Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,51
USD
|
-1,96%
|
|
-2,48%
|
-28,07%
|
Fiscaal tijdperk: Maart |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.603
|
250.160
|
178.842
|
158.548
|
-
|
-
|
Bedrijfswaarde
1 |
31.603
|
567.989
|
618.348
|
734.730
|
783.747
|
804.176
|
K/w-verhouding
|
-45,3
x
|
-14,8
x
|
-37,4
x
|
365
x
|
-157
x
|
50,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
-
|
3,52
x
|
1,99
x
|
1,79
x
|
1,49
x
|
1,26
x
|
Bedrijfswaarde/omzet
|
-
|
7,98
x
|
6,89
x
|
8,31
x
|
7,36
x
|
6,41
x
|
Bedrijfswaarde/EBITDA
|
-
|
10
x
|
9,94
x
|
11,3
x
|
9,93
x
|
8,42
x
|
Bedrijfswaarde/FCF
|
-
|
-11,6
x
|
-29,7
x
|
-20,1
x
|
-21
x
|
32,5
x
|
FCF Yield
|
-
|
-8,58%
|
-3,37%
|
-4,98%
|
-4,77%
|
3,07%
|
Price to Book
|
-
|
1,89
x
|
1,49
x
|
1,74
x
|
1,8
x
|
1,69
x
|
Aantal aandelen (in duizenden)
|
43.125
|
400.799
|
387.463
|
345.027
|
-
|
-
|
Referentieprijs
2 |
732,8
|
624,2
|
461,6
|
459,5
|
459,5
|
459,5
|
Datum van publicatie
|
22/06/21
|
14/06/22
|
6/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
71.149
|
89.721
|
88.397
|
106.501
|
125.380
|
EBITDA
1 |
-
|
56.716
|
62.235
|
64.969
|
78.893
|
95.541
|
Bedrijfsresultaat (EBIT)
1 |
-
|
41.893
|
46.146
|
45.672
|
55.204
|
69.821
|
Operationele Marge
|
-
|
58,88%
|
51,43%
|
51,67%
|
51,83%
|
55,69%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-12.560
|
-2.468
|
2.368
|
-933,8
|
7.287
|
Nettowinst (verlies)
1 |
-7.818
|
-16.617
|
-4.853
|
225,1
|
-25,01
|
7.095
|
Nettomarge
|
-
|
-23,36%
|
-5,41%
|
0,25%
|
-0,02%
|
5,66%
|
WPA
2 |
-16,16
|
-42,13
|
-12,34
|
1,258
|
-2,926
|
9,174
|
Free Cash Flow
1 |
-
|
-48.759
|
-20.811
|
-36.577
|
-37.398
|
24.720
|
FCF-marge
|
-
|
-68,53%
|
-23,2%
|
-41,38%
|
-35,11%
|
19,72%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
25,87%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
348,41%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/06/21
|
14/06/22
|
6/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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 |
15.517
|
21.336
|
13.719
|
18.099
|
25.181
|
22.254
|
16.056
|
26.000
|
24.950
|
21.492
|
15.223
|
20.180
|
26.478
|
EBITDA
1 |
13.467
|
18.213
|
10.763
|
13.184
|
20.320
|
18.127
|
11.669
|
12.051
|
18.879
|
17.999
|
12.171
|
14.163
|
22.093
|
Bedrijfsresultaat (EBIT)
1 |
10.306
|
14.942
|
6.746
|
9.518
|
17.611
|
14.161
|
7.614
|
7.897
|
15.885
|
12.327
|
5.649
|
7.809
|
16.891
|
Operationele Marge
|
66,42%
|
70,03%
|
49,17%
|
52,59%
|
69,94%
|
63,64%
|
47,42%
|
30,37%
|
63,67%
|
57,35%
|
37,11%
|
38,7%
|
63,79%
|
Resultaat voor belastingen (EBT)
1 |
1.485
|
-8.995
|
-4.699
|
-3.979
|
1.275
|
566,5
|
-3.559
|
-721
|
4.657
|
1.546
|
-5.034
|
-3.885
|
3.493
|
Nettowinst (verlies)
|
425
|
-10.333
|
-6.519
|
-3.667
|
-79,69
|
-971,1
|
-4.055
|
286
|
-
|
-
|
-4.772
|
-3.360
|
3.385
|
Nettomarge
|
2,74%
|
-48,43%
|
-47,51%
|
-20,26%
|
-0,32%
|
-4,36%
|
-25,26%
|
1,1%
|
-
|
-
|
-31,34%
|
-16,65%
|
12,78%
|
WPA
2 |
1,060
|
-54,27
|
-15,16
|
-9,362
|
-0,2391
|
-2,428
|
-12,41
|
0,0600
|
7,485
|
4,155
|
-13,00
|
-9,171
|
8,337
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/08/22
|
18/11/21
|
24/02/22
|
14/06/22
|
18/08/22
|
15/11/22
|
17/02/23
|
6/06/23
|
18/08/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
317.829
|
439.506
|
576.182
|
625.200
|
645.629
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
5,604
x
|
7,062
x
|
8,869
x
|
7,925
x
|
6,758
x
|
Free Cash Flow
1 |
-
|
-48.759
|
-20.811
|
-36.577
|
-37.398
|
24.720
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-17,9%
|
-4,28%
|
-1,08%
|
-4,04%
|
5,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-2,85%
|
-0,69%
|
-
|
-
|
0,8%
|
Totale activa
1 |
-
|
583.871
|
699.102
|
-
|
-
|
886.864
|
Nettoactief per aandeel
2 |
-
|
329,0
|
310,0
|
264,0
|
256,0
|
272,0
|
Cashflow per aandeel
2 |
-
|
118,0
|
172,0
|
28,50
|
30,40
|
65,60
|
Capex
1 |
-
|
92.368
|
86.452
|
183.319
|
85.602
|
117.834
|
Capex/omzet
|
-
|
129,82%
|
96,36%
|
207,38%
|
80,38%
|
93,98%
|
Datum van publicatie
|
22/06/21
|
14/06/22
|
6/06/23
|
-
|
-
|
-
|
Laatste slotkoers
459,5
INR Gemiddelde koersdoel
723
INR Spread / Gemiddelde doel +57,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -28,07% | 1,9 mld. | | +13,13% | 34,31 mld. | | +12,05% | 24,02 mld. | | -30,63% | 14,05 mld. | | -12,22% | 6,33 mld. | | -14,83% | 3,83 mld. | | -13,37% | 3,89 mld. | | +8,47% | 2,91 mld. | | -.--% | 2,89 mld. | | -15,72% | 2,65 mld. |
Hernieuwbare IPP's
|