Beurs gesloten -
Nasdaq
22:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,5
USD
|
+0,60%
|
|
-0,59%
|
-28,34%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
539,6
|
765,2
|
1.219
|
1.147
|
1.065
|
774
|
-
|
-
|
Bedrijfswaarde
1 |
454,5
|
650,5
|
1.145
|
1.054
|
942,4
|
701
|
667
|
672
|
K/w-verhouding
|
51,5
x
|
29
x
|
89,5
x
|
48,8
x
|
50,9
x
|
42,9
x
|
23,2
x
|
19,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,21
x
|
6,43
x
|
11,7
x
|
9,14
x
|
8,3
x
|
5,32
x
|
4,42
x
|
3,57
x
|
Bedrijfswaarde/omzet
|
5,23
x
|
5,47
x
|
11
x
|
8,4
x
|
7,34
x
|
4,82
x
|
3,8
x
|
3,1
x
|
Bedrijfswaarde/EBITDA
|
30,8
x
|
16,7
x
|
57,9
x
|
35,6
x
|
40,7
x
|
36,4
x
|
16,3
x
|
12,2
x
|
Bedrijfswaarde/FCF
|
-215
x
|
64,5
x
|
167
x
|
126
x
|
40,1
x
|
23,2
x
|
18,5
x
|
-
|
FCF Yield
|
-0,47%
|
1,55%
|
0,6%
|
0,8%
|
2,49%
|
4,31%
|
5,42%
|
-
|
Price to Book
|
3,98
x
|
4,48
x
|
-
|
6,2
x
|
4,95
x
|
3,14
x
|
2,87
x
|
2,45
x
|
Aantal aandelen (in duizenden)
|
55.116
|
56.100
|
56.719
|
55.996
|
56.518
|
57.330
|
-
|
-
|
Referentieprijs
2 |
9,790
|
13,64
|
21,49
|
20,49
|
18,84
|
13,50
|
13,50
|
13,50
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
24-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
86,94
|
119
|
103,9
|
125,6
|
128,3
|
145,5
|
175,3
|
217
|
EBITDA
1 |
14,76
|
38,92
|
19,77
|
29,63
|
23,15
|
19,24
|
40,94
|
55
|
Bedrijfsresultaat (EBIT)
1 |
10,36
|
33,63
|
13,83
|
24,83
|
19,05
|
16,24
|
35,45
|
45
|
Operationele Marge
|
11,92%
|
28,26%
|
13,31%
|
19,77%
|
14,84%
|
11,16%
|
20,22%
|
20,74%
|
Resultaat voor belastingen (EBT)
1 |
12,26
|
32,13
|
14
|
26,07
|
22,7
|
18,58
|
39,8
|
51
|
Nettowinst (verlies)
1 |
10,91
|
26,39
|
14,27
|
24,05
|
21,5
|
18,26
|
33,89
|
40
|
Nettomarge
|
12,55%
|
22,18%
|
13,73%
|
19,15%
|
16,75%
|
12,55%
|
19,33%
|
18,43%
|
WPA
2 |
0,1900
|
0,4700
|
0,2400
|
0,4200
|
0,3700
|
0,3150
|
0,5825
|
0,7000
|
Free Cash Flow
1 |
-2,114
|
10,08
|
6,847
|
8,4
|
23,5
|
30,22
|
36,14
|
-
|
FCF-marge
|
-2,43%
|
8,48%
|
6,59%
|
6,69%
|
18,31%
|
20,76%
|
20,62%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
25,91%
|
34,63%
|
28,35%
|
101,51%
|
157,09%
|
88,27%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
38,22%
|
47,99%
|
34,93%
|
109,28%
|
165,48%
|
106,63%
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
24-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
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 |
33,58
|
32,55
|
20,29
|
30,46
|
42,29
|
13,4
|
20,72
|
37,04
|
57,19
|
12,09
|
22,93
|
43,89
|
66,92
|
27,27
|
29,9
|
EBITDA
1 |
7,771
|
9,61
|
-0,643
|
6,203
|
15,6
|
-7,111
|
-1,55
|
10,19
|
21,61
|
-9,434
|
-7,165
|
10,2
|
26,16
|
3,535
|
0,98
|
Bedrijfsresultaat (EBIT)
1 |
5,973
|
8,222
|
-2,904
|
4,906
|
14,6
|
-8,111
|
-2,586
|
9,133
|
20,61
|
-10,43
|
-7,833
|
9,943
|
25,34
|
-1,5
|
-0,9667
|
Operationele Marge
|
17,79%
|
25,26%
|
-14,31%
|
16,11%
|
34,53%
|
-60,53%
|
-12,48%
|
24,66%
|
36,05%
|
-86,3%
|
-34,16%
|
22,65%
|
37,86%
|
-5,5%
|
-3,23%
|
Resultaat voor belastingen (EBT)
1 |
5,988
|
8,339
|
-2,798
|
5,16
|
15,37
|
-7,455
|
-1,93
|
10,18
|
21,91
|
-9,545
|
-7,544
|
10,36
|
25,28
|
3
|
0,5
|
Nettowinst (verlies)
1 |
5,263
|
7,894
|
-2,359
|
4,789
|
13,72
|
-6,296
|
-1,665
|
9,66
|
19,8
|
-8,26
|
-6,175
|
9,561
|
23,26
|
-0,6667
|
-0,1333
|
Nettomarge
|
15,67%
|
24,25%
|
-11,63%
|
15,72%
|
32,45%
|
-46,98%
|
-8,03%
|
26,08%
|
34,63%
|
-68,32%
|
-26,93%
|
21,78%
|
34,76%
|
-2,44%
|
-0,45%
|
WPA
2 |
0,0900
|
0,1400
|
-0,0400
|
0,0800
|
0,2400
|
-0,1100
|
-0,0300
|
0,1700
|
0,3400
|
-0,1400
|
-0,1125
|
0,1650
|
0,4025
|
-0,0133
|
-0,003330
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
22-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
21-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
85,1
|
115
|
74,4
|
92,9
|
122
|
73
|
107
|
102
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-2,11
|
10,1
|
6,85
|
8,4
|
23,5
|
30,2
|
36,1
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,97%
|
17,2%
|
8,14%
|
14%
|
12,6%
|
8,5%
|
11%
|
13,8%
|
ROA (netto-inkomsten/totale activa)
|
5,39%
|
14,4%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
202,3
|
183,2
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,460
|
3,050
|
-
|
3,310
|
3,810
|
4,300
|
4,700
|
5,500
|
Cashflow per aandeel
2 |
0,4100
|
0,8000
|
0,4700
|
-
|
0,4500
|
0,8000
|
1,000
|
-
|
Capex
1 |
7,38
|
6,79
|
6,68
|
4,2
|
2,57
|
3,5
|
4,5
|
20
|
Capex/omzet
|
8,49%
|
5,7%
|
6,43%
|
3,34%
|
2%
|
2,41%
|
2,57%
|
9,22%
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
24-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
13,5
USD Gemiddelde koersdoel
20,5
USD Spread / Gemiddelde doel +51,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -28,34% | 774 mln. | | -11,14% | 13,44 mld. | | +1,43% | 5,06 mld. | | -5,55% | 4,93 mld. | | +23,45% | 4,87 mld. | | +12,70% | 4,32 mld. | | -21,91% | 4,29 mld. | | +45,78% | 3,9 mld. | | +11,62% | 3,87 mld. | | +2,03% | 3,36 mld. |
Industriële machines
|