Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,64
USD
|
+13,95%
|
|
+12,09%
|
+21,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
443,1
|
241,3
|
209,3
|
327
|
243,4
|
292,6
|
-
|
Bedrijfswaarde
1 |
376,4
|
181
|
172,9
|
327
|
243,4
|
292,6
|
292,6
|
K/w-verhouding
|
8,28
x
|
-7,9
x
|
-164
x
|
15,5
x
|
10,2
x
|
17,9
x
|
12,7
x
|
Dividendrendement
|
2,89%
|
5,16%
|
6,41%
|
4,23%
|
5,65%
|
4,98%
|
4,98%
|
Marktkapitalisatie/omzet
|
1,83
x
|
2,34
x
|
1,31
x
|
1,02
x
|
0,83
x
|
1,13
x
|
0,99
x
|
Bedrijfswaarde/omzet
|
1,83
x
|
2,34
x
|
1,31
x
|
1,02
x
|
0,83
x
|
1,13
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
3,93
x
|
9,43
x
|
6,96
x
|
3,9
x
|
2,52
x
|
3,2
x
|
2,75
x
|
Bedrijfswaarde/FCF
|
5,54
x
|
6,16
x
|
-66,1
x
|
-24,4
x
|
9,53
x
|
4,49
x
|
4,12
x
|
FCF Yield
|
18,1%
|
16,2%
|
-1,51%
|
-4,1%
|
10,5%
|
22,3%
|
24,3%
|
Price to Book
|
2,48
x
|
1,81
x
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
31.648
|
29.647
|
31.957
|
32.935
|
30.581
|
30.351
|
-
|
Referentieprijs
2 |
14,00
|
8,140
|
6,550
|
9,930
|
7,960
|
9,640
|
9,640
|
Datum van publicatie
|
18/02/20
|
21/02/21
|
21/02/22
|
22/02/23
|
26/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
241,7
|
103
|
159,2
|
320
|
292,9
|
259,4
|
295,2
|
EBITDA
1 |
112,9
|
25,59
|
30,07
|
83,78
|
96,69
|
91,5
|
106,3
|
Bedrijfsresultaat (EBIT)
1 |
85,96
|
-6,165
|
-2,354
|
47,26
|
60,51
|
45,5
|
63,3
|
Operationele Marge
|
35,57%
|
-5,99%
|
-1,48%
|
14,77%
|
20,65%
|
17,54%
|
21,44%
|
Resultaat voor belastingen (EBT)
1 |
107,3
|
-60,06
|
-0,634
|
41,32
|
46,6
|
41,9
|
59,6
|
Nettowinst (verlies)
1 |
52,01
|
-29,34
|
-0,868
|
21,16
|
24,34
|
16,4
|
23,3
|
Nettomarge
|
21,52%
|
-28,49%
|
-0,55%
|
6,61%
|
8,31%
|
6,32%
|
7,89%
|
WPA
2 |
1,690
|
-1,030
|
-0,0400
|
0,6400
|
0,7800
|
0,5400
|
0,7600
|
Free Cash Flow
1 |
80,02
|
39,19
|
-3,165
|
-13,42
|
25,54
|
65,2
|
71
|
FCF-marge
|
33,11%
|
38,06%
|
-1,99%
|
-4,19%
|
8,72%
|
25,13%
|
24,05%
|
Kasstroomconversie (ebitda)
|
70,89%
|
153,15%
|
-
|
-
|
26,41%
|
71,26%
|
66,79%
|
Kasstroomconversie (nettowinst)
|
153,86%
|
-
|
-
|
-
|
104,93%
|
397,56%
|
304,72%
|
Dividend per aandeel
2 |
0,4050
|
0,4200
|
0,4200
|
0,4200
|
0,4500
|
0,4800
|
0,4800
|
Datum van publicatie
|
18/02/20
|
21/02/21
|
21/02/22
|
22/02/23
|
26/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
45,96
|
56,92
|
86,71
|
92,32
|
84,05
|
82,72
|
77,2
|
69,68
|
63,35
|
67,89
|
63,35
|
66,4
|
67,2
|
64
|
69
|
EBITDA
1 |
9,787
|
15,74
|
21,06
|
23,93
|
23,04
|
25,12
|
26,82
|
23,43
|
21,32
|
22,69
|
22,7
|
24,1
|
23,9
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1,561
|
7,218
|
12,41
|
14,66
|
12,96
|
14,72
|
13,86
|
12,33
|
11,8
|
10,54
|
11,1
|
12,6
|
12,4
|
-
|
-
|
Operationele Marge
|
3,4%
|
12,68%
|
14,32%
|
15,88%
|
15,42%
|
17,8%
|
17,95%
|
17,7%
|
18,63%
|
15,52%
|
17,52%
|
18,98%
|
18,45%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1,652
|
7,334
|
10,23
|
13,84
|
9,901
|
14,42
|
14,9
|
8,943
|
8,329
|
9,157
|
10,2
|
11,7
|
11,5
|
-
|
-
|
Nettowinst (verlies)
1 |
0,638
|
3,502
|
5,453
|
7,406
|
4,796
|
7,569
|
7,532
|
4,934
|
4,301
|
4,317
|
4
|
4,6
|
4,5
|
-
|
-
|
Nettomarge
|
1,39%
|
6,15%
|
6,29%
|
8,02%
|
5,71%
|
9,15%
|
9,76%
|
7,08%
|
6,79%
|
6,36%
|
6,31%
|
6,93%
|
6,7%
|
-
|
-
|
WPA
2 |
0,0100
|
0,1100
|
0,1600
|
0,2200
|
0,1500
|
0,2300
|
0,2400
|
0,1600
|
0,1400
|
0,1400
|
0,1300
|
0,1500
|
0,1500
|
-
|
-
|
Dividend per aandeel
2 |
0,1050
|
0,1050
|
0,1050
|
0,1050
|
0,1050
|
0,1100
|
0,1100
|
0,1100
|
0,1200
|
-
|
0,1000
|
0,1000
|
0,1000
|
-
|
-
|
Datum van publicatie
|
21/02/22
|
28/04/22
|
1/08/22
|
31/10/22
|
22/02/23
|
1/05/23
|
27/07/23
|
26/10/23
|
26/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
66,7
|
60,4
|
36,4
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
80
|
39,2
|
-3,17
|
-13,4
|
25,5
|
65,2
|
71
|
ROE (netto-inkomsten/eigen vermogen)
|
27,1%
|
-2,85%
|
-1,26%
|
17%
|
11,5%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
13%
|
-1,45%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
399,7
|
2.026
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
5,650
|
4,510
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
3,810
|
1,520
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
34,9
|
4,66
|
19,6
|
81,4
|
64,4
|
14
|
15
|
Capex/omzet
|
14,42%
|
4,53%
|
12,34%
|
25,44%
|
21,98%
|
5,4%
|
5,08%
|
Datum van publicatie
|
18/02/20
|
21/02/21
|
21/02/22
|
22/02/23
|
26/02/24
|
-
|
-
|
Laatste slotkoers
9,64
USD Gemiddelde koersdoel
11,33
USD Spread / Gemiddelde doel +17,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,11% | 293 mln. | | -5,46% | 70,32 mld. | | +6,61% | 34,12 mld. | | -3,92% | 32,77 mld. | | +32,03% | 11,46 mld. | | +30,81% | 9,36 mld. | | -6,95% | 7,46 mld. | | +19,34% | 6,64 mld. | | +46,67% | 5,86 mld. | | +32,74% | 5,04 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|