Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,48
USD
|
+2,38%
|
|
+14,26%
|
-32,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
823,1
|
2.501
|
4.199
|
2.966
|
1.654
|
1.124
|
-
|
-
|
Bedrijfswaarde
1 |
823,1
|
2.501
|
4.199
|
2.966
|
1.654
|
2.505
|
2.603
|
2.694
|
K/w-verhouding
|
18,8
x
|
47,5
x
|
60,3
x
|
32,1
x
|
27,1
x
|
16,4
x
|
11,7
x
|
7,66
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,95
x
|
2,42
x
|
3,45
x
|
1,63
x
|
1,2
x
|
0,69
x
|
0,61
x
|
0,56
x
|
Bedrijfswaarde/omzet
|
0,95
x
|
2,42
x
|
3,45
x
|
1,63
x
|
1,2
x
|
1,54
x
|
1,41
x
|
1,35
x
|
Bedrijfswaarde/EBITDA
|
9,03
x
|
21,2
x
|
27,5
x
|
14,5
x
|
10,1
x
|
11,3
x
|
9,35
x
|
8,18
x
|
Bedrijfswaarde/FCF
|
-4,06
x
|
-23,9
x
|
-23,7
x
|
-8,63
x
|
-
|
9,81
x
|
20
x
|
-
|
FCF Yield
|
-24,7%
|
-4,19%
|
-4,22%
|
-11,6%
|
-
|
10,2%
|
4,99%
|
-
|
Price to Book
|
1,95
x
|
5,19
x
|
6,04
x
|
3,6
x
|
-
|
1,17
x
|
1,06
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
47.033
|
47.866
|
51.559
|
51.914
|
52.235
|
52.330
|
-
|
-
|
Referentieprijs
2 |
17,50
|
52,24
|
81,44
|
57,14
|
31,67
|
21,48
|
21,48
|
21,48
|
Datum van publicatie
|
02-03-20
|
01-03-21
|
28-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
866,9
|
1.032
|
1.216
|
1.824
|
1.375
|
1.632
|
1.842
|
2.000
|
EBITDA
1 |
91,14
|
117,9
|
152,7
|
204,5
|
163
|
222,3
|
278,4
|
329,4
|
Bedrijfsresultaat (EBIT)
1 |
51,61
|
71,5
|
95,43
|
133
|
82,22
|
134,5
|
176
|
225,1
|
Operationele Marge
|
5,95%
|
6,93%
|
7,85%
|
7,29%
|
5,98%
|
8,24%
|
9,56%
|
11,25%
|
Resultaat voor belastingen (EBT)
1 |
36,55
|
56,43
|
78,14
|
105,7
|
38,27
|
73,5
|
105,7
|
171,4
|
Nettowinst (verlies)
1 |
44,44
|
54,05
|
70,46
|
94,93
|
62,47
|
69,86
|
98,75
|
153,4
|
Nettomarge
|
5,13%
|
5,24%
|
5,8%
|
5,2%
|
4,54%
|
4,28%
|
5,36%
|
7,67%
|
WPA
2 |
0,9300
|
1,100
|
1,350
|
1,780
|
1,170
|
1,308
|
1,830
|
2,805
|
Free Cash Flow
1 |
-203
|
-104,8
|
-177,2
|
-343,6
|
-
|
255,2
|
130
|
-
|
FCF-marge
|
-23,41%
|
-10,15%
|
-14,58%
|
-18,83%
|
-
|
15,64%
|
7,06%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
114,83%
|
46,69%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
365,36%
|
131,65%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-03-20
|
01-03-21
|
28-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
-
|
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 |
273,7
|
415,9
|
474
|
577,4
|
441,3
|
331,7
|
271
|
327,1
|
335,1
|
441,4
|
263,3
|
390
|
455,5
|
530,1
