Beurs gesloten -
Nasdaq Helsinki
17:29:52 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
73,3
EUR
|
+8,35%
|
|
+7,64%
|
+13,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
499,6
|
1.400
|
3.317
|
1.127
|
1.638
|
1.861
|
-
|
-
|
Bedrijfswaarde
1 |
491,8
|
1.381
|
3.317
|
1.146
|
1.625
|
1.804
|
1.757
|
1.694
|
K/w-verhouding
|
-2.100
x
|
109
x
|
152
x
|
32,7
x
|
46,4
x
|
37,5
x
|
30,1
x
|
23,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,56
x
|
17,6
x
|
27,4
x
|
7,25
x
|
9,06
x
|
8,49
x
|
6,96
x
|
5,85
x
|
Bedrijfswaarde/omzet
|
8,42
x
|
17,4
x
|
27,4
x
|
7,38
x
|
8,99
x
|
8,23
x
|
6,57
x
|
5,33
x
|
Bedrijfswaarde/EBITDA
|
176
x
|
71
x
|
99,5
x
|
25,3
x
|
27,8
x
|
24,5
x
|
19,3
x
|
14,8
x
|
Bedrijfswaarde/FCF
|
87,1
x
|
114
x
|
-370
x
|
-225
x
|
41,4
x
|
38,3
x
|
30,6
x
|
21,8
x
|
FCF Yield
|
1,15%
|
0,88%
|
-0,27%
|
-0,44%
|
2,41%
|
2,61%
|
3,27%
|
4,59%
|
Price to Book
|
29,4
x
|
46,7
x
|
64,2
x
|
13,1
x
|
13,4
x
|
10,8
x
|
7,91
x
|
5,85
x
|
Aantal aandelen (in duizenden)
|
23.792
|
24.306
|
24.831
|
25.319
|
25.391
|
25.391
|
-
|
-
|
Referentieprijs
2 |
21,00
|
57,60
|
133,6
|
44,50
|
64,50
|
73,30
|
73,30
|
73,30
|
Datum van publicatie
|
14/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
58,37
|
79,46
|
121,1
|
155,3
|
180,7
|
219,1
|
267,6
|
318,1
|
EBITDA
1 |
2,791
|
19,45
|
33,33
|
45,25
|
58,54
|
73,68
|
91,08
|
114,6
|
Bedrijfsresultaat (EBIT)
1 |
0,219
|
17,02
|
28,81
|
36,87
|
47,35
|
62,61
|
79,46
|
102,6
|
Operationele Marge
|
0,38%
|
21,42%
|
23,78%
|
23,74%
|
26,2%
|
28,57%
|
29,69%
|
32,24%
|
Resultaat voor belastingen (EBT)
1 |
0,117
|
16,36
|
29,28
|
37,65
|
44,82
|
63,27
|
79,65
|
102,9
|
Nettowinst (verlies)
1 |
-0,352
|
12,83
|
22,41
|
34,3
|
35,46
|
49,59
|
61,9
|
80,11
|
Nettomarge
|
-0,6%
|
16,14%
|
18,5%
|
22,08%
|
19,62%
|
22,63%
|
23,13%
|
25,19%
|
WPA
2 |
-0,0100
|
0,5300
|
0,8800
|
1,360
|
1,390
|
1,954
|
2,438
|
3,155
|
Free Cash Flow
1 |
5,645
|
12,12
|
-8,964
|
-5,086
|
39,23
|
47,08
|
57,42
|
77,7
|
FCF-marge
|
9,67%
|
15,25%
|
-7,4%
|
-3,27%
|
21,71%
|
21,48%
|
21,46%
|
24,43%
|
Kasstroomconversie (ebitda)
|
202,26%
|
62,29%
|
-
|
-
|
67,02%
|
63,89%
|
63,05%
|
67,82%
|
Kasstroomconversie (nettowinst)
|
-
|
94,46%
|
-
|
-
|
110,66%
|
94,93%
|
92,78%
|
96,99%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
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 |
26,89
|
36,96
|
31,57
|
37,09
|
35,31
|
51,35
|
39,97
|
43,47
|
38,04
|
59,26
|
45,08
|
52,45
|
46,8
|
74,65
|
EBITDA
1 |
6,639
|
9,6
|
6,312
|
10,72
|
8,658
|
19,56
|
8,561
|
13,26
|
9,956
|
26,77
|
11
|
16,45
|
13,2
|
33,55
|
Bedrijfsresultaat (EBIT)
1 |
5,26
|
8,106
|
4,667
|
9,052
|
6,347
|
16,8
|
5,792
|
10,48
|
7,15
|
23,92
|
8,954
|
13,65
|
10,4
|
30,7
|
Operationele Marge
|
19,56%
|
21,93%
|
14,78%
|
24,41%
|
17,98%
|
32,72%
|
14,49%
|
24,12%
|
18,8%
|
40,36%
|
19,86%
|
26,02%
|
22,22%
|
41,13%
|
Resultaat voor belastingen (EBT)
1 |
5,505
|
8,446
|
4,925
|
10,53
|
7,494
|
14,7
|
5,312
|
10,03
|
7,013
|
22,46
|
7,9
|
13,5
|
10,25
|
30,6
|
Nettowinst (verlies)
1 |
4,406
|
5,905
|
3,845
|
10,19
|
6,944
|
13,33
|
4,389
|
7,905
|
5,488
|
17,67
|
6,25
|
10,65
|
8,05
|
24,1
|
Nettomarge
|
16,38%
|
15,98%
|
12,18%
|
27,46%
|
19,67%
|
25,95%
|
10,98%
|
18,19%
|
14,43%
|
29,82%
|
13,35%
|
20,31%
|
17,2%
|
32,28%
|
WPA
2 |
0,1700
|
0,2300
|
0,1500
|
0,4000
|
0,2700
|
0,5300
|
0,1700
|
0,3100
|
0,2200
|
0,6900
|
0,3000
|
0,4150
|
0,3200
|
0,9500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
17/02/22
|
28/04/22
|
4/08/22
|
27/10/22
|
16/02/23
|
28/04/23
|
3/08/23
|
26/10/23
|
16/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
19,3
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
7,86
|
19,4
|
0,35
|
-
|
13,1
|
56,7
|
104
|
167
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,4275
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5,65
|
12,1
|
-8,96
|
-5,09
|
39,2
|
47,1
|
57,4
|
77,7
|
ROE (netto-inkomsten/eigen vermogen)
|
-1,99%
|
54,8%
|
55%
|
49,6%
|
33,9%
|
33,7%
|
31%
|
30,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
23%
|
25,1%
|
23,2%
|
18,4%
|
21,5%
|
22,4%
|
22,3%
|
Totale activa
1 |
-
|
55,71
|
89,32
|
147,7
|
192,3
|
230,4
|
275,9
|
359,2
|
Nettoactief per aandeel
2 |
0,7200
|
1,230
|
2,080
|
3,410
|
4,820
|
6,780
|
9,270
|
12,50
|
Cashflow per aandeel
2 |
0,2600
|
0,5300
|
0,6300
|
-0,1500
|
1,570
|
2,280
|
2,550
|
3,600
|
Capex
1 |
0,47
|
0,63
|
1,01
|
1,19
|
0,81
|
2,22
|
3,16
|
2,92
|
Capex/omzet
|
0,8%
|
0,79%
|
0,84%
|
0,77%
|
0,45%
|
1,01%
|
1,18%
|
0,92%
|
Datum van publicatie
|
14/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Laatste slotkoers
73,3
EUR Gemiddelde koersdoel
78
EUR Spread / Gemiddelde doel +6,41% Consensus |