Beurs gesloten -
Nasdaq
22:30:01 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,96
USD
|
+3,60%
|
|
-1,31%
|
-24,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.888
|
3.991
|
5.558
|
2.368
|
1.998
|
1.513
|
-
|
-
|
Bedrijfswaarde
1 |
1.803
|
3.991
|
5.558
|
2.368
|
1.998
|
1.513
|
1.513
|
1.513
|
K/w-verhouding
|
137
x
|
225
x
|
101
x
|
94,3
x
|
37,8
x
|
108
x
|
36,5
x
|
15,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,18
x
|
13,5
x
|
15,5
x
|
5,93
x
|
4,93
x
|
4,53
x
|
4
x
|
3,03
x
|
Bedrijfswaarde/omzet
|
7,18
x
|
13,5
x
|
15,5
x
|
5,93
x
|
4,93
x
|
4,53
x
|
4
x
|
3,03
x
|
Bedrijfswaarde/EBITDA
|
78,1
x
|
140
x
|
82,6
x
|
49,9
x
|
25,8
x
|
35,5
x
|
15,6
x
|
9,8
x
|
Bedrijfswaarde/FCF
|
194
x
|
677
x
|
832
x
|
-57,7
x
|
-
|
35,3
x
|
56,8
x
|
-
|
FCF Yield
|
0,52%
|
0,15%
|
0,12%
|
-1,73%
|
-
|
2,83%
|
1,76%
|
-
|
Price to Book
|
6,54
x
|
11,5
x
|
13,2
x
|
5,2
x
|
3,74
x
|
2,73
x
|
2,56
x
|
-
|
Aantal aandelen (in duizenden)
|
40.404
|
43.275
|
43.768
|
44.049
|
44.450
|
44.547
|
-
|
-
|
Referentieprijs
2 |
46,72
|
92,22
|
127,0
|
53,75
|
44,94
|
33,96
|
33,96
|
33,96
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
263
|
296,6
|
359,4
|
399,1
|
405,1
|
333,9
|
378,7
|
500
|
EBITDA
1 |
24,16
|
28,42
|
67,31
|
47,48
|
77,48
|
42,6
|
97,1
|
154,4
|
Bedrijfsresultaat (EBIT)
1 |
13,82
|
17,37
|
55,6
|
27,2
|
51,36
|
9
|
55,1
|
107,2
|
Operationele Marge
|
5,26%
|
5,86%
|
15,47%
|
6,82%
|
12,68%
|
2,7%
|
14,55%
|
21,44%
|
Resultaat voor belastingen (EBT)
1 |
14,89
|
18,46
|
56,8
|
28,69
|
60,24
|
21,6
|
68,8
|
124,1
|
Nettowinst (verlies)
1 |
14,1
|
17,91
|
56,62
|
25,45
|
53,6
|
12,57
|
40,33
|
101,1
|
Nettomarge
|
5,36%
|
6,04%
|
15,76%
|
6,38%
|
13,23%
|
3,76%
|
10,65%
|
20,22%
|
WPA
2 |
0,3400
|
0,4100
|
1,260
|
0,5700
|
1,190
|
0,3150
|
0,9300
|
2,210
|
Free Cash Flow
1 |
9,723
|
5,894
|
6,683
|
-41,03
|
-
|
42,8
|
26,65
|
-
|
FCF-marge
|
3,7%
|
1,99%
|
1,86%
|
-10,28%
|
-
|
12,82%
|
7,04%
|
-
|
Kasstroomconversie (ebitda)
|
40,25%
|
20,74%
|
9,93%
|
-
|
-
|
100,47%
|
27,45%
|
-
|
Kasstroomconversie (nettowinst)
|
68,97%
|
32,91%
|
11,8%
|
-
|
-
|
340,58%
|
66,07%
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
90,28
|
88,28
|
102,2
|
103,1
|
105,5
|
97,82
|
106,7
|
107,8
|
92,65
|
83,87
|
81,77
|
82,77
|
85,47
|
85,43
|
90,87
|