|
352
|
EBITDA
1 |
40,15
|
48,48
|
45,13
|
60,25
|
57,86
|
41,27
|
27,37
|
37,38
|
43,3
|
54,94
|
30,32
|
52,89
|
65,22
|
77,69
|
56,35
|
Bedrijfsresultaat (EBIT)
1 |
23,64
|
32,04
|
28,69
|
43,05
|
38,94
|
22,31
|
9,097
|
17,62
|
21,43
|
34,08
|
7,198
|
31,25
|
42,86
|
54,45
|
32,54
|
Operationele Marge
|
8,64%
|
7,7%
|
6,05%
|
7,46%
|
8,82%
|
6,73%
|
3,36%
|
5,39%
|
6,39%
|
7,72%
|
2,73%
|
8,01%
|
9,41%
|
10,27%
|
9,24%
|
Resultaat voor belastingen (EBT)
1 |
19,09
|
28,43
|
21,6
|
37,8
|
31,39
|
14,92
|
1,054
|
8,418
|
10,79
|
18,01
|
-8,391
|
16,37
|
27
|
37,93
|
6,9
|
Nettowinst (verlies)
1 |
17,42
|
28,21
|
17,38
|
32,22
|
27,39
|
17,94
|
1,102
|
6,368
|
21,26
|
33,74
|
-6,965
|
15,17
|
25,86
|
36,1
|
15,33
|
Nettomarge
|
6,37%
|
6,78%
|
3,67%
|
5,58%
|
6,21%
|
5,41%
|
0,41%
|
1,95%
|
6,34%
|
7,64%
|
-2,65%
|
3,89%
|
5,68%
|
6,81%
|
4,35%
|
WPA
2 |
0,3300
|
0,5300
|
0,3200
|
0,6100
|
0,5100
|
0,3400
|
0,0200
|
0,1200
|
0,4000
|
0,6400
|
-0,1202
|
0,3010
|
0,4821
|
0,6715
|
0,1802
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-11-21
|
28-02-22
|
02-05-22
|
01-08-22
|
01-11-22
|
27-02-23
|
01-05-23
|
31-07-23
|
06-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
1.381
|
1.479
|
1.570
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
6,212
x
|
5,313
x
|
4,766
x
|
Free Cash Flow
1 |
-203
|
-105
|
-177
|
-344
|
-
|
255
|
130
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11%
|
11%
|
10%
|
12,4%
|
-
|
7,88%
|
10,2%
|
13,4%
|
ROA (netto-inkomsten/totale activa)
|
3,51%
|
3,09%
|
3,17%
|
3,72%
|
-
|
1,8%
|
1,8%
|
-
|
Totale activa
1 |
1.268
|
1.750
|
2.225
|
2.551
|
-
|
3.881
|
5.486
|
-
|
Nettoactief per aandeel
2 |
8,980
|
10,10
|
13,50
|
15,90
|
-
|
18,40
|
20,30
|
23,20
|
Cashflow per aandeel
2 |
1,610
|
2,230
|
-3,300
|
-6,350
|
-
|
3,080
|
3,670
|
4,060
|
Capex
1 |
6,67
|
2,21
|
4,9
|
5,3
|
-
|
5,2
|
5,83
|
-
|
Capex/omzet
|
0,77%
|
0,21%
|
0,4%
|
0,29%
|
-
|
0,32%
|
0,32%
|
-
|
Datum van publicatie
|
02-03-20
|
01-03-21
|
28-02-22
|
27-02-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
21,48
USD Gemiddelde koersdoel
35
USD Spread / Gemiddelde doel +62,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -32,18% | 1,12 mld. | | -25,98% | 1,01 mld. | | +26,56% | 923 mln. | | +38,70% | 562 mln. | | +55,36% | 614 mln. | | +25,30% | 505 mln. | | +34,17% | 180 mln. | | +27,78% | 160 mln. | | -5,23% | 113 mln. | | -6,03% | 61,49 mln. |
Hernieuwbare energiediensten
|