Vertraagde tijd
CINNOBER BOAT
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- EUR
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.704
|
4.548
|
5.378
|
6.468
|
8.936
|
9.334
|
-
|
-
|
Bedrijfswaarde
1 |
8.356
|
4.548
|
5.378
|
6.468
|
8.936
|
9.334
|
9.334
|
9.334
|
K/w-verhouding
|
5,16
x
|
7,5
x
|
6,17
x
|
-
|
-
|
8,79
x
|
8,32
x
|
7,59
x
|
Dividendrendement
|
5,7%
|
6,21%
|
5,98%
|
-
|
6,77%
|
7,06%
|
7,65%
|
8,26%
|
Marktkapitalisatie/omzet
|
1,01
x
|
0,86
x
|
0,92
x
|
1,07
x
|
1,1
x
|
0,94
x
|
0,91
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
1,01
x
|
0,86
x
|
0,92
x
|
1,07
x
|
1,1
x
|
0,94
x
|
0,91
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
2.901.767
x
|
4.053.514
x
|
4.546.106
x
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-6,15
x
|
13,4
x
|
-28,6
x
|
-
|
-
|
10,1
x
|
9,28
x
|
8,66
x
|
FCF Yield
|
-16,3%
|
7,48%
|
-3,5%
|
-
|
-
|
9,92%
|
10,8%
|
11,5%
|
Price to Book
|
0,92
x
|
0,72
x
|
0,75
x
|
-
|
0,96
x
|
1,07
x
|
1,02
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
141.000
|
138.449
|
132.791
|
145.831
|
209.267
|
210.848
|
-
|
-
|
Referentieprijs
2 |
33,36
|
32,85
|
40,50
|
44,35
|
42,70
|
44,27
|
44,27
|
44,27
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
23-02-22
|
22-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.666
|
5.276
|
5.859
|
6.041
|
8.095
|
9.957
|
10.306
|
10.677
|
EBITDA
|
1.621
|
1.122
|
1.183
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
858
|
885
|
1.021
|
-
|
-
|
1.431
|
1.552
|
1.529
|
Operationele Marge
|
18,39%
|
16,77%
|
17,43%
|
-
|
-
|
14,37%
|
15,06%
|
14,33%
|
Resultaat voor belastingen (EBT)
1 |
1.210
|
829
|
1.209
|
929
|
1.389
|
1.459
|
1.515
|
1.635
|
Nettowinst (verlies)
1 |
912
|
657
|
939
|
733
|
1.086
|
1.065
|
1.084
|
1.162
|
Nettomarge
|
19,55%
|
12,45%
|
16,03%
|
12,13%
|
13,42%
|
10,7%
|
10,51%
|
10,88%
|
WPA
2 |
6,470
|
4,380
|
6,560
|
-
|
-
|
5,038
|
5,322
|
5,830
|
Free Cash Flow
1 |
-765
|
340
|
-188
|
-
|
-
|
926
|
1.006
|
1.078
|
FCF-marge
|
-16,4%
|
6,44%
|
-3,21%
|
-
|
-
|
9,3%
|
9,76%
|
10,1%
|
Kasstroomconversie (ebitda)
|
-
|
30,3%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
51,75%
|
-
|
-
|
-
|
86,93%
|
92,85%
|
92,78%
|
Dividend per aandeel
2 |
1,900
|
2,040
|
2,420
|
-
|
2,890
|
3,124
|
3,388
|
3,656
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
23-02-22
|
22-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
|
2.090
|
2.978
|
2.298
|
3.344
|
2.515
|
3.454
|
2.587
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
399
|
446
|
-
|
536
|
485
|
554
|
-
|
460
|
-
|
-
|
-
|
Operationele Marge
|
19,09%
|
14,98%
|
-
|
16,03%
|
19,28%
|
16,04%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
530
|
296
|
533
|
574
|
635
|
554
|
375
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
372
|
233
|
424
|
454
|
485
|
442
|
291
|
-
|
740
|
-
|
-
|
Nettomarge
|
17,8%
|
7,82%
|
18,45%
|
13,58%
|
19,28%
|
12,8%
|
11,25%
|
-
|
-
|
-
|
-
|
WPA
1 |
2,680
|
1,590
|
2,790
|
2,850
|
3,710
|
2,800
|
-
|
-
|
-
|
2,340
|
2,340
|
Dividend per aandeel
1 |
1,200
|
0,7600
|
1,280
|
0,8200
|
1,600
|
0,9800
|
-
|
-
|
1,810
|
1,160
|
1,940
|
Datum van publicatie
|
19-02-20
|
26-08-20
|
18-02-21
|
25-08-21
|
23-02-22
|
24-08-22
|
22-02-23
|
-
|
29-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
3.652
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,253
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-765
|
340
|
-188
|
-
|
-
|
926
|
1.006
|
1.078
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
11,7%
|
15,3%
|
-
|
11,3%
|
11,9%
|
12,2%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
1,42%
|
0,9%
|
0,96%
|
-
|
0,82%
|
0,73%
|
0,79%
|
0,83%
|
Totale activa
1 |
64.225
|
73.408
|
97.813
|
-
|
132.229
|
145.726
|
136.981
|
139.476
|
Nettoactief per aandeel
2 |
36,10
|
45,80
|
54,20
|
-
|
44,30
|
41,40
|
43,30
|
44,00
|
Cashflow per aandeel
|
-
|
2,210
|
1,250
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
23-02-22
|
22-02-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
44,27
EUR Gemiddelde koersdoel
52,85
EUR Spread / Gemiddelde doel +19,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,94% | 109 mld. | | +7,21% | 107 mld. | | +11,33% | 104 mld. | | +9,21% | 77,06 mld. | | +27,83% | 30,24 mld. | | +15,93% | 20,59 mld. | | -2,59% | 11,78 mld. | | +7,98% | 10,8 mld. | | +26,29% | 10,55 mld. |
Multiline Verzekeringen & Makelaars - Andere
|