Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,03
USD
|
-0,99%
|
|
+4,86%
|
+2,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.209
|
1.281
|
1.915
|
885,6
|
701,4
|
711,6
|
-
|
-
|
Bedrijfswaarde
1 |
1.131
|
970,5
|
1.627
|
453,6
|
337,7
|
375,6
|
371,6
|
386,6
|
K/w-verhouding
|
54,9
x
|
139
x
|
260
x
|
-
|
-33,4
x
|
-189
x
|
426
x
|
100
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,8
x
|
5,12
x
|
6,69
x
|
3,02
x
|
2,68
x
|
2,71
x
|
2,56
x
|
2,48
x
|
Bedrijfswaarde/omzet
|
4,49
x
|
3,88
x
|
5,68
x
|
1,55
x
|
1,29
x
|
1,43
x
|
1,34
x
|
1,35
x
|
Bedrijfswaarde/EBITDA
|
26,7
x
|
28,8
x
|
34,5
x
|
12
x
|
19,2
x
|
18
x
|
12,9
x
|
9,86
x
|
Bedrijfswaarde/FCF
|
25,3
x
|
18,3
x
|
24,6
x
|
13,3
x
|
-37,8
x
|
16,7
x
|
14,1
x
|
9,99
x
|
FCF Yield
|
3,95%
|
5,48%
|
4,07%
|
7,54%
|
-2,64%
|
5,99%
|
7,08%
|
10%
|
Price to Book
|
3,16
x
|
3,41
x
|
5,35
x
|
-
|
2,21
x
|
2,37
x
|
2,21
x
|
2,21
x
|
Aantal aandelen (in duizenden)
|
46.895
|
46.160
|
45.999
|
44.841
|
42.051
|
41.787
|
-
|
-
|
Referentieprijs
2 |
25,78
|
27,75
|
41,64
|
19,75
|
16,68
|
17,03
|
17,03
|
17,03
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
252,1
|
250
|
286,5
|
293,4
|
261,3
|
263
|
278,2
|
286,8
|
EBITDA
1 |
42,39
|
33,72
|
47,21
|
37,67
|
17,56
|
20,9
|
28,8
|
39,2
|
Bedrijfsresultaat (EBIT)
1 |
33,48
|
25,05
|
38,87
|
29,68
|
9,289
|
16,72
|
23,07
|
30,3
|
Operationele Marge
|
13,28%
|
10,02%
|
13,57%
|
10,11%
|
3,56%
|
6,36%
|
8,29%
|
10,56%
|
Resultaat voor belastingen (EBT)
1 |
25,71
|
-
|
22,63
|
-
|
-17,75
|
-3,8
|
1,77
|
7,94
|
Nettowinst (verlies)
1 |
22,57
|
9,636
|
7,811
|
-
|
-21,59
|
-3,8
|
1,51
|
6,75
|
Nettomarge
|
8,95%
|
3,85%
|
2,73%
|
-
|
-8,26%
|
-1,44%
|
0,54%
|
2,35%
|
WPA
2 |
0,4700
|
0,2000
|
0,1600
|
-
|
-0,5000
|
-0,0900
|
0,0400
|
0,1700
|
Free Cash Flow
1 |
44,7
|
53,14
|
66,17
|
34,18
|
-8,929
|
22,5
|
26,3
|
38,7
|
FCF-marge
|
17,73%
|
21,25%
|
23,1%
|
11,65%
|
-3,42%
|
8,55%
|
9,45%
|
13,49%
|
Kasstroomconversie (ebitda)
|
105,43%
|
157,59%
|
140,17%
|
90,75%
|
-
|
107,66%
|
91,32%
|
98,72%
|
Kasstroomconversie (nettowinst)
|
198,07%
|
551,47%
|
847,15%
|
-
|
-
|
-
|
1.741,72%
|
573,33%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
73,42
|
76,64
|
73,71
|
75,11
|
70,52
|
74,08
|
69,04
|
65,61
|
61,61
|
65,03
|
63,57
|
65,74
|
67,08
|
69,8
|
68,2
|
EBITDA
1 |
-
|
13,02
|
12,56
|
11,71
|
8,372
|
8,247
|
6,507
|
4,053
|
1,572
|
5,433
|
4,9
|
5,1
|
5,3
|
5,6
|
-
|
Bedrijfsresultaat (EBIT)
1 |
11,62
|
11
|
9,609
|
8,48
|
5,229
|
6,361
|
4,421
|
1,932
|
-0,461
|
3,397
|
2,765
|
3,763
|
4,363
|
5,832
|
5,4
|
Operationele Marge
|
15,83%
|
14,35%
|
13,04%
|
11,29%
|
7,41%
|
8,59%
|
6,4%
|
2,94%
|
-0,75%
|
5,22%
|
4,35%
|
5,72%
|
6,5%
|
8,36%
|
7,92%
|
Resultaat voor belastingen (EBT)
|
6,886
|
4,405
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
4,965
|
-5,591
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
6,76%
|
-7,29%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,1000
|
-0,1200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
9/02/22
|
3/05/22
|
8/08/22
|
2/11/22
|
8/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
77,7
|
310
|
288
|
432
|
364
|
336
|
340
|
325
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
44,7
|
53,1
|
66,2
|
34,2
|
-8,93
|
22,5
|
26,3
|
38,7
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
7,85%
|
10,1%
|
8,92%
|
-
|
2,8%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
8,150
|
8,140
|
7,790
|
-
|
7,540
|
7,200
|
7,700
|
7,700
|
Cashflow per aandeel
|
1,090
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
8,16
|
8,67
|
5,6
|
8,81
|
5,43
|
4,43
|
5,9
|
7,5
|
Capex/omzet
|
3,24%
|
3,47%
|
1,96%
|
3%
|
2,08%
|
1,69%
|
2,12%
|
2,61%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
17,03
USD Gemiddelde koersdoel
19,89
USD Spread / Gemiddelde doel +16,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,10% | 712 mln. | | -1,17% | 94,04 mld. | | +9,65% | 48,97 mld. | | -1,04% | 17,07 mld. | | -9,60% | 13,14 mld. | | +10,75% | 10,26 mld. | | +64,17% | 4,83 mld. | | -24,96% | 3,12 mld. | | -17,66% | 1,67 mld. | | -10,28% | 1,16 mld. |
beveiligings software
|