Geschatte realtime
Tradegate
13:07:28 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,389
EUR
|
+3,73%
|
|
-0,98%
|
-4,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
47.504
|
59.332
|
66.438
|
42.722
|
30.077
|
25.732
|
-
|
-
|
Bedrijfswaarde
1 |
61.296
|
74.713
|
86.519
|
65.659
|
55.226
|
53.454
|
54.903
|
52.353
|
K/w-verhouding
|
23,4
x
|
21,2
x
|
20,9
x
|
21,1
x
|
27,8
x
|
12,8
x
|
10,2
x
|
9,38
x
|
Dividendrendement
|
1,34%
|
1,75%
|
1,52%
|
1,09%
|
1,25%
|
2,24%
|
2,57%
|
2,6%
|
Marktkapitalisatie/omzet
|
1,24
x
|
1,05
x
|
1,31
x
|
0,92
x
|
0,6
x
|
0,47
x
|
0,43
x
|
0,39
x
|
Bedrijfswaarde/omzet
|
1,6
x
|
1,33
x
|
1,71
x
|
1,42
x
|
1,1
x
|
0,97
x
|
0,91
x
|
0,8
x
|
Bedrijfswaarde/EBITDA
|
15
x
|
14,5
x
|
13,2
x
|
9,91
x
|
8,57
x
|
6,71
x
|
6,55
x
|
5,11
x
|
Bedrijfswaarde/FCF
|
-12,2
x
|
-36,5
x
|
-15,2
x
|
11,2
x
|
-11,2
x
|
-13,5
x
|
-126
x
|
33,3
x
|
FCF Yield
|
-8,22%
|
-2,74%
|
-6,57%
|
8,96%
|
-8,91%
|
-7,38%
|
-0,79%
|
3,01%
|
Price to Book
|
1,65
x
|
1,93
x
|
1,96
x
|
1,32
x
|
0,9
x
|
0,71
x
|
0,67
x
|
0,65
x
|
Aantal aandelen (in duizenden)
|
4.225.068
|
4.225.068
|
4.225.068
|
4.225.068
|
4.225.068
|
4.225.068
|
-
|
-
|
Referentieprijs
2 |
11,95
|
14,25
|
16,47
|
11,00
|
8,000
|
6,790
|
6,790
|
6,790
|
Datum van publicatie
|
31/03/20
|
26/03/21
|
25/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
38.245
|
56.265
|
50.571
|
46.254
|
50.244
|
55.135
|
60.033
|
65.475
|
EBITDA
1 |
4.085
|
5.168
|
6.557
|
6.625
|
6.442
|
7.967
|
8.380
|
10.236
|
Bedrijfsresultaat (EBIT)
1 |
2.571
|
3.275
|
4.332
|
3.882
|
3.644
|
3.650
|
5.155
|
4.410
|
Operationele Marge
|
6,72%
|
5,82%
|
8,57%
|
8,39%
|
7,25%
|
6,62%
|
8,59%
|
6,73%
|
Resultaat voor belastingen (EBT)
1 |
2.561
|
3.274
|
4.339
|
2.772
|
2.519
|
3.406
|
4.248
|
4.839
|
Nettowinst (verlies)
1 |
2.210
|
2.964
|
3.457
|
2.383
|
1.331
|
2.343
|
3.042
|
3.076
|
Nettomarge
|
5,78%
|
5,27%
|
6,84%
|
5,15%
|
2,65%
|
4,25%
|
5,07%
|
4,7%
|
WPA
2 |
0,5100
|
0,6732
|
0,7887
|
0,5203
|
0,2879
|
0,5288
|
0,6637
|
0,7242
|
Free Cash Flow
1 |
-5.039
|
-2.049
|
-5.685
|
5.881
|
-4.922
|
-3.947
|
-435
|
1.574
|
FCF-marge
|
-13,18%
|
-3,64%
|
-11,24%
|
12,72%
|
-9,8%
|
-7,16%
|
-0,72%
|
2,4%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
88,78%
|
-
|
-
|
-
|
15,38%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
246,76%
|
-
|
-
|
-
|
51,16%
|
Dividend per aandeel
2 |
0,1600
|
0,2500
|
0,2500
|
0,1200
|
0,1000
|
0,1522
|
0,1745
|
0,1764
|
Datum van publicatie
|
31/03/20
|
26/03/21
|
25/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
