Beurs gesloten -
Nasdaq Helsinki
16:42:35 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,2
EUR
|
-0,73%
|
|
-0,73%
|
-14,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
63,84
|
92,75
|
102,5
|
130,9
|
78,29
|
66,52
|
-
|
-
|
Bedrijfswaarde
1 |
69,63
|
84,76
|
102,5
|
128,9
|
72,49
|
67,32
|
63,52
|
66,52
|
K/w-verhouding
|
25,3
x
|
21
x
|
20
x
|
32,9
x
|
15,8
x
|
16,7
x
|
12,6
x
|
10,4
x
|
Dividendrendement
|
3,95%
|
2,11%
|
1,23%
|
1,24%
|
2,7%
|
3,66%
|
4,27%
|
4,88%
|
Marktkapitalisatie/omzet
|
0,79
x
|
1,11
x
|
1,03
x
|
1,11
x
|
0,64
x
|
0,57
x
|
0,53
x
|
0,49
x
|
Bedrijfswaarde/omzet
|
0,86
x
|
1,02
x
|
1,03
x
|
1,09
x
|
0,59
x
|
0,57
x
|
0,51
x
|
0,49
x
|
Bedrijfswaarde/EBITDA
|
9,81
x
|
9,29
x
|
-
|
8,64
x
|
5,99
x
|
5,96
x
|
5
x
|
4,75
x
|
Bedrijfswaarde/FCF
|
10,5
x
|
8,46
x
|
-
|
9,53
x
|
10,8
x
|
11,4
x
|
9,21
x
|
8,53
x
|
FCF Yield
|
9,5%
|
11,8%
|
-
|
10,5%
|
9,29%
|
8,76%
|
10,9%
|
11,7%
|
Price to Book
|
3,1
x
|
4,3
x
|
-
|
3,25
x
|
1,87
x
|
1,51
x
|
1,42
x
|
-
|
Aantal aandelen (in duizenden)
|
7.000
|
7.000
|
7.020
|
8.130
|
8.138
|
8.112
|
-
|
-
|
Referentieprijs
2 |
9,120
|
13,25
|
14,60
|
16,10
|
9,620
|
8,200
|
8,200
|
8,200
|
Datum van publicatie
|
27/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
80,54
|
83,31
|
99,28
|
118,3
|
122,7
|
117,5
|
125,5
|
135
|
EBITDA
1 |
7,096
|
9,123
|
-
|
14,93
|
12,11
|
11,3
|
12,7
|
14
|
Bedrijfsresultaat (EBIT)
1 |
3,733
|
5,317
|
7,565
|
10,15
|
6,909
|
6,3
|
7,6
|
8,8
|
Operationele Marge
|
4,63%
|
6,38%
|
7,62%
|
8,58%
|
5,63%
|
5,36%
|
6,06%
|
6,52%
|
Resultaat voor belastingen (EBT)
1 |
3,317
|
6,287
|
6,377
|
5,427
|
5,536
|
5,2
|
6,8
|
8,1
|
Nettowinst (verlies)
1 |
2,553
|
4,401
|
-
|
3,748
|
4,986
|
4
|
5,3
|
6,4
|
Nettomarge
|
3,17%
|
5,28%
|
-
|
3,17%
|
4,06%
|
3,4%
|
4,22%
|
4,74%
|
WPA
2 |
0,3600
|
0,6300
|
0,7300
|
0,4900
|
0,6100
|
0,4900
|
0,6500
|
0,7900
|
Free Cash Flow
1 |
6,614
|
10,02
|
-
|
13,53
|
6,733
|
5,9
|
6,9
|
7,8
|
FCF-marge
|
8,21%
|
12,02%
|
-
|
11,44%
|
5,49%
|
5,02%
|
5,5%
|
5,78%
|
Kasstroomconversie (ebitda)
|
93,21%
|
109,78%
|
-
|
90,65%
|
55,61%
|
52,21%
|
54,33%
|
55,71%
|
Kasstroomconversie (nettowinst)
|
259,07%
|
227,56%
|
-
|
361,05%
|
135,04%
|
147,5%
|
130,19%
|
121,88%
|
Dividend per aandeel
2 |
0,3600
|
0,2800
|
