Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,81
USD
|
+3,18%
|
|
+2,25%
|
-16,95%
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
200,2
|
187,9
|
486,5
|
362,5
|
384,6
|
366,9
|
-
|
-
|
Bedrijfswaarde
1 |
598,7
|
548,2
|
847,6
|
777,9
|
759,7
|
700,7
|
631
|
595,7
|
K/w-verhouding
|
-4,16
x
|
-2,71
x
|
-27,7
x
|
13,6
x
|
13
x
|
15,1
x
|
9,74
x
|
6,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,71
x
|
0,62
x
|
1,54
x
|
0,9
x
|
0,87
x
|
0,79
x
|
0,75
x
|
0,72
x
|
Bedrijfswaarde/omzet
|
2,12
x
|
1,8
x
|
2,68
x
|
1,94
x
|
1,72
x
|
1,5
x
|
1,29
x
|
1,17
x
|
Bedrijfswaarde/EBITDA
|
6,27
x
|
5,11
x
|
8,12
x
|
6,56
x
|
6,1
x
|
5,59
x
|
4,53
x
|
3,91
x
|
Bedrijfswaarde/FCF
|
-46,2
x
|
13,8
x
|
65
x
|
-30,8
x
|
17,9
x
|
14,1
x
|
10
x
|
-
|
FCF Yield
|
-2,16%
|
7,23%
|
1,54%
|
-3,24%
|
5,58%
|
7,1%
|
9,99%
|
-
|
Price to Book
|
0,62
x
|
0,67
x
|
1,85
x
|
1,29
x
|
1,25
x
|
1,04
x
|
0,89
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
58.200
|
58.170
|
56.567
|
56.600
|
54.710
|
53.872
|
-
|
-
|
Referentieprijs
2 |
3,440
|
3,230
|
8,600
|
6,405
|
7,030
|
6,810
|
6,810
|
6,810
|
Datum van publicatie
|
14-01-20
|
12-01-21
|
12-01-22
|
23-01-23
|
11-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
283
|
304,3
|
315,8
|
401,3
|
442,2
|
466,9
|
490,4
|
507,9
|
EBITDA
1 |
95,49
|
107,3
|
104,3
|
118,6
|
124,6
|
125,3
|
139,4
|
152,3
|
Bedrijfsresultaat (EBIT)
1 |
12,88
|
-31,73
|
38,05
|
50,11
|
61,45
|
60,73
|
76,63
|
94,1
|
Operationele Marge
|
4,55%
|
-10,43%
|
12,05%
|
12,49%
|
13,9%
|
13,01%
|
15,62%
|
18,53%
|
Resultaat voor belastingen (EBT)
1 |
-39,98
|
-65,97
|
-12,43
|
34,2
|
40,56
|
33,49
|
50,57
|
-
|
Nettowinst (verlies)
1 |
-34,24
|
-62,92
|
-16,82
|
26,93
|
30,04
|
24,25
|
36,33
|
52,65
|
Nettomarge
|
-12,1%
|
-20,68%
|
-5,33%
|
6,71%
|
6,79%
|
5,19%
|
7,41%
|
10,37%
|
WPA
2 |
-0,8260
|
-1,190
|
-0,3100
|
0,4700
|
0,5400
|
0,4505
|
0,6995
|
0,9876
|
Free Cash Flow
1 |
-12,96
|
39,63
|
13,04
|
-25,24
|
42,37
|
49,75
|
63,04
|
-
|
FCF-marge
|
-4,58%
|
13,02%
|
4,13%
|
-6,29%
|
9,58%
|
10,65%
|
12,85%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
36,93%
|
12,5%
|
-
|
34%
|
39,69%
|
45,21%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
141,05%
|
205,18%
|
173,51%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-01-20
|
12-01-21
|
12-01-22
|
23-01-23
|
11-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
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 |
87,75
|
85,45
|
96,48
|
104,5
|
114,9
|
93,58
|
107,8
|
121
|
120,2
|
97,71
|
112,5
|
127,6
|
129,1
|
103,1
|
116,9
|
EBITDA
1 |
28,28
|
23,98
|
27,67
|
32,64
|
36,29
|
25,05
|
28,83
|
34,92
|
35,8
|
19,28
|
29,31
|
37,71
|
39,04
|
26,08
|
31,06
|
Bedrijfsresultaat (EBIT)
1 |
11,67
|
7,385
|
10,37
|
16,09
|
18,27
|
9,413
|
13,22
|
19,55
|
19,28
|
1,456
|
13,74
|
21,73
|
23,06
|
11,32
|
15,58
|
Operationele Marge
|
13,3%
|
8,64%
|
10,75%
|
15,4%
|
15,9%
|
10,06%
|
12,26%
|
16,15%
|
16,04%
|
1,49%
|
12,21%
|
17,03%
|
17,86%
|
10,97%
|
13,33%
|
Resultaat voor belastingen (EBT)
1 |
6,9
|
1,161
|
6,512
|
17,01
|
11,52
|
7,119
|
7,053
|
13,65
|
12,74
|
-4,837
|
6,625
|
15,12
|
16,58
|
3,474
|
8,796
|
Nettowinst (verlies)
1 |
2,829
|
0,742
|
5,558
|
14,06
|
8,091
|
6,034
|
5,161
|
10
|
8,95
|
-4,266
|
5,1
|
11,13
|
12,18
|
3,685
|
6,945
|
Nettomarge
|
3,22%
|
0,87%
|
5,76%
|
13,45%
|
7,04%
|
6,45%
|
4,79%
|
8,26%
|
7,45%
|
-4,37%
|
4,53%
|
8,73%
|
9,43%
|
3,57%
|
5,94%
|
WPA
2 |
0,0500
|
0,0100
|
0,1000
|
0,2400
|
0,1400
|
0,1100
|
0,0900
|
0,1800
|
0,1600
|
-0,0800
|
0,0944
|
0,2081
|
0,2279
|
0,0693
|
0,1280
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-01-22
|
10-03-22
|
07-06-22
|
08-09-22
|
23-01-23
|
09-03-23
|
08-06-23
|
07-09-23
|
11-01-24
|
07-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
398
|
360
|
361
|
415
|
375
|
334
|
264
|
229
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,173
x
|
3,358
x
|
3,461
x
|
3,503
x
|
3,01
x
|
2,664
x
|
1,894
x
|
1,503
x
|
Free Cash Flow
1 |
-13
|
39,6
|
13
|
-25,2
|
42,4
|
49,7
|
63
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-3,13%
|
7,03%
|
-
|
10,2%
|
8,58%
|
12,8%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
5,560
|
4,860
|
4,640
|
4,970
|
5,630
|
6,550
|
7,660
|
8,640
|
Cashflow per aandeel
2 |
-
|
1,350
|
1,390
|
1,670
|
1,810
|
1,610
|
1,940
|
-
|
Capex
1 |
35,7
|
39,3
|
62,8
|
102
|
54,5
|
46,9
|
46,6
|
52
|
Capex/omzet
|
12,63%
|
12,93%
|
19,88%
|
25,4%
|
12,32%
|
10,04%
|
9,5%
|
10,24%
|
Datum van publicatie
|
14-01-20
|
12-01-21
|
12-01-22
|
23-01-23
|
11-01-24
|
-
|
-
|
-
|
Laatste slotkoers
6,81
USD Gemiddelde koersdoel
9,875
USD Spread / Gemiddelde doel +45,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,95% | 367 mln. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. |
Bouw & Techniek - Andere
|