Vertraagde tijd
CINNOBER BOAT
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.655
|
32.617
|
47.211
|
46.986
|
47.563
|
52.257
|
-
|
-
|
Bedrijfswaarde
1 |
44.655
|
32.617
|
47.211
|
46.986
|
67.795
|
56.684
|
49.461
|
48.736
|
K/w-verhouding
|
13,7
x
|
-5,5
x
|
5,26
x
|
4,86
x
|
13,6
x
|
11,5
x
|
10,1
x
|
9,22
x
|
Dividendrendement
|
2,49%
|
3,38%
|
2,25%
|
2,02%
|
2,07%
|
1,99%
|
2,13%
|
2,28%
|
Marktkapitalisatie/omzet
|
0,9
x
|
0,75
x
|
0,91
x
|
0,83
x
|
1,02
x
|
1,03
x
|
0,99
x
|
0,94
x
|
Bedrijfswaarde/omzet
|
0,9
x
|
0,75
x
|
0,91
x
|
0,83
x
|
1,45
x
|
1,12
x
|
0,94
x
|
0,88
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
5,6
x
|
4,58
x
|
4,22
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,69
x
|
0,5
x
|
0,71
x
|
1,17
x
|
1,04
x
|
1,21
x
|
1,12
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
869.952
|
861.526
|
830.298
|
742.980
|
702.040
|
663.668
|
-
|
-
|
Referentieprijs
2 |
51,33
|
37,86
|
56,86
|
63,24
|
67,75
|
78,74
|
78,74
|
78,74
|
Datum van publicatie
|
12-02-20
|
16-02-21
|
16-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
49.746
|
43.736
|
52.057
|
56.437
|
46.802
|
50.623
|
52.848
|
55.430
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
10.128
|
10.801
|
11.538
|
Bedrijfsresultaat (EBIT)
1 |
6.704
|
4.460
|
7.225
|
6.265
|
8.537
|
9.808
|
11.100
|
11.626
|
Operationele Marge
|
13,48%
|
10,2%
|
13,88%
|
11,1%
|
18,24%
|
19,37%
|
21%
|
20,97%
|
Resultaat voor belastingen (EBT)
1 |
5.287
|
-7.293
|
12.099
|
14.282
|
3.858
|
5.536
|
7.101
|
7.926
|
Nettowinst (verlies)
1 |
3.326
|
-5.973
|
9.359
|
10.247
|
3.614
|
4.344
|
4.755
|
4.930
|
Nettomarge
|
6,69%
|
-13,66%
|
17,98%
|
18,16%
|
7,72%
|
8,58%
|
9%
|
8,89%
|
WPA
2 |
3,740
|
-6,880
|
10,82
|
13,01
|
4,980
|
6,868
|
7,794
|
8,543
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,280
|
1,280
|
1,280
|
1,280
|
1,400
|
1,564
|
1,674
|
1,795
|
Datum van publicatie
|
12-02-20
|
16-02-21
|
16-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
14.087
|
15.808
|
14.441
|
14.602
|
11.586
|
10.984
|
13.218
|
12.774
|
9.826
|
-
|
11.360
|
12.339
|
13.963
|
12.215
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.127
|
1.777
|
-
|
1.007
|
1.856
|
1.950
|
2.168
|
1.647
|
2.266
|
-
|
2.544
|
2.441
|
2.630
|
2.670
|
-
|
Operationele Marge
|
15,1%
|
11,24%
|
-
|
6,9%
|
16,02%
|
17,75%
|
16,4%
|
12,89%
|
23,06%
|
-
|
22,39%
|
19,78%
|
18,83%
|
21,86%
|
-
|
Resultaat voor belastingen (EBT)
1 |
5.048
|
5.835
|
-
|
-
|
279
|
-231
|
1.867
|
3.568
|
-1.346
|
2.051
|
1.837
|
1.435
|
1.580
|
1.329
|
1.441
|
Nettowinst (verlies)
1 |
3.739
|
4.253
|
3.028
|
2.702
|
264
|
23
|
1.493
|
2.020
|
86
|
1.194
|
1.188
|
1.126
|
1.192
|
1.055
|
1.140
|
Nettomarge
|
26,54%
|
26,9%
|
20,97%
|
18,5%
|
2,28%
|
0,21%
|
11,3%
|
15,81%
|
0,88%
|
-
|
10,45%
|
9,13%
|
8,53%
|
8,64%
|
-
|
WPA
2 |
4,380
|
5,150
|
3,780
|
3,500
|
0,3500
|
0,0300
|
2,030
|
2,810
|
0,1200
|
1,750
|
1,736
|
1,513
|
1,720
|
1,700
|
1,870
|
Dividend per aandeel
2 |
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3600
|
0,3600
|
0,3600
|
0,4000
|
0,4012
|
0,4012
|
0,4012
|
0,4175
|
0,4512
|
Datum van publicatie
|
16-02-22
|
03-05-22
|
08-08-22
|
01-11-22
|
15-02-23
|
04-05-23
|
01-08-23
|
01-11-23
|
13-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
20.232
|
4.427
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
2.796
|
3.521
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,4371
x
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,3%
|
4,4%
|
8,6%
|
6,5%
|
9%
|
9,79%
|
10,6%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
0,65%
|
0,4%
|
1,58%
|
1,83%
|
0,93%
|
1,3%
|
1,25%
|
1%
|
Totale activa
1 |
508.524
|
-1.493.250
|
591.294
|
561.387
|
389.818
|
334.144
|
380.404
|
492.981
|
Nettoactief per aandeel
2 |
74,90
|
76,50
|
80,00
|
53,80
|
65,10
|
64,90
|
70,50
|
80,40
|
Cashflow per aandeel
|
-
|
1,190
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
16-02-21
|
16-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
78,74
USD Gemiddelde koersdoel
83,69
USD Spread / Gemiddelde doel +6,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +39,42% | 62,52 mld. | | +20,79% | 44,62 mld. | | +33,01% | 36,96 mld. | | +12,00% | 29,9 mld. | | +50,87% | 28,43 mld. | | +27,32% | 25,77 mld. | | +2,07% | 22,08 mld. | | +16,39% | 21,49 mld. | | +18,32% | 20,72 mld. |
Schadeverzekeringen - Andere
|