Beurs gesloten -
Nyse
22:00:02 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,43
USD
|
+3,23%
|
|
+7,01%
|
+4,19%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
488,5
|
632,1
|
398,2
|
410,9
|
-
|
-
|
Bedrijfswaarde
1 |
598,1
|
761,4
|
398,2
|
771,2
|
699
|
618,6
|
K/w-verhouding
|
-7,17
x
|
-26,4
x
|
-29,3
x
|
13,7
x
|
8,33
x
|
7,02
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,15
x
|
2,58
x
|
1,25
x
|
1,19
x
|
1,08
x
|
0,98
x
|
Bedrijfswaarde/omzet
|
3,86
x
|
3,11
x
|
1,25
x
|
2,23
x
|
1,84
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
21,9
x
|
10,3
x
|
3,78
x
|
5,62
x
|
4,37
x
|
3,29
x
|
Bedrijfswaarde/FCF
|
55,3
x
|
17,8
x
|
-
|
10,1
x
|
7,24
x
|
5,53
x
|
FCF Yield
|
1,81%
|
5,61%
|
-
|
9,86%
|
13,8%
|
18,1%
|
Price to Book
|
-0,7
x
|
-7,29
x
|
-
|
-9,5
x
|
-153
x
|
17,3
x
|
Aantal aandelen (in duizenden)
|
23.898
|
27.566
|
30.891
|
31.582
|
-
|
-
|
Referentieprijs
2 |
20,44
|
22,93
|
12,89
|
13,01
|
13,01
|
13,01
|
Datum van publicatie
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
106,6
|
155,1
|
245
|
318,7
|
346,3
|
380,8
|
418
|
EBITDA
1 |
-
|
27,32
|
74,25
|
105,3
|
137,3
|
160
|
187,7
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-30,82
|
15,14
|
39,67
|
96,79
|
127,5
|
151,9
|
Operationele Marge
|
-
|
-19,87%
|
6,18%
|
12,45%
|
27,95%
|
33,48%
|
36,33%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-50,66
|
3,401
|
-0,642
|
57,96
|
91,51
|
117,8
|
Nettowinst (verlies)
1 |
-13,64
|
-18,83
|
-
|
-0,903
|
46,78
|
71,94
|
87,33
|
Nettomarge
|
-12,8%
|
-12,14%
|
-
|
-0,28%
|
13,51%
|
18,9%
|
20,9%
|
WPA
2 |
-
|
-2,850
|
-0,8700
|
-0,4400
|
0,9467
|
1,562
|
1,853
|
Free Cash Flow
1 |
-
|
10,81
|
42,72
|
-
|
76,07
|
96,57
|
111,8
|
FCF-marge
|
-
|
6,97%
|
17,44%
|
-
|
21,97%
|
25,36%
|
26,75%
|
Kasstroomconversie (ebitda)
|
-
|
39,57%
|
57,53%
|
-
|
55,42%
|
60,35%
|
59,55%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
162,6%
|
134,23%
|
128,02%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/06/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
40,87
|
49,37
|
50,36
|
59,56
|
63,76
|
71,27
|
70,69
|
77,34
|
80,44
|
90,2
|
78,77
|
84,15
|
87,01
|
96,64
|
87,09
|
EBITDA
1 |
6,829
|
8,603
|
14,45
|
17,64
|
20
|
22,16
|
22,87
|
25,25
|
26,52
|
30,68
|
29,47
|
33,22
|
35,36
|
38,92
|
34,96
|
Bedrijfsresultaat (EBIT)
1 |
-3,289
|
-26,92
|
-14,77
|
36,14
|
-10,43
|
2,566
|
-7,207
|
36,45
|
7,478
|
2,949
|
17,73
|
22,66
|
26,02
|
30,18
|
27,55
|
Operationele Marge
|
-8,05%
|
-54,52%
|
-29,34%
|
60,68%
|
-16,36%
|
3,6%
|
-10,2%
|
47,13%
|
9,3%
|
3,27%
|
22,51%
|
26,93%
|
29,91%
|
31,23%
|
31,63%
|
Resultaat voor belastingen (EBT)
1 |
-8,801
|
-29,39
|
-17,25
|
33,69
|
-13,36
|
0,317
|
-15,1
|
27,66
|
-4,981
|
-8,216
|
8,616
|
13,43
|
16,24
|
20,81
|
19,16
|
Nettowinst (verlies)
1 |
-4,056
|
-14,77
|
-7,519
|
16,83
|
-13,06
|
-0,247
|
-9,983
|
18,38
|
-3,382
|
-5,917
|
7,277
|
10,38
|
12,55
|
16,59
|
14,33
|
Nettomarge
|
-9,92%
|
-29,92%
|
-14,93%
|
28,26%
|
-20,48%
|
-0,35%
|
-14,12%
|
23,76%
|
-4,2%
|
-6,56%
|
9,24%
|
12,34%
|
14,43%
|
17,16%
|
16,45%
|
WPA
2 |
-0,3800
|
-2,450
|
-1,510
|
0,5000
|
-1,530
|
-1,130
|
-1,380
|
0,0900
|
-0,5000
|
-0,2800
|
0,0940
|
0,2117
|
0,2700
|
0,3533
|
0,3750
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/21
|
3/03/22
|
12/05/22
|
11/08/22
|
10/11/22
|
2/03/23
|
4/05/23
|
3/08/23
|
7/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
110
|
129
|
-
|
360
|
288
|
208
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
4,012
x
|
1,741
x
|
-
|
2,625
x
|
1,8
x
|
1,106
x
|
Free Cash Flow
1 |
-
|
10,8
|
42,7
|
-
|
76,1
|
96,6
|
112
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
1.590%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-29,20
|
-3,140
|
-
|
-1,370
|
-0,0900
|
0,7500
|
Cashflow per aandeel
2 |
-
|
0,6500
|
2,040
|
-
|
0,0200
|
0,0400
|
-
|
Capex
1 |
-
|
3,64
|
8,96
|
7,43
|
10,3
|
10,9
|
10
|
Capex/omzet
|
-
|
2,35%
|
3,66%
|
2,33%
|
2,98%
|
2,86%
|
2,39%
|
Datum van publicatie
|
3/06/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
13,43
USD Gemiddelde koersdoel
24,96
USD Spread / Gemiddelde doel +85,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,19% | 411 mln. | | -17,68% | 5,11 mld. | | +2,85% | 2,91 mld. | | -5,95% | 2,74 mld. | | -6,30% | 2,58 mld. | | -24,08% | 1,46 mld. | | +14,72% | 431 mln. | | -.--% | 331 mln. | | +15,44% | 319 mln. | | -9,76% | 271 mln. |
Gyms, Fitness- en Spa-centra
|