Geschatte realtime
Tradegate
20:21:51 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,925
EUR
|
-0,31%
|
|
+12,77%
|
-29,02%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
427,3
|
299
|
259,8
|
88,88
|
193
|
139,3
|
-
|
-
|
Bedrijfswaarde
1 |
604,1
|
453,5
|
259,8
|
246,6
|
352
|
139,3
|
139,3
|
139,3
|
K/w-verhouding
|
-54,1
x
|
-1
x
|
-5,18
x
|
-1,14
x
|
-9,31
x
|
-6,33
x
|
-12
x
|
-26,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,32
x
|
0,34
x
|
0,22
x
|
0,07
x
|
0,15
x
|
0,11
x
|
0,11
x
|
0,1
x
|
Bedrijfswaarde/omzet
|
0,32
x
|
0,34
x
|
0,22
x
|
0,07
x
|
0,15
x
|
0,11
x
|
0,11
x
|
0,1
x
|
Bedrijfswaarde/EBITDA
|
4,22
x
|
-9,03
x
|
4,09
x
|
1,68
x
|
2,8
x
|
2,41
x
|
1,97
x
|
1,56
x
|
Bedrijfswaarde/FCF
|
14,3
x
|
-
|
51,6
x
|
-
|
-3,82
x
|
10,4
x
|
7,59
x
|
4,8
x
|
FCF Yield
|
7%
|
-
|
1,94%
|
-
|
-26,2%
|
9,62%
|
13,2%
|
20,8%
|
Price to Book
|
1,18
x
|
2,48
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
12.940
|
15.548
|
15.716
|
15.928
|
15.480
|
15.664
|
-
|
-
|
Referentieprijs
2 |
33,02
|
19,23
|
16,53
|
5,580
|
12,47
|
8,890
|
8,890
|
8,890
|
Datum van publicatie
|
25/02/20
|
3/03/21
|
10/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.315
|
868,7
|
1.162
|
1.267
|
1.303
|
1.256
|
1.285
|
1.343
|
EBITDA
1 |
101,3
|
-33,1
|
63,53
|
52,79
|
68,88
|
57,89
|
70,67
|
89,28
|
Bedrijfsresultaat (EBIT)
1 |
8,471
|
-121,3
|
-20,62
|
-17,45
|
1,879
|
-1,644
|
10,12
|
15,03
|
Operationele Marge
|
0,64%
|
-13,96%
|
-1,77%
|
-1,38%
|
0,14%
|
-0,13%
|
0,79%
|
1,12%
|
Resultaat voor belastingen (EBT)
1 |
-22,24
|
-283,6
|
-50,15
|
-77,05
|
-20,92
|
-21,61
|
-11,57
|
-5,223
|
Nettowinst (verlies)
1 |
-7,903
|
-276,1
|
-50
|
-77,8
|
-21,23
|
-22,7
|
-11,47
|
-5,223
|
Nettomarge
|
-0,6%
|
-31,78%
|
-4,3%
|
-6,14%
|
-1,63%
|
-1,81%
|
-0,89%
|
-0,39%
|
WPA
2 |
-0,6100
|
-19,29
|
-3,190
|
-4,910
|
-1,340
|
-1,403
|
-0,7425
|
-0,3400
|
Free Cash Flow
1 |
29,92
|
-
|
5,031
|
-
|
-50,6
|
13,4
|
18,34
|
29,03
|
FCF-marge
|
2,28%
|
-
|
0,43%
|
-
|
-3,88%
|
1,07%
|
1,43%
|
2,16%
|
Kasstroomconversie (ebitda)
|
29,54%
|
-
|
7,92%
|
-
|
-
|
23,14%
|
25,96%
|
32,51%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
3/03/21
|
10/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
275,4
|
283,4
|
395,6
|
294,1
|
286,9
|
290,1
|
418
|
298,6
|
277,6
|
309
|
388,5
|
296,4
|
281
|
289,9
|
405,3
|
EBITDA
1 |
8,282
|
8,896
|
28,02
|
-
|
3,96
|
8,889
|
36,1
|
15,53
|
6,796
|
10,64
|
12,21
|
13,21
|
13,78
|
18,28
|
24,68
|
Bedrijfsresultaat (EBIT)
1 |
-10,58
|
-10,82
|
9,677
|
-5,205
|
-13,24
|
-8,69
|
4,337
|
10,26
|
-7,816
|
-3,894
|
-2,111
|
-1,452
|
-1,068
|
2,995
|
4,839
|
Operationele Marge
|
-3,84%
|
-3,82%
|
2,45%
|
-1,77%
|
-4,61%
|
-3%
|
1,04%
|
3,43%
|
-2,82%
|
-1,26%
|
-0,54%
|
-0,49%
|
-0,38%
|
1,03%
|
1,19%
|
Resultaat voor belastingen (EBT)
1 |
-15,01
|
-21,14
|
-3,043
|
-17,5
|
-12,61
|
-43,9
|
-3,08
|
4,078
|
-7,883
|
-13,88
|
-9,279
|
-6,307
|
-5,386
|
-0,6328
|
-1,197
|
Nettowinst (verlies)
1 |
-14,98
|
-21,31
|
-3,105
|
-17,93
|
-12,57
|
-44,2
|
-3,1
|
3,922
|
-8,161
|
-13,73
|
-9,46
|
-6,268
|
-5,346
|
-0,6318
|
-1,203
|
Nettomarge
|
-5,44%
|
-7,52%
|
-0,78%
|
-6,1%
|
-4,38%
|
-15,24%
|
-0,74%
|
1,31%
|
-2,94%
|
-4,44%
|
-2,43%
|
-2,11%
|
-1,9%
|
-0,22%
|
-0,3%
|
WPA
2 |
-0,9500
|
-1,360
|
-0,2000
|
-1,130
|
-0,7900
|
-2,780
|
-0,1900
|
0,2400
|
-0,5200
|
-0,8700
|
-0,6100
|
-0,4025
|
-0,3450
|
-0,0400
|
-0,0800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/21
|
10/03/22
|
26/05/22
|
10/08/22
|
2/11/22
|
28/02/23
|
24/05/23
|
17/08/23
|
1/11/23
|
28/02/24
|
29/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
177
|
155
|
-
|
158
|
159
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,746
x
|
-4,669
x
|
-
|
2,987
x
|
2,308
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
29,9
|
-
|
5,03
|
-
|
-50,6
|
13,4
|
18,3
|
29
|
ROE (netto-inkomsten/eigen vermogen)
|
2,17%
|
-67,4%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
27,90
|
7,760
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
4,470
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
57,3
|
22,1
|
42,3
|
-
|
49,4
|
30,7
|
32
|
40
|
Capex/omzet
|
4,36%
|
2,55%
|
3,64%
|
-
|
3,79%
|
2,45%
|
2,49%
|
2,98%
|
Datum van publicatie
|
25/02/20
|
3/03/21
|
10/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
8,89
USD Gemiddelde koersdoel
15,62
USD Spread / Gemiddelde doel +75,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,55% | 188 mld. | | +7,35% | 39,66 mld. | | -7,60% | 23,4 mld. | | -11,98% | 22,49 mld. | | +24,66% | 17,89 mld. | | -17,00% | 13,82 mld. | | +48,31% | 11,33 mld. | | -3,83% | 6,97 mld. | | +5,24% | 5,39 mld. |
Snelle service restaurants
|