Beurs gesloten -
Borsa Italiana
17:44:59 04-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,95
EUR
|
0,00%
|
|
+19,74%
|
+30,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48,81
|
38,92
|
125,1
|
60,63
|
50,88
|
66,12
|
-
|
-
|
Bedrijfswaarde
1 |
68,02
|
51,3
|
146,3
|
94,73
|
82,68
|
92,25
|
87
|
83,42
|
K/w-verhouding
|
-
|
22,1
x
|
29,1
x
|
10,9
x
|
5,11
x
|
15,6
x
|
11,1
x
|
9,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,52
x
|
1,31
x
|
0,57
x
|
0,43
x
|
0,54
x
|
0,5
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
0,8
x
|
0,68
x
|
1,54
x
|
0,89
x
|
0,69
x
|
0,75
x
|
0,66
x
|
0,59
x
|
Bedrijfswaarde/EBITDA
|
13,5
x
|
8,28
x
|
13,9
x
|
8,01
x
|
6,29
x
|
7,32
x
|
6,04
x
|
5,6
x
|
Bedrijfswaarde/FCF
|
63,6
x
|
5,54
x
|
26,7
x
|
34,8
x
|
11,4
x
|
16,3
x
|
16,3
x
|
14,6
x
|
FCF Yield
|
1,57%
|
18%
|
3,74%
|
2,88%
|
8,74%
|
6,12%
|
6,15%
|
6,83%
|
Price to Book
|
1,53
x
|
1,25
x
|
3,45
x
|
1,42
x
|
1,08
x
|
1,29
x
|
1,16
x
|
1,06
x
|
Aantal aandelen (in duizenden)
|
5.547
|
5.497
|
5.513
|
5.502
|
5.536
|
5.533
|
-
|
-
|
Referentieprijs
2 |
8,800
|
7,080
|
22,70
|
11,02
|
9,190
|
11,95
|
11,95
|
11,95
|
Datum van publicatie
|
24-03-20
|
22-03-21
|
22-03-22
|
27-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
84,52
|
74,93
|
95,18
|
106,6
|
119,2
|
122,8
|
132,6
|
140,7
|
EBITDA
1 |
5,03
|
6,195
|
10,54
|
11,82
|
13,14
|
12,6
|
14,4
|
14,9
|
Bedrijfsresultaat (EBIT)
1 |
3
|
4,446
|
6,62
|
7,506
|
8,954
|
7,65
|
9,65
|
10
|
Operationele Marge
|
3,55%
|
5,93%
|
6,95%
|
7,04%
|
7,51%
|
6,23%
|
7,27%
|
7,11%
|
Resultaat voor belastingen (EBT)
1 |
0,246
|
2,544
|
-
|
7,098
|
4,839
|
5,9
|
8,2
|
6,9
|
Nettowinst (verlies)
1 |
-0,139
|
1,792
|
4,263
|
5,583
|
3,463
|
4,305
|
6,055
|
6,8
|
Nettomarge
|
-0,16%
|
2,39%
|
4,48%
|
5,24%
|
2,91%
|
3,51%
|
4,56%
|
4,83%
|
WPA
2 |
-
|
0,3200
|
0,7800
|
1,010
|
1,800
|
0,7675
|
1,072
|
1,219
|
Free Cash Flow
1 |
1,07
|
9,259
|
5,476
|
2,726
|
7,228
|
5,65
|
5,35
|
5,7
|
FCF-marge
|
1,27%
|
12,36%
|
5,75%
|
2,56%
|
6,07%
|
4,6%
|
4,03%
|
4,05%
|
Kasstroomconversie (ebitda)
|
21,27%
|
149,46%
|
51,98%
|
23,06%
|
55%
|
44,84%
|
37,15%
|
38,26%
|
Kasstroomconversie (nettowinst)
|
-
|
516,69%
|
128,45%
|
48,83%
|
208,72%
|
131,24%
|
88,36%
|
83,82%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-03-20
|
22-03-21
|
22-03-22
|
27-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
37,12
|
37,82
|
