Beurs gesloten -
Nasdaq
22:30:01 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,12
USD
|
+25,35%
|
|
+31,81%
|
+67,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
223,8
|
368,7
|
946,8
|
203,1
|
141,8
|
238,2
|
-
|
Bedrijfswaarde
1 |
215,4
|
353,1
|
929,4
|
195,4
|
141,8
|
238,2
|
238,2
|
K/w-verhouding
|
70,2
x
|
29,2
x
|
137
x
|
175
x
|
-14,6
x
|
299
x
|
39,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,62
x
|
6,28
x
|
11,7
x
|
1,99
x
|
1,2
x
|
2,07
x
|
2,42
x
|
Bedrijfswaarde/omzet
|
4,62
x
|
6,28
x
|
11,7
x
|
1,99
x
|
1,2
x
|
2,07
x
|
2,42
x
|
Bedrijfswaarde/EBITDA
|
36,1
x
|
40,5
x
|
71,4
x
|
17,6
x
|
11,6
x
|
20,6
x
|
14,6
x
|
Bedrijfswaarde/FCF
|
55,1
x
|
45,9
x
|
115
x
|
39,2
x
|
14,6
x
|
17,9
x
|
19,5
x
|
FCF Yield
|
1,81%
|
2,18%
|
0,87%
|
2,55%
|
6,83%
|
5,58%
|
5,13%
|
Price to Book
|
40,8
x
|
17,9
x
|
32,1
x
|
6,26
x
|
5,73
x
|
10,3
x
|
9,06
x
|
Aantal aandelen (in duizenden)
|
13.863
|
14.041
|
14.413
|
14.530
|
14.754
|
14.776
|
-
|
Referentieprijs
2 |
16,14
|
26,26
|
65,69
|
13,98
|
9,610
|
16,12
|
16,12
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
24/02/22
|
9/03/23
|
7/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
48,45
|
58,68
|
81,19
|
101,9
|
117,7
|
115,3
|
98,36
|
EBITDA
1 |
6,196
|
9,103
|
13,25
|
11,52
|
12,21
|
11,58
|
16,37
|
Bedrijfsresultaat (EBIT)
1 |
3,415
|
5,492
|
6,009
|
2,077
|
-2,073
|
2,164
|
7,808
|
Operationele Marge
|
7,05%
|
9,36%
|
7,4%
|
2,04%
|
-1,76%
|
1,88%
|
7,94%
|
Resultaat voor belastingen (EBT)
1 |
3,372
|
5,413
|
5,939
|
1,944
|
1,639
|
2,051
|
7,808
|
Nettowinst (verlies)
1 |
3,324
|
13,17
|
7,159
|
1,177
|
-9,752
|
0,8114
|
6,266
|
Nettomarge
|
6,86%
|
22,44%
|
8,82%
|
1,16%
|
-8,29%
|
0,7%
|
6,37%
|
WPA
2 |
0,2300
|
0,9000
|
0,4800
|
0,0800
|
-0,6600
|
0,0540
|
0,4075
|
Free Cash Flow
1 |
4,058
|
8,027
|
8,243
|
5,186
|
9,679
|
13,3
|
12,22
|
FCF-marge
|
8,37%
|
13,68%
|
10,15%
|
5,09%
|
8,22%
|
11,53%
|
12,43%
|
Kasstroomconversie (ebitda)
|
65,49%
|
88,18%
|
62,19%
|
45,03%
|
79,29%
|
114,82%
|
74,68%
|
Kasstroomconversie (nettowinst)
|
122,08%
|
60,96%
|
115,14%
|
440,48%
|
-
|
1.639,14%
|
195,04%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
24/02/22
|
9/03/23
|
7/03/24
|
-
|
-
|
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 |
22,43
|
22,44
|
25,06
|
26,6
|
27,81
|
28,45
|
29,31
|
29,47
|
30,61
|
29,72
|
29,6
|
28,17
|
27,83
|
24
|
23,65
|
EBITDA
1 |
2,741
|
1,783
|
2,635
|
3,129
|
3,968
|
2,035
|
3,232
|
2,897
|
4,041
|
3,507
|
2,318
|
2,843
|
3,019
|
3,8
|
4,6
|
Bedrijfsresultaat (EBIT)
1 |
0,6632
|
-0,1764
|
0,4732
|
0,5005
|
1,28
|
-0,6782
|
-0,3746
|
-0,898
|
-0,1474
|
1,09
|
-0,315
|
0,3166
|
0,6264
|
1,45
|
2,4
|
Operationele Marge
|
2,96%
|
-0,79%
|
1,89%
|
1,88%
|
4,6%
|
-2,38%
|
-1,28%
|
-3,05%
|
-0,48%
|
3,67%
|
-1,06%
|
1,12%
|
2,25%
|
6,04%
|
10,15%
|
Resultaat voor belastingen (EBT)
1 |
0,6474
|
-0,1926
|
0,4539
|
0,4752
|
1,207
|
3,143
|
-0,4811
|
-0,9043
|
-0,1439
|
1,126
|
-0,33
|
0,3016
|
0,6114
|
1,45
|
2,4
|
Nettowinst (verlies)
1 |
0,2236
|
-0,2058
|
0,3447
|
0,4911
|
0,5472
|
2,301
|
-0,1904
|
-0,7163
|
-11,04
|
0,947
|
-0,3278
|
0,1348
|
0,3664
|
1,15
|
1,95
|
Nettomarge
|
1%
|
-0,92%
|
1,38%
|
1,85%
|
1,97%
|
8,09%
|
-0,65%
|
-2,43%
|
-36,07%
|
3,19%
|
-1,11%
|
0,48%
|
1,32%
|
4,79%
|
8,25%
|
WPA
2 |
0,0100
|
-0,0100
|
0,0200
|
0,0300
|
0,0400
|
0,1500
|
-0,0100
|
-0,0500
|
-0,7500
|
0,0600
|
-0,0200
|
0,0100
|
0,0240
|
0,0750
|
0,1250
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
9/03/23
|
4/05/23
|
13/09/23
|
9/11/23
|
7/03/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
8,4
|
15,6
|
17,4
|
7,75
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4,06
|
8,03
|
8,24
|
5,19
|
9,68
|
13,3
|
12,2
|
ROE (netto-inkomsten/eigen vermogen)
|
103%
|
99,5%
|
28,6%
|
3,8%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
0,4000
|
1,470
|
2,050
|
2,230
|
1,680
|
1,560
|
1,780
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
3,48
|
3,16
|
6,99
|
5,9
|
5
|
4,85
|
1,8
|
Capex/omzet
|
7,19%
|
5,38%
|
8,61%
|
5,79%
|
4,25%
|
4,2%
|
1,83%
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
24/02/22
|
9/03/23
|
7/03/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,12
USD Gemiddelde koersdoel
13,38
USD Spread / Gemiddelde doel -17,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +67,74% | 238 mln. | | +13,70% | 80,61 mld. | | -29,20% | 70,18 mld. | | +9,86% | 29,08 mld. | | -11,43% | 16,97 mld. | | -0,43% | 16,96 mld. | | -0,31% | 15,26 mld. | | +3,42% | 12,41 mld. | | -30,70% | 11,95 mld. | | -6,75% | 11,93 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|