Beurs gesloten -
Borsa Italiana
17:44:59 08-05-2024
|
Nabeurs
21:59:55
|
42,4
EUR
|
-0,12%
|
|
42,45
|
+0,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
551,1
|
568,3
|
1.305
|
1.281
|
1.471
|
1.476
|
-
|
-
|
Bedrijfswaarde
1 |
560,2
|
564,5
|
1.266
|
1.180
|
1.330
|
1.324
|
1.280
|
1.216
|
K/w-verhouding
|
20,4
x
|
16,5
x
|
25,8
x
|
17,4
x
|
-
|
14,8
x
|
13,1
x
|
12,5
x
|
Dividendrendement
|
-
|
1,82%
|
1,58%
|
1,79%
|
2,36%
|
2,64%
|
2,63%
|
2,93%
|
Marktkapitalisatie/omzet
|
1,21
x
|
1,24
x
|
2,23
x
|
1,73
x
|
1,75
x
|
1,58
x
|
1,49
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
1,23
x
|
1,23
x
|
2,16
x
|
1,59
x
|
1,58
x
|
1,42
x
|
1,29
x
|
1,16
x
|
Bedrijfswaarde/EBITDA
|
8,49
x
|
8,15
x
|
13,4
x
|
9,06
x
|
8,43
x
|
7,8
x
|
6,55
x
|
6,02
x
|
Bedrijfswaarde/FCF
|
313
x
|
37,8
x
|
26,3
x
|
14,7
x
|
20,1
x
|
18,3
x
|
15,7
x
|
12,5
x
|
FCF Yield
|
0,32%
|
2,64%
|
3,81%
|
6,79%
|
4,97%
|
5,45%
|
6,35%
|
8%
|
Price to Book
|
3,36
x
|
3,06
x
|
5,71
x
|
4,47
x
|
-
|
3,49
x
|
2,92
x
|
2,52
x
|
Aantal aandelen (in duizenden)
|
34.500
|
34.441
|
34.441
|
34.661
|
34.732
|
34.805
|
-
|
-
|
Referentieprijs
2 |
15,97
|
16,50
|
37,90
|
36,95
|
42,35
|
42,45
|
42,45
|
42,45
|
Datum van publicatie
|
13/03/20
|
16/03/21
|
10/03/22
|
14/03/23
|
15/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
455,9
|
457,7
|
585,9
|
740,7
|
840,2
|
933,5
|
993,2
|
1.048
|
EBITDA
1 |
66,02
|
69,24
|
94,63
|
130,2
|
157,8
|
169,6
|
195,4
|
202
|
Bedrijfsresultaat (EBIT)
1 |
49,15
|
49,03
|
72,19
|
102,7
|
125,9
|
142,2
|
162,9
|
167,6
|
Operationele Marge
|
10,78%
|
10,71%
|
12,32%
|
13,87%
|
14,98%
|
15,23%
|
16,4%
|
16%
|
Resultaat voor belastingen (EBT)
1 |
37,88
|
46,89
|
71,01
|
102,3
|
129,7
|
140,4
|
155,8
|
168
|
Nettowinst (verlies)
1 |
27,03
|
34,51
|
51,01
|
74,15
|
92,84
|
100,6
|
112,5
|
120,9
|
Nettomarge
|
5,93%
|
7,54%
|
8,71%
|
10,01%
|
11,05%
|
10,78%
|
11,32%
|
11,54%
|
WPA
2 |
0,7830
|
1,000
|
1,470
|
2,120
|
-
|
2,866
|
3,228
|
3,395
|
Free Cash Flow
1 |
1,787
|
14,93
|
48,2
|
80,11
|
66,07
|
72,2
|
81,3
|
97,35
|
FCF-marge
|
0,39%
|
3,26%
|
8,23%
|
10,82%
|
7,86%
|
7,73%
|
8,19%
|
9,29%
|
Kasstroomconversie (ebitda)
|
2,71%
|
21,56%
|
50,94%
|
61,52%
|
41,86%
|
42,57%
|
41,6%
|
48,19%
|
Kasstroomconversie (nettowinst)
|
6,61%
|
43,25%
|
94,5%
|
108,03%
|
71,17%
|
71,77%
|
72,29%
|
80,52%
|
Dividend per aandeel
2 |
-
|
0,3000
|
0,6000
|
0,6600
|
1,000
|
1,120
|
1,115
|
1,243
|
Datum van publicatie
|
13/03/20
|
16/03/21
|
10/03/22
|
14/03/23
|
15/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
263,6
|
164,8
|
164,4
|
344,9
|
199,2
|
196,6
|
183,7
|
204,7
|
388,4
|
237,6
|
170,8
|
EBITDA
1 |
39,95
|
28,68
|
25,89
|
-
|
36,49
|
37,12
|
31,26
|
36,59
|
67,84
|
46,18
|
43,81
|
Bedrijfsresultaat (EBIT)
1 |
29,79
|
22,34
|
19,82
|
-
|
29,81
|
28,63
|
24,18
|
28,96
|
53,13
|
38,19
|
34,56
|
Operationele Marge
|
11,3%
|
13,55%
|
12,05%
|
-
|
14,97%
|
14,56%
|
13,16%
|
14,15%
|
13,68%
|
16,08%
|
20,24%
|
Resultaat voor belastingen (EBT)
|
29,17
|
22,12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
21,24
|
15,57
|
13,98
|
32,46
|
19,78
|
21,91
|
17,21
|
21,84
|
39,04
|
27,9
|
25,9
|
Nettomarge
|
8,06%
|
9,45%
|
8,51%
|
9,41%
|
9,93%
|
11,14%
|
9,37%
|
10,67%
|
10,05%
|
11,74%
|
15,17%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/09/21
|
4/11/21
|
5/05/22
|
1/09/22
|
8/11/22
|
14/03/23
|
11/05/23
|
3/08/23
|
3/08/23
|
9/11/23
|
15/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9,1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
3,83
|
39
|
100
|
140
|
152
|
196
|
259
|
Hefboom (schuld/ebitda)
|
0,1378
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,79
|
14,9
|
48,2
|
80,1
|
66,1
|
72,2
|
81,3
|
97,4
|
ROE (netto-inkomsten/eigen vermogen)
|
20,6%
|
20,5%
|
24,6%
|
28,7%
|
-
|
24,8%
|
23,2%
|
21,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
4,750
|
5,380
|
6,640
|
8,260
|
-
|
12,20
|
14,50
|
16,80
|
Cashflow per aandeel
2 |
1,650
|
1,330
|
2,820
|
4,150
|
-
|
3,840
|
3,390
|
4,520
|
Capex
1 |
51,4
|
30,8
|
49,6
|
65
|
51,1
|
49,8
|
53,4
|
50,8
|
Capex/omzet
|
11,27%
|
6,73%
|
8,47%
|
8,78%
|
6,08%
|
5,33%
|
5,37%
|
4,85%
|
Datum van publicatie
|
13/03/20
|
16/03/21
|
10/03/22
|
14/03/23
|
15/03/24
|
-
|
-
|
-
|
Laatste slotkoers
42,4
EUR Gemiddelde koersdoel
51,65
EUR Spread / Gemiddelde doel +21,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,12% | 1,59 mld. | | +3,04% | 1,12 mld. | | +0,20% | 1,05 mld. | | -35,04% | 704 mln. | | +15,07% | 547 mln. | | +6,05% | 420 mln. | | -12,59% | 342 mln. | | -8,74% | 165 mln. | | +3,91% | 54,23 mln. | | +19,35% | 50,5 mln. |
Zeiljachten & Motorboten
|