Beurs gesloten -
Nasdaq Helsinki
17:29:46 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,3
EUR
|
-.--%
|
|
-0,96%
|
-40,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
96,08
|
131,6
|
153,1
|
159,5
|
177,1
|
106,1
|
-
|
-
|
Bedrijfswaarde
1 |
84,04
|
117,6
|
132,9
|
159,5
|
177,1
|
91,3
|
91,2
|
106,1
|
K/w-verhouding
|
18,4
x
|
17,5
x
|
16,5
x
|
13,8
x
|
18,3
x
|
11,7
x
|
10,8
x
|
10,1
x
|
Dividendrendement
|
6,06%
|
4,94%
|
4,93%
|
-
|
-
|
8,83%
|
9,32%
|
10,3%
|
Marktkapitalisatie/omzet
|
5,21
x
|
6,51
x
|
6,62
x
|
5,75
x
|
6,84
x
|
4,24
x
|
3,9
x
|
3,61
x
|
Bedrijfswaarde/omzet
|
4,56
x
|
5,81
x
|
5,75
x
|
5,75
x
|
6,84
x
|
3,65
x
|
3,35
x
|
3,61
x
|
Bedrijfswaarde/EBITDA
|
8,18
x
|
9,73
x
|
9,55
x
|
-
|
12,3
x
|
7,61
x
|
6,91
x
|
7,42
x
|
Bedrijfswaarde/FCF
|
9,43
x
|
12,3
x
|
11,5
x
|
-
|
-
|
10
x
|
9,5
x
|
10,1
x
|
FCF Yield
|
10,6%
|
8,13%
|
8,72%
|
-
|
-
|
9,97%
|
10,5%
|
9,9%
|
Price to Book
|
4,31
x
|
5,81
x
|
6,44
x
|
-
|
-
|
5,51
x
|
5,45
x
|
-
|
Aantal aandelen (in duizenden)
|
10.221
|
10.164
|
10.206
|
10.258
|
10.296
|
10.301
|
-
|
-
|
Referentieprijs
2 |
9,400
|
12,95
|
15,00
|
15,55
|
17,20
|
10,30
|
10,30
|
10,30
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
10/03/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18,43
|
20,23
|
23,11
|
27,73
|
25,87
|
25
|
27,2
|
29,4
|
EBITDA
1 |
10,27
|
12,09
|
13,91
|
-
|
14,35
|
12
|
13,2
|
14,3
|
Bedrijfsresultaat (EBIT)
1 |
6,954
|
9,811
|
11,8
|
15,13
|
12,56
|
11,4
|
12,4
|
13,4
|
Operationele Marge
|
37,74%
|
48,5%
|
51,05%
|
54,56%
|
48,54%
|
45,6%
|
45,59%
|
45,58%
|
Resultaat voor belastingen (EBT)
1 |
7,177
|
9,949
|
12,04
|
-
|
12,56
|
11,4
|
12,4
|
13,4
|
Nettowinst (verlies)
1 |
5,194
|
7,566
|
9,293
|
-
|
9,704
|
9,1
|
9,9
|
10,7
|
Nettomarge
|
28,19%
|
37,41%
|
40,2%
|
-
|
37,51%
|
36,4%
|
36,4%
|
36,39%
|
WPA
2 |
0,5100
|
0,7400
|
0,9100
|
1,130
|
0,9400
|
0,8800
|
0,9500
|
1,020
|
Free Cash Flow
1 |
8,912
|
9,562
|
11,58
|
-
|
-
|
9,1
|
9,6
|
10,5
|
FCF-marge
|
48,36%
|
47,27%
|
50,12%
|
-
|
-
|
36,4%
|
35,29%
|
35,71%
|
Kasstroomconversie (ebitda)
|
86,78%
|
79,1%
|
83,26%
|
-
|
-
|
75,83%
|
72,73%
|
73,43%
|
Kasstroomconversie (nettowinst)
|
171,59%
|
126,37%
|
124,67%
|
-
|
-
|
100%
|
96,97%
|
98,13%
|
Dividend per aandeel
2 |
0,5700
|
0,6400
|
0,7400
|
-
|
-
|
0,9100
|
0,9600
|
1,060
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
10/03/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
10,35
|
9,904
|
10,32
|
10,4
|
12,72
|
13,66
|
14,07
|
13,45
|
12,42
|
12,2
|
12,8
|
EBITDA
1 |
6,438
|
-
|
6,072
|
-
|
7,638
|
8,812
|
-
|
7,878
|
6,467
|
6
|
6,1
|
Bedrijfsresultaat (EBIT)
1 |
4,651
|
5,794
|
4,881
|
5,234
|
6,566
|
7,725
|
7,457
|
6,748
|
5,811
|
5,7
|
5,7
|
Operationele Marge
|
44,94%
|
58,5%
|
47,28%
|
50,34%
|
51,64%
|
56,54%
|
52,99%
|
50,16%
|
46,79%
|
46,72%
|
44,53%
|
Resultaat voor belastingen (EBT)
1 |
4,769
|
-
|
4,956
|
-
|
6,705
|
7,674
|
-
|
6,748
|
5,811
|
5,7
|
5,7
|
Nettowinst (verlies)
1 |
3,586
|
-
|
3,769
|
-
|
5,197
|
5,922
|
-
|
5,178
|
4,526
|
4,5
|
4,6
|
Nettomarge
|
34,65%
|
-
|
36,51%
|
-
|
40,87%
|
43,35%
|
-
|
38,5%
|
36,44%
|
36,89%
|
35,94%
|
WPA
2 |
0,3500
|
0,3700
|
0,3700
|
0,4000
|
0,5100
|
0,5800
|
0,5600
|
0,5000
|
0,4400
|
0,4300
|
0,4400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/03/20
|
27/08/20
|
4/03/21
|
26/08/21
|
10/03/22
|
25/08/22
|
16/02/23
|
24/08/23
|
14/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
12
|
14,1
|
20,2
|
-
|
-
|
14,8
|
14,9
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8,91
|
9,56
|
11,6
|
-
|
-
|
9,1
|
9,6
|
10,5
|
ROE (netto-inkomsten/eigen vermogen)
|
22,5%
|
33,8%
|
40,4%
|
-
|
-
|
43,7%
|
50,5%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,180
|
2,230
|
2,330
|
-
|
-
|
1,870
|
1,890
|
-
|
Cashflow per aandeel
2 |
0,8900
|
0,9400
|
1,140
|
-
|
-
|
0,9800
|
1,010
|
-
|
Capex
1 |
0,15
|
-
|
0,05
|
-
|
-
|
1,1
|
0,9
|
0,9
|
Capex/omzet
|
0,82%
|
-
|
0,21%
|
-
|
-
|
4,4%
|
3,31%
|
3,06%
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
10/03/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
10,3
EUR Gemiddelde koersdoel
12
EUR Spread / Gemiddelde doel +16,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -40,12% | 113 mln. | | -5,87% | 112 mld. | | -7,01% | 84,95 mld. | | +16,30% | 61,67 mld. | | +6,06% | 60,84 mld. | | +9,01% | 42,24 mld. | | +10,58% | 41,01 mld. | | +17,51% | 34,74 mld. | | +3,66% | 24,47 mld. | | -4,88% | 21,86 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|