Geschatte realtime
Tradegate
12:17:45 17-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,375
EUR
|
+3,59%
|
|
+3,39%
|
+4,57%
|
Fiscaal tijdperk: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
151.833
|
265.772
|
220.477
|
201.302
|
168.919
|
179.553
|
-
|
-
|
Bedrijfswaarde
1 |
90.355
|
195.525
|
162.327
|
138.610
|
126.674
|
144.340
|
142.630
|
139.619
|
K/w-verhouding
|
-3,35
x
|
10,4
x
|
7,25
x
|
23,5
x
|
-5,89
x
|
23,6
x
|
17,9
x
|
15,1
x
|
Dividendrendement
|
1,69%
|
1,48%
|
2,1%
|
1,11%
|
1,32%
|
1,24%
|
1,19%
|
1,25%
|
Marktkapitalisatie/omzet
|
1,25
x
|
1,94
x
|
1,68
x
|
1,49
x
|
1,24
x
|
1,3
x
|
1,25
x
|
1,28
x
|
Bedrijfswaarde/omzet
|
0,74
x
|
1,43
x
|
1,24
x
|
1,03
x
|
0,93
x
|
1,04
x
|
0,99
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
-2,65
x
|
6,7
x
|
9,52
x
|
14,4
x
|
-5,83
x
|
12
x
|
8,17
x
|
7,07
x
|
Bedrijfswaarde/FCF
|
-68,7
x
|
9,17
x
|
-105
x
|
5,96
x
|
70,8
x
|
36,8
x
|
15
x
|
13,5
x
|
FCF Yield
|
-1,46%
|
10,9%
|
-0,95%
|
16,8%
|
1,41%
|
2,72%
|
6,64%
|
7,43%
|
Price to Book
|
0,83
x
|
1,18
x
|
0,92
x
|
0,91
x
|
0,81
x
|
0,85
x
|
0,77
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
128.454
|
122.929
|
118.536
|
111.340
|
111.351
|
111.351
|
-
|
-
|
Referentieprijs
2 |
1.182
|
2.162
|
1.860
|
1.808
|
1.517
|
1.612
|
1.612
|
1.612
|
Datum van publicatie
|
14-05-20
|
07-05-21
|
10-05-22
|
10-05-23
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
121.387
|
136.971
|
130.868
|
134.914
|
136.733
|
138.489
|
143.360
|
140.365
|
EBITDA
1 |
-34.133
|
29.198
|
17.055
|
9.647
|
-21.730
|
11.982
|
17.463
|
19.744
|
Bedrijfsresultaat (EBIT)
1 |
-45.676
|
22.495
|
11.462
|
4.202
|
-28.270
|
7.720
|
11.210
|
12.872
|
Operationele Marge
|
-37,63%
|
16,42%
|
8,76%
|
3,11%
|
-20,68%
|
5,57%
|
7,82%
|
9,17%
|
Resultaat voor belastingen (EBT)
1 |
-40.235
|
31.259
|
29.419
|
13.595
|
-28.130
|
11.883
|
14.358
|
17.252
|
Nettowinst (verlies)
1 |
-49.166
|
25.630
|
30.532
|
8.857
|
-28.682
|
7.735
|
10.227
|
12.254
|
Nettomarge
|
-40,5%
|
18,71%
|
23,33%
|
6,56%
|
-20,98%
|
5,59%
|
7,13%
|
8,73%
|
WPA
2 |
-352,5
|
207,5
|
256,4
|
76,78
|
-257,6
|
68,26
|
90,15
|
106,8
|
Free Cash Flow
1 |
-1.315
|
21.327
|
-1.549
|
23.259
|
1.790
|
3.924
|
9.478
|
10.370
|
FCF-marge
|
-1,08%
|
15,57%
|
-1,18%
|
17,24%
|
1,31%
|
2,83%
|
6,61%
|
7,39%
|
Kasstroomconversie (ebitda)
|
-
|
73,04%
|
-
|
241,1%
|
-
|
32,75%
|
54,27%
|
52,52%
|
Kasstroomconversie (nettowinst)
|
-
|
83,21%
|
-
|
262,61%
|
-
|
50,73%
|
92,68%
|
84,62%
|
Dividend per aandeel
2 |
20,00
|
32,00
|
39,00
|
20,00
|
20,00
|
20,00
|
19,23
|
20,08
|
Datum van publicatie
|
14-05-20
|
07-05-21
|
10-05-22
|
10-05-23
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
68.796
|
68.085
|
31.045
|
31.738
|
34.773
|
36.450
|
71.223
|
30.172
|
33.519
|
-
|
36.150
|
38.997
|
75.147
|
29.002
|
32.584
|
35.685
|