44,55
|
27,69
|
50,64
|
23,43
|
25,59
|
49,02
|
25,64
|
31,91
|
57,56
|
28,03
|
29,44
|
57,48
|
33,28
|
28,4
|
29,8
|
58,2
|
64,5
|
EBITDA
1 |
2,925
|
3,27
|
5,041
|
3,177
|
5,494
|
-
|
3,14
|
5,425
|
2,479
|
3,917
|
6,396
|
2,516
|
3,463
|
5,979
|
4,167
|
2,242
|
3
|
5,3
|
6,3
|
Bedrijfsresultaat (EBIT)
1 |
1,719
|
2,727
|
4,033
|
1,969
|
3,607
|
-
|
2,378
|
4,015
|
1,409
|
2,397
|
3,491
|
1,58
|
2,42
|
4
|
3,384
|
0,878
|
1,7
|
2,7
|
4
|
Operationele Marge
|
4,63%
|
7,21%
|
9,05%
|
7,11%
|
7,12%
|
-
|
9,29%
|
8,19%
|
5,49%
|
7,51%
|
6,07%
|
5,64%
|
8,22%
|
6,96%
|
10,17%
|
3,09%
|
5,7%
|
4,64%
|
6,2%
|
Resultaat voor belastingen (EBT)
1 |
1,162
|
1,382
|
2,598
|
1,716
|
3,171
|
-
|
-
|
3,615
|
-
|
2,112
|
3,483
|
-
|
-
|
2,09
|
-
|
-
|
1,4
|
1,8
|
3,2
|
Nettowinst (verlies)
1 |
0,655
|
1,137
|
1,558
|
1,657
|
2,705
|
1,084
|
1,385
|
2,469
|
1,171
|
1,943
|
3,114
|
0,645
|
0,782
|
1,427
|
1,087
|
0,219
|
1
|
1,2
|
2,4
|
Nettomarge
|
1,76%
|
3,01%
|
3,5%
|
5,98%
|
5,34%
|
4,63%
|
5,41%
|
5,04%
|
4,57%
|
6,09%
|
5,41%
|
2,3%
|
2,66%
|
2,48%
|
3,27%
|
0,77%
|
3,36%
|
2,06%
|
3,72%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-09-20
|
22-03-21
|
13-09-21
|
22-03-22
|
22-03-22
|
13-05-22
|
13-09-22
|
13-09-22
|
14-11-22
|
27-03-23
|
27-03-23
|
15-05-23
|
14-09-23
|
14-09-23
|
28-03-24
|
15-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19,2
|
12,4
|
21,2
|
34,1
|
31,8
|
26,1
|
20,9
|
17,3
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,819
x
|
1,998
x
|
2,012
x
|
2,885
x
|
2,42
x
|
2,074
x
|
1,45
x
|
1,161
x
|
Free Cash Flow
1 |
1,07
|
9,26
|
5,48
|
2,73
|
7,23
|
5,65
|
5,35
|
5,7
|
ROE (netto-inkomsten/eigen vermogen)
|
4,25%
|
5,7%
|
12,6%
|
14,1%
|
7,67%
|
8,7%
|
11%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
5,740
|
5,670
|
6,580
|
7,770
|
8,530
|
9,230
|
10,30
|
11,30
|
Cashflow per aandeel
|
0,3000
|
1,740
|
1,350
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0,58
|
0,33
|
1,94
|
2,54
|
1,98
|
2,7
|
2,85
|
3,4
|
Capex/omzet
|
0,69%
|
0,43%
|
2,04%
|
2,39%
|
1,66%
|
2,2%
|
2,15%
|
2,42%
|
Datum van publicatie
|
24-03-20
|
22-03-21
|
22-03-22
|
27-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
11,95
EUR Gemiddelde koersdoel
12,95
EUR Spread / Gemiddelde doel +8,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,03% | 69,87 mln. | | +36,76% | 2,31 mld. | | +7,63% | 110 mln. | | -0,28% | 65,41 mln. |
Directe marketing
|