EBITDA
1 |
12,04
|
8,076
|
14,67
|
13,09
|
11,64
|
14,64
|
24,09
|
22,18
|
14,63
|
8,423
|
8,2
|
9,9
|
16,2
|
19,8
|
22,1
|
Bedrijfsresultaat (EBIT)
1 |
8,901
|
4,78
|
11,3
|
9,504
|
8,119
|
10,44
|
17,86
|
15,7
|
7,349
|
1,085
|
-0,1
|
1,1
|
6,9
|
10
|
11,8
|
Operationele Marge
|
9,86%
|
5,41%
|
11,06%
|
9,22%
|
7,7%
|
10,68%
|
16,73%
|
14,56%
|
7,93%
|
1,29%
|
-0,12%
|
1,33%
|
8,07%
|
11,71%
|
12,99%
|
Resultaat voor belastingen (EBT)
1 |
9,105
|
4,942
|
11,38
|
8,936
|
9,927
|
12,39
|
19,64
|
17,62
|
10,59
|
-13,39
|
3,2
|
4,4
|
10,2
|
13,3
|
15,1
|
Nettowinst (verlies)
1 |
8,88
|
4,999
|
10,59
|
8,091
|
8,062
|
11,24
|
17,1
|
16,58
|
8,668
|
-14,47
|
1,933
|
2,733
|
5,267
|
6,233
|
8,5
|
Nettomarge
|
9,84%
|
5,66%
|
10,37%
|
7,85%
|
7,64%
|
11,5%
|
16,02%
|
15,38%
|
9,36%
|
-17,26%
|
2,36%
|
3,3%
|
6,16%
|
7,3%
|
9,35%
|
WPA
2 |
0,2000
|
0,1100
|
0,2400
|
0,1800
|
0,1800
|
0,2500
|
0,3800
|
0,3700
|
0,1900
|
-0,3300
|
0,0500
|
0,0750
|
0,1300
|
0,1450
|
0,1900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
21/04/22
|
21/07/22
|
25/10/22
|
23/02/23
|
25/04/23
|
25/07/23
|
24/10/23
|
22/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
84,7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
9,72
|
5,89
|
6,68
|
-41
|
-
|
42,8
|
26,7
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,24%
|
7,5%
|
16,4%
|
9,08%
|
12,9%
|
4,7%
|
7,8%
|
-
|
ROA (netto-inkomsten/totale activa)
|
6,11%
|
6,55%
|
14,6%
|
7,95%
|
11,5%
|
4,3%
|
7,1%
|
-
|
Totale activa
1 |
230,9
|
273,4
|
388,5
|
320,1
|
466,3
|
292,2
|
568,1
|
-
|
Nettoactief per aandeel
2 |
7,150
|
8,000
|
9,650
|
10,30
|
12,00
|
12,50
|
13,20
|
-
|
Cashflow per aandeel
2 |
-
|
0,7900
|
1,210
|
0,5100
|
-
|
1,220
|
1,130
|
-
|
Capex
1 |
12,5
|
28,7
|
47,8
|
64
|
-
|
28,5
|
22
|
-
|
Capex/omzet
|
4,75%
|
9,66%
|
13,29%
|
16,03%
|
-
|
8,52%
|
5,81%
|
-
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
33,96
USD Gemiddelde koersdoel
36,5
USD Spread / Gemiddelde doel +7,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -24,43% | 1,51 mld. | | +4,53% | 150 mld. | | +18,99% | 130 mld. | | +33,09% | 128 mld. | | +9,46% | 60,91 mld. | | +1,01% | 38,51 mld. | | +93,59% | 34,82 mld. | | +5,04% | 32,09 mld. | | -11,73% | 31,4 mld. | | +27,37% | 27,26 mld. |
Elektrische componenten & apparatuur - Andere
|