22.511
|
19.425
|
36.840
|
17.904
|
17.020
|
32.667
|
6.383
|
-
|
16.512
|
-
|
-
|
29.742
|
-
|
-
|
18.909
|
10.318
|
21.138
|
6.979
|
15.183
|
11.660
|
23.886
|
6.917
|
16.701
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
2.344
|
-
|
-
|
-
|
-
|
2.349
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
13,09%
|
-
|
-
|
-
|
-
|
14,23%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
444,1
|
-
|
-
|
-
|
1.920
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
2,61%
|
-
|
-
|
-
|
11,63%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,2150
|
0,2898
|
0,3800
|
0,4132
|
0,1012
|
0,3755
|
0,2852
|
0,1548
|
0,4400
|
0,0868
|
-0,006500
|
0,0800
|
0,2860
|
-0,0100
|
0,2836
|
-
|
0,0100
|
0,0726
|
0,0100
|
-
|
0,3800
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,2500
|
-
|
-
|
-
|
-
|
-
|
0,1200
|
-
|
-
|
-
|
-
|
-
|
0,1000
|
-
|
-
|
-
|
0,1139
|
-
|
-
|
Datum van publicatie
|
31/03/20
|
28/08/20
|
26/03/21
|
20/08/21
|
25/03/22
|
25/03/22
|
26/04/22
|
19/08/22
|
19/08/22
|
26/10/22
|
30/03/23
|
30/03/23
|
26/04/23
|
21/08/23
|
21/08/23
|
26/10/23
|
28/03/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.792
|
15.381
|
20.081
|
22.937
|
18.591
|
27.722
|
29.171
|
26.621
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,376
x
|
2,976
x
|
3,062
x
|
3,462
x
|
2,886
x
|
3,48
x
|
3,481
x
|
2,601
x
|
Free Cash Flow
1 |
-5.039
|
-2.049
|
-5.685
|
5.881
|
-4.892
|
-3.947
|
-435
|
1.574
|
ROE (netto-inkomsten/eigen vermogen)
|
7,94%
|
9,51%
|
9,92%
|
6,45%
|
3,45%
|
5,75%
|
6,91%
|
6,84%
|
ROA (netto-inkomsten/totale activa)
|
2,4%
|
2,79%
|
3,03%
|
1,86%
|
0,95%
|
1,7%
|
1,98%
|
1,64%
|
Totale activa
1 |
92.192
|
106.105
|
114.249
|
128.245
|
140.164
|
137.457
|
153.775
|
187.151
|
Nettoactief per aandeel
2 |
7,260
|
7,380
|
8,410
|
8,310
|
8,900
|
9,540
|
10,10
|
10,40
|
Cashflow per aandeel
2 |
1,400
|
1,270
|
1,160
|
1,390
|
0,4400
|
0,5900
|
1,480
|
1,430
|
Capex
1 |
11.156
|
7.426
|
10.572
|
8.729
|
6.746
|
7.245
|
7.969
|
5.780
|
Capex/omzet
|
29,17%
|
13,2%
|
20,91%
|
18,87%
|
13,43%
|
13,14%
|
13,17%
|
8,83%
|
Datum van publicatie
|
31/03/20
|
26/03/21
|
25/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,79
CNY Gemiddelde koersdoel
8,499
CNY Spread / Gemiddelde doel +25,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -26,76% | 23,28 mld. | | +40,13% | 8,66 mld. | | -10,20% | 4,22 mld. | | -22,67% | 2,22 mld. | | +14,04% | 2,25 mld. | | -18,78% | 1,9 mld. | | +59,60% | 1,73 mld. | | -34,05% | 1,38 mld. | | -32,29% | 1,2 mld. |
Windsystemen & -apparatuur
|