-17
|
-5,48
|
-11
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-8,6%
|
8,02%
|
6,37%
|
7,8%
|
7,07%
|
8,24%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
1,51%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
1.140
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
4,780
|
5,290
|
5,810
|
6,390
|
7,100
|
7,960
|
Cashflow per aandeel
2 |
-
|
1,200
|
1,330
|
1,240
|
1,560
|
1,260
|
-
|
Capex
1 |
-
|
36,2
|
47,1
|
87,9
|
90,9
|
95,8
|
106
|
Capex/omzet
|
-
|
6,76%
|
8,02%
|
12,93%
|
12,37%
|
11,66%
|
11,31%
|
Datum van publicatie
|
19/07/21
|
10/03/22
|
2/03/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
9,96
USD Gemiddelde koersdoel
16,6
USD Spread / Gemiddelde doel +66,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -37,85% | 614 mln. | | -14,94% | 181 mld. | | +43,33% | 94,15 mld. | | +3,03% | 38,14 mld. | | -9,66% | 21,92 mld. | | -12,57% | 21,79 mld. | | +27,97% | 18,59 mld. | | +63,66% | 12,6 mld. | | -4,15% | 6,86 mld. | | +1,47% | 5,15 mld. |
Snelle service restaurants
|