0,1800
|
0,2000
|
0,2600
|
0,3000
|
0,3500
|
0,4000
|
Datum van publicatie
|
27/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
39,85
|
44,02
|
39,29
|
-
|
50,54
|
29,44
|
58,88
|
59,46
|
-
|
57,41
|
59,5
|
57,9
|
EBITDA
|
3,559
|
4,422
|
4,701
|
-
|
-
|
-
|
-
|
6,894
|
-
|
5,293
|
5,2
|
6,1
|
Bedrijfsresultaat (EBIT)
1 |
1,856
|
2,506
|
2,811
|
-
|
4,21
|
2,85
|
5,704
|
4,445
|
4,149
|
2,763
|
2,7
|
3,6
|
Operationele Marge
|
4,66%
|
5,69%
|
7,16%
|
-
|
8,33%
|
9,68%
|
9,69%
|
7,48%
|
-
|
4,81%
|
4,54%
|
6,22%
|
Resultaat voor belastingen (EBT)
|
1,564
|
5,084
|
1,203
|
-
|
3,677
|
-
|
-
|
1,211
|
4,564
|
0,976
|
2,1
|
3
|
Nettowinst (verlies)
|
1,221
|
4,499
|
-0,098
|
-
|
-
|
-
|
-
|
0,633
|
-
|
1,447
|
1,7
|
2,3
|
Nettomarge
|
3,06%
|
10,22%
|
-0,25%
|
-
|
-
|
-
|
-
|
1,06%
|
-
|
2,52%
|
2,86%
|
3,97%
|
WPA
|
0,1700
|
0,6400
|
-0,0100
|
0,2900
|
0,4400
|
-
|
0,4400
|
0,0800
|
0,3800
|
0,1800
|
0,2000
|
0,2900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
0,1800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
12/08/20
|
19/02/21
|
18/08/21
|
18/02/22
|
18/08/22
|
18/08/22
|
17/02/23
|
16/08/23
|
27/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5,79
|
-
|
-
|
-
|
-
|
0,8
|
-
|
-
|
Nettokaspositie
1 |
-
|
7,99
|
-
|
1,95
|
5,8
|
-
|
3
|
-
|
Hefboom (schuld/ebitda)
|
0,8154
x
|
-
|
-
|
-
|
-
|
0,0708
x
|
-
|
-
|
Free Cash Flow
1 |
6,61
|
10
|
-
|
13,5
|
6,73
|
5,9
|
6,9
|
7,8
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
20,9%
|
-
|
11,5%
|
12,1%
|
9,2%
|
11,7%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,940
|
3,080
|
-
|
4,960
|
5,150
|
5,420
|
5,770
|
-
|
Cashflow per aandeel
2 |
0,9900
|
0,7000
|
-
|
1,890
|
0,9200
|
1,220
|
1,360
|
-
|
Capex
1 |
0,33
|
0,19
|
-
|
-
|
0,76
|
4
|
4,2
|
4,4
|
Capex/omzet
|
0,41%
|
0,23%
|
-
|
-
|
0,62%
|
3,4%
|
3,35%
|
3,26%
|
Datum van publicatie
|
27/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
8,2
EUR Gemiddelde koersdoel
9,3
EUR Spread / Gemiddelde doel +13,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,76% | 72,2 mln. | | +5,06% | 5,79 mld. | | +34,70% | 1,41 mld. | | -25,08% | 641 mln. | | -47,47% | 630 mln. | | -10,53% | 460 mln. | | -4,34% | 429 mln. | | +12,35% | 361 mln. | | -7,75% | 293 mln. | | -33,88% | 226 mln. |
Computerprogrammering
|