Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,2
USD
|
+0,07%
|
|
+3,57%
|
-24,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
539,6
|
765,2
|
1.219
|
1.147
|
1.065
|
814,1
|
-
|
-
|
Bedrijfswaarde
1 |
454,5
|
650,5
|
1.145
|
1.054
|
942,4
|
677,1
|
650,1
|
654,1
|
K/w-verhouding
|
51,5
x
|
29
x
|
89,5
x
|
48,8
x
|
50,9
x
|
37,6
x
|
23,3
x
|
17,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,21
x
|
6,43
x
|
11,7
x
|
9,14
x
|
8,3
x
|
5,55
x
|
4,47
x
|
3,41
x
|
Bedrijfswaarde/omzet
|
5,23
x
|
5,47
x
|
11
x
|
8,4
x
|
7,34
x
|
4,62
x
|
3,57
x
|
2,74
x
|
Bedrijfswaarde/EBITDA
|
30,8
x
|
16,7
x
|
57,9
x
|
35,6
x
|
40,7
x
|
27,1
x
|
14,9
x
|
10,5
x
|
Bedrijfswaarde/FCF
|
-215
x
|
64,5
x
|
167
x
|
126
x
|
40,1
x
|
25,3
x
|
22,4
x
|
-164
x
|
FCF Yield
|
-0,47%
|
1,55%
|
0,6%
|
0,8%
|
2,49%
|
3,95%
|
4,46%
|
-0,61%
|
Price to Book
|
3,98
x
|
4,48
x
|
-
|
6,2
x
|
4,95
x
|
3,3
x
|
2,96
x
|
2,54
x
|
Aantal aandelen (in duizenden)
|
55.116
|
56.100
|
56.719
|
55.996
|
56.518
|
57.329
|
-
|
-
|
Referentieprijs
2 |
9,790
|
13,64
|
21,49
|
20,49
|
18,84
|
14,20
|
14,20
|
14,20
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
24-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
86,94
|
119
|
103,9
|
125,6
|
128,3
|
146,6
|
182,3
|
239
|
EBITDA
1 |
14,76
|
38,92
|
19,77
|
29,63
|
23,15
|
25
|
43,5
|
62
|
Bedrijfsresultaat (EBIT)
1 |
10,36
|
33,63
|
13,83
|
24,83
|
19,05
|
21,57
|
37,68
|
52
|
Operationele Marge
|
11,92%
|
28,26%
|
13,31%
|
19,77%
|
14,84%
|
14,71%
|
20,67%
|
21,76%
|
Resultaat voor belastingen (EBT)
1 |
12,26
|
32,13
|
14
|
26,07
|
22,7
|
23,29
|
42,24
|
58
|
Nettowinst (verlies)
1 |
10,91
|
26,39
|
14,27
|
24,05
|
21,5
|
21,62
|
35,18
|
46
|
Nettomarge
|
12,55%
|
22,18%
|
13,73%
|
19,15%
|
16,75%
|
14,75%
|
19,3%
|
19,25%
|
WPA
2 |
0,1900
|
0,4700
|
0,2400
|
0,4200
|
0,3700
|
0,3775
|
0,6100
|
0,8100
|
Free Cash Flow
1 |
-2,114
|
10,08
|
6,847
|
8,4
|
23,5
|
26,72
|
28,98
|
-4
|
FCF-marge
|
-2,43%
|
8,48%
|
6,59%
|
6,69%
|
18,31%
|
18,23%
|
15,9%
|
-1,67%
|
Kasstroomconversie (ebitda)
|
-
|
25,91%
|
34,63%
|
28,35%
|
101,51%
|
106,89%
|
66,62%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
38,22%
|
47,99%
|
34,93%
|
109,28%
|
123,58%
|
82,38%
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
24-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
20,78
|
33,58
|
32,55
|
20,29
|
30,46
|
42,29
|
13,4
|
20,72
|
37,04
|
57,19
|
13,5
|
23,56
|
41,78
|
67,47
|
23,9
|
EBITDA
1 |
2,835
|
7,771
|
9,61
|
-0,643
|
6,203
|
15,6
|
-7,111
|
-1,55
|
10,19
|
21,61
|
-7,5
|
-1,5
|
9,5
|
25
|
2
|
Bedrijfsresultaat (EBIT)
1 |
1,427
|
5,973
|
8,222
|
-2,904
|
4,906
|
14,6
|
-8,111
|
-2,586
|
9,133
|
20,61
|
-9,481
|
-3,152
|
8,823
|
25,38
|
-3,55
|
Operationele Marge
|
6,87%
|
17,79%
|
25,26%
|
-14,31%
|
16,11%
|
34,53%
|
-60,53%
|
-12,48%
|
24,66%
|
36,05%
|
-70,25%
|
-13,38%
|
21,12%
|
37,61%
|
-14,85%
|
Resultaat voor belastingen (EBT)
1 |
1,464
|
5,988
|
8,339
|
-2,798
|
5,16
|
15,37
|
-7,455
|
-1,93
|
10,18
|
21,91
|
-8,475
|
-2,402
|
9,497
|
25
|
1
|
Nettowinst (verlies)
1 |
1,071
|
5,263
|
7,894
|
-2,359
|
4,789
|
13,72
|
-6,296
|
-1,665
|
9,66
|
19,8
|
-7,803
|
-1,769
|
8,43
|
23,01
|
-3
|
Nettomarge
|
5,15%
|
15,67%
|
24,25%
|
-11,63%
|
15,72%
|
32,45%
|
-46,98%
|
-8,03%
|
26,08%
|
34,63%
|
-57,82%
|
-7,51%
|
20,18%
|
34,11%
|
-12,55%
|
WPA
2 |
0,0200
|
0,0900
|
0,1400
|
-0,0400
|
0,0800
|
0,2400
|
-0,1100
|
-0,0300
|
0,1700
|
0,3400
|
-0,1350
|
-0,0325
|
0,1450
|
0,4025
|
-0,0550
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
24-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
22-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
21-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
85,1
|
115
|
74,4
|
92,9
|
122
|
137
|
164
|
160
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-2,11
|
10,1
|
6,85
|
8,4
|
23,5
|
26,7
|
29
|
-4
|
ROE (netto-inkomsten/eigen vermogen)
|
7,97%
|
17,2%
|
8,14%
|
14%
|
12,6%
|
9,7%
|
11,8%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
5,39%
|
14,4%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
202,3
|
183,2
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,460
|
3,050
|
-
|
3,310
|
3,810
|
4,300
|
4,800
|
5,600
|
Cashflow per aandeel
2 |
0,4100
|
0,8000
|
0,4700
|
-
|
0,4500
|
0,8500
|
1,000
|
-
|
Capex
1 |
7,38
|
6,79
|
6,68
|
4,2
|
2,57
|
4
|
4
|
20
|
Capex/omzet
|
8,49%
|
5,7%
|
6,43%
|
3,34%
|
2%
|
2,73%
|
2,19%
|
8,37%
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
24-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
14,2
USD Gemiddelde koersdoel
21
USD Spread / Gemiddelde doel +47,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -24,63% | 814 mln. | | -1,42% | 14,89 mld. | | +25,00% | 4,92 mld. | | -14,84% | 4,68 mld. | | -11,99% | 4,52 mld. | | +10,91% | 4,18 mld. | | -17,31% | 4,12 mld. | | +13,00% | 3,73 mld. | | +29,08% | 3,43 mld. | | +0,73% | 3,31 mld. |
Industriële machines
|