Real Time
Euronext Amsterdam
15:00:16 12-12-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,50 EUR
|
-0,37%
|
|
+2,00%
|
-4,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
70.615
|
53.270
|
76.571
|
79.844
|
68.275
|
62.601
|
63.273
|
65.028
|
Variatie
|
-
|
-24,56%
|
43,74%
|
4,27%
|
-14,49%
|
-8,31%
|
1,07%
|
2,77%
|
EBITDA
1 |
5.195
|
4.301
|
19.404
|
14.161
|
7.558
|
6.706
|
7.391
|
8.151
|
Variatie
|
-
|
-17,21%
|
351,15%
|
-27,02%
|
-46,63%
|
-11,27%
|
10,22%
|
10,28%
|
Bedrijfsresultaat (EBIT)
1 |
-627
|
2.110
|
16.881
|
11.581
|
2.340
|
3.931
|
4.398
|
5.069
|
Variatie
|
-
|
-
|
700,05%
|
-31,4%
|
-79,79%
|
67,99%
|
11,89%
|
15,24%
|
Betaalde rente
1 |
-607
|
-421
|
-278
|
-213
|
-145
|
-119,3
|
-258,7
|
-335,5
|
Resultaat voor belastingen (EBT)
1 |
-1.932
|
1.088
|
18.025
|
11.255
|
1.260
|
3.337
|
3.941
|
5.081
|
Variatie
|
-
|
-
|
1.556,71%
|
-37,56%
|
-88,8%
|
164,81%
|
18,11%
|
28,93%
|
Nettowinst (verlies)
1 |
-2.454
|
-733
|
14.956
|
9.302
|
919
|
2.259
|
3.007
|
3.788
|
Variatie
|
-
|
-70,13%
|
-
|
-37,8%
|
-90,12%
|
145,76%
|
33,15%
|
25,95%
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019 Q3
|
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
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
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
---|
Omzet
1 |
16.634
|
15.514
|
14.844
|
10.976
|
13.266
|
14.184
|
16.193
|
19.343
|
20.229
|
20.806
|
21.836
|
22.142
|
18.975
|
16.891
|
18.501
|
18.606
|
16.616
|
14.552
|
16.282
|
16.249
|
15.196
|
15.274
|
15.595
|
15.965
|
16.073
|
16.119
|
16.483
|
16.491
|
Variatie
|
-
|
-6,73%
|
-4,32%
|
-26,06%
|
20,86%
|
6,92%
|
14,16%
|
19,45%
|
4,58%
|
2,85%
|
4,95%
|
1,4%
|
-14,3%
|
-10,98%
|
9,53%
|
0,57%
|
-10,7%
|
-12,42%
|
11,89%
|
-0,2%
|
-6,48%
|
0,51%
|
2,1%
|
2,37%
|
0,68%
|
0,29%
|
2,26%
|
0,05%
|
EBITDA
1 |
1.063
|
925
|
967
|
707
|
901
|
1.726
|
3.242
|
5.052
|
6.058
|
5.052
|
5.080
|
5.163
|
2.660
|
1.258
|
1.822
|
2.605
|
1.865
|
1.266
|
1.956
|
1.862
|
1.581
|
1.511
|
1.658
|
1.545
|
1.820
|
1.858
|
1.940
|
2.028
|
Variatie
|
-
|
-12,98%
|
4,54%
|
-26,89%
|
27,44%
|
91,56%
|
87,83%
|
55,83%
|
19,91%
|
-16,61%
|
0,55%
|
1,63%
|
-48,48%
|
-52,71%
|
44,83%
|
42,97%
|
-28,41%
|
-32,12%
|
54,5%
|
-4,81%
|
-15,09%
|
-4,41%
|
9,72%
|
-6,8%
|
17,76%
|
2,11%
|
4,38%
|
4,54%
|
Bedrijfsresultaat (EBIT)
1 |
297
|
-1.535
|
-353
|
-253
|
718
|
1.998