38.506
|
29.417
|
31.910
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.134
|
4.866
|
-
|
-30.435
|
607
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
20.919
|
13.345
|
2.220
|
-4.103
|
3.964
|
3.112
|
7.076
|
-2.020
|
-854
|
-
|
1.735
|
3.066
|
4.899
|
-32.525
|
-644
|
3.188
|
4.939
|
-2.362
|
442,2
|
Operationele Marge
|
30,41%
|
19,6%
|
7,15%
|
-12,93%
|
11,4%
|
8,54%
|
9,93%
|
-6,69%
|
-2,55%
|
-
|
4,8%
|
7,86%
|
6,52%
|
-112,15%
|
-1,98%
|
8,93%
|
12,83%
|
-8,03%
|
1,39%
|
Resultaat voor belastingen (EBT)
1 |
26.097
|
27.834
|
4.732
|
-3.147
|
10.697
|
5.650
|
16.347
|
-4.398
|
1.646
|
-
|
5.971
|
4.139
|
10.110
|
-39.905
|
1.665
|
4.798
|
6.084
|
-5.403
|
1.318
|
Nettowinst (verlies)
1 |
19.154
|
22.684
|
3.982
|
3.866
|
7.144
|
3.946
|
11.090
|
-3.803
|
1.570
|
-
|
4.639
|
2.763
|
7.402
|
-38.635
|
2.551
|
2.926
|
3.709
|
-1.339
|
704
|
Nettomarge
|
27,84%
|
33,32%
|
12,83%
|
12,18%
|
20,54%
|
10,83%
|
15,57%
|
-12,6%
|
4,68%
|
-
|
12,83%
|
7,09%
|
9,85%
|
-133,21%
|
7,83%
|
8,2%
|
9,63%
|
-4,55%
|
2,21%
|
WPA
2 |
154,8
|
189,8
|
33,87
|
-
|
60,27
|
33,95
|
94,22
|
-31,71
|
14,27
|
-
|
41,66
|
24,82
|
66,48
|
-347,0
|
22,91
|
30,44
|
38,60
|
-52,24
|
10,65
|
Dividend per aandeel
|
-
|
-
|
-
|
39,00
|
-
|
-
|
-
|
-
|
20,00
|
20,00
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-11-20
|
09-11-21
|
08-02-22
|
10-05-22
|
10-08-22
|
08-11-22
|
08-11-22
|
08-02-23
|
10-05-23
|
10-05-23
|
09-08-23
|
08-11-23
|
08-11-23
|
07-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
61.478
|
70.247
|
58.150
|
62.692
|
42.245
|
35.213
|
36.923
|
39.934
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.315
|
21.327
|
-1.549
|
23.259
|
1.790
|
3.924
|
9.478
|
10.370
|
ROE (netto-inkomsten/eigen vermogen)
|
-22,8%
|
12,7%
|
13,2%
|
3,8%
|
-13,3%
|
3,68%
|
4,33%
|
5,11%
|
ROA (netto-inkomsten/totale activa)
|
-14,6%
|
10,7%
|
8,81%
|
3,94%
|
-8,22%
|
2,67%
|
2,91%
|
3,56%
|
Totale activa
1 |
337.386
|
238.951
|
346.476
|
224.605
|
349.042
|
289.793
|
351.507
|
344.371
|
Nettoactief per aandeel
2 |
1.432
|
1.827
|
2.024
|
1.984
|
1.871
|
1.893
|
2.089
|
2.178
|
Cashflow per aandeel
2 |
-270,0
|
262,0
|
303,0
|
124,0
|
-199,0
|
73,70
|
120,0
|
138,0
|
Capex
1 |
14.261
|
9.273
|
6.433
|
7.581
|
10.555
|
8.474
|
8.367
|
6.647
|
Capex/omzet
|
11,75%
|
6,77%
|
4,92%
|
5,62%
|
7,72%
|
6,12%
|
5,84%
|
4,74%
|
Datum van publicatie
|
14-05-20
|
07-05-21
|
10-05-22
|
10-05-23
|
08-05-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.612
JPY Gemiddelde koersdoel
1.725
JPY Spread / Gemiddelde doel +6,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,67% | 26,6 mld. | | -6,71% | 17,84 mld. | | +125,00% | 2,5 mld. | | -7,68% | 2,2 mld. | | -29,35% | 1,69 mld. | | +2,24% | 1,3 mld. | | -5,18% | 1,22 mld. | | -26,73% | 1,12 mld. | | -21,15% | 995 mln. |
Mobiele applicatiesoftware
|