|
2.641
|
4.432
|
5.468
|
4.340
|
4.433
|
4.494
|
2.032
|
622
|
1.192
|
1.925
|
1.203
|
-1.980
|
1.072
|
1.046
|
663
|
781,2
|
1.044
|
854,1
|
1.129
|
1.167
|
1.248
|
1.336
|
Variatie
|
-
|
-
|
-77%
|
-28,33%
|
-
|
178,27%
|
32,18%
|
67,82%
|
23,38%
|
-20,63%
|
2,14%
|
1,38%
|
-54,78%
|
-69,39%
|
91,64%
|
61,49%
|
-37,51%
|
-
|
-
|
-2,43%
|
-36,62%
|
17,82%
|
33,7%
|
-18,22%
|
32,14%
|
3,4%
|
6,96%
|
7,05%
|
Charge d'intérêts
1 |
-152
|
-140
|
-115
|
-112
|
-106
|
-88
|
-91
|
-76
|
-62
|
-49
|
-51
|
-53
|
-37
|
-72
|
-64
|
-47
|
-31
|
-
|
-63
|
-7
|
-8
|
-15
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-354
|
-1.772
|
-777
|
-344
|
562
|
1.647
|
2.809
|
4.713
|
5.722
|
4.781
|
4.801
|
4.836
|
1.426
|
192
|
1.329
|
2.138
|
1.233
|
-3.440
|
1.171
|
787
|
614
|
627,1
|
890,5
|
785,4
|
1.060
|
1.098
|
1.379
|
1.306
|
Variatie
|
-
|
400,56%
|
-56,15%
|
-55,73%
|
-
|
193,06%
|
70,55%
|
67,78%
|
21,41%
|
-16,45%
|
0,42%
|
0,73%
|
-70,51%
|
-86,54%
|
592,19%
|
60,87%
|
-42,33%
|
-
|
-
|
-32,79%
|
-21,98%
|
2,14%
|
42%
|
-11,8%
|
34,95%
|
3,62%
|
25,52%
|
-5,3%
|
Nettowinst (verlies)
1 |
-539
|
-1.882
|
-1.120
|
-559
|
-261
|
1.207
|
2.285
|
4.005
|
4.621
|
4.045
|
4.125
|
3.923
|
993
|
261
|
1.096
|
1.860
|
929
|
-2.966
|
938
|
504
|
287
|
502,8
|
697,7
|
632,6
|
843,6
|
873,1
|
1.089
|
1.032
|
Variatie
|
-
|
249,17%
|
-40,49%
|
-50,09%
|
-53,31%
|
-
|
89,31%
|
75,27%
|
15,38%
|
-12,46%
|
1,98%
|
-4,9%
|
-74,69%
|
-73,72%
|
319,92%
|
69,71%
|
-50,05%
|
-
|
-
|
-46,27%
|
-43,06%
|
75,2%
|
38,75%
|
-9,33%
|
33,36%
|
3,5%
|
24,68%
|
-5,16%
|
Datum van publicatie
|
07-11-19
|
06-02-20
|
07-05-20
|
30-07-20
|
05-11-20
|
11-02-21
|
06-05-21
|
29-07-21
|
11-11-21
|
10-02-22
|
05-05-22
|
28-07-22
|
10-11-22
|
09-02-23
|
04-05-23
|
27-07-23
|
09-11-23
|
08-02-24
|
02-05-24
|
01-08-24
|
07-11-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
9.345
|
6.380
|
4.030
|
2.236
|
2.898
|
5.294
|
5.386
|
5.156
|
Variatie
|
-
|
-31,73%
|
-36,83%
|
-44,52%
|
29,61%
|
82,68%
|
1,74%
|
-4,27%
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
3.572
|
2.439
|
3.008
|
3.468
|
4.613
|
4.676
|
4.771
|
4.727
|
Variatie
|
-
|
-31,72%
|
23,33%
|
15,29%
|
33,02%
|
1,37%
|
2,03%
|
-0,93%
|
Vrije kasstroom (FCF)
1 |
2.445
|
1.643
|
6.897
|
6.735
|
3.032
|
479,5
|
629,2
|
1.479
|
Variatie
|
-
|
-32,8%
|
319,78%
|
-2,35%
|
-54,98%
|
-84,18%
|
31,21%
|
135,01%
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
7,36%
|
8,07%
|
25,34%
|
17,74%
|
11,07%
|
10,71%
|
11,68%
|
12,53%
|
EBIT-marge (%)
|
-0,89%
|
3,96%
|
22,05%
|
14,5%
|
3,43%
|
6,28%
|
6,95%
|
7,79%
|
EBT-marge (%)
|
-2,74%
|
2,04%
|
23,54%
|
14,1%
|
1,85%
|
5,33%
|
6,23%
|
7,81%
|
Nettomarge (%)
|
-3,48%
|
-1,38%
|
19,53%
|
11,65%
|
1,35%
|
3,61%
|
4,75%
|
5,82%
|
FCF-marge (%)
|
3,46%
|
3,08%
|
9,01%
|
8,44%
|
4,44%
|
0,77%
|
0,99%
|
2,27%
|
Vrije kasstroom/nettoresultaat (%)
|
-99,63%
|
-224,15%
|
46,12%
|
72,4%
|
329,92%
|
21,23%
|
20,92%
|
39,04%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
-2,74%
|
-0,86%
|
17,33%
|
10,05%
|
5,16%
|
2,35%
|
3,05%
|
4,07%
|
ROE
|
-6,09%
|
-1,91%
|
34,23%
|
18,19%
|
8,9%
|
4,38%
|
5,59%
|
6,38%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,8x
|
1,48x
|
0,21x
|
0,16x
|
0,38x
|
0,79x
|
0,73x
|
0,63x
|
Schuld/vrije kasstroom
|
3,82x
|
3,88x
|
0,58x
|
0,33x
|
0,96x
|
11,04x
|
8,56x
|
3,49x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
5,06%
|
4,58%
|
3,93%
|
4,34%
|
6,76%
|
7,47%
|
7,54%
|
7,27%
|
CAPEX / EBITDA (%)
|
68,76%
|
56,71%
|
15,5%
|
24,49%
|
61,03%
|
69,73%
|
64,55%
|
57,99%
|
CAPEX / FCF (%)
|
146,09%
|
148,45%
|
43,61%
|
51,49%
|
152,14%
|
975,13%
|
758,28%
|
319,66%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
5,94
|
3,581
|
8,94
|
11,16
|
9,047
|
5,982
|
6,848
|
7,722
|
Variatie
|
-
|
-39,72%
|
149,66%
|
24,87%
|
-18,95%
|
-33,88%
|
14,48%
|
12,77%
|
Dividend per aandeel
1 |
0,3
|
0,3
|
0,38
|
0,4
|
0,5
|
0,5094
|
0,535
|
0,5594
|
Variatie
|
-
|
0%
|
26,67%
|
5,26%
|
25%
|
1,88%
|
5,02%
|
4,56%
|
Nettoactief per aandeel
1 |
38,03
|
33,58
|
53,9
|
66
|
65,89
|
69,12
|
74,3
|
79,49
|
Variatie
|
-
|
-11,69%
|
60,52%
|
22,44%
|
-0,17%
|
4,91%
|
7,49%
|
6,99%
|
WPA
1 |
-2,42
|
-0,64
|
13,49
|
10,18
|
1,09
|
2,902
|
4,033
|
4,984
|
Variatie
|
-
|
-73,55%
|
-2.207,81%
|
-24,54%
|
-89,29%
|
166,25%
|
38,95%
|
23,6%
|
Aantal aandelen (in duizend)
|
1.012.004
|
1.066.637
|
911.415
|
816.000
|
838.000
|
785.388
|
785.388
|
785.388
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
K/w-verhouding |
8,88x |
6,39x |
---|
PBR-ratio |
0,37x |
0,35x |
---|
EV/omzet |
0,41x |
0,41x |
---|
Dividendrendement |
1,98% |
2,07% |
---|
Laatste slotkoers 25,78USD Gemiddelde koersdoel 31,17USD Spread / Gemiddelde doel +20,90% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|