Beurs gesloten -
OTC Markets
19:08:11 20-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,575
USD
|
-2,57%
|
|
-2,56%
|
+4,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
86.674
|
86.305
|
56.960
|
46.173
|
34.209
|
33.369
|
-
|
-
|
Bedrijfswaarde
1 |
195.183
|
205.587
|
196.773
|
154.561
|
154.965
|
169.411
|
173.045
|
201.510
|
K/w-verhouding
|
5,87
x
|
10,9
x
|
5,66
x
|
93,6
x
|
24,5
x
|
7,01
x
|
5,29
x
|
4,89
x
|
Dividendrendement
|
3,6%
|
1,81%
|
3,57%
|
0,22%
|
0,84%
|
3,28%
|
4,17%
|
4,53%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,63
x
|
0,35
x
|
0,26
x
|
0,17
x
|
0,16
x
|
0,15
x
|
0,13
x
|
Bedrijfswaarde/omzet
|
1,37
x
|
1,5
x
|
1,22
x
|
0,88
x
|
0,78
x
|
0,81
x
|
0,77
x
|
0,81
x
|
Bedrijfswaarde/EBITDA
|
6,11
x
|
6,97
x
|
5,86
x
|
6,05
x
|
2,78
x
|
5,06
x
|
4,57
x
|
-
|
Bedrijfswaarde/FCF
|
-23,8
x
|
-56,5
x
|
-11,4
x
|
-
|
-
|
4,36
x
|
5,25
x
|
-
|
FCF Yield
|
-4,21%
|
-1,77%
|
-8,76%
|
-
|
-
|
22,9%
|
19%
|
-
|
Price to Book
|
0,71
x
|
0,68
x
|
0,44
x
|
0,38
x
|
-
|
0,26
x
|
0,3
x
|
0,24
x
|
Aantal aandelen (in duizenden)
|
8.537.541
|
8.418.950
|
8.312.259
|
8.220.210
|
8.199.993
|
8.170.762
|
-
|
-
|
Referentieprijs
2 |
10,15
|
10,25
|
6,853
|
5,617
|
4,172
|
4,084
|
4,084
|
4,084
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
23-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
142.982
|
136.630
|
161.291
|
175.393
|
198.200
|
208.531
|
223.928
|
249.981
|
EBITDA
1 |
31.938
|
29.482
|
33.577
|
25.538
|
55.731
|
33.477
|
37.897
|
-
|
Bedrijfsresultaat (EBIT)
1 |
31.931
|
21.978
|
25.661
|
16.531
|
45.174
|
5.551
|
16.795
|
-
|
Operationele Marge
|
22,33%
|
16,09%
|
15,91%
|
9,43%
|
22,79%
|
2,66%
|
7,5%
|
-
|
Resultaat voor belastingen (EBT)
1 |
27.517
|
16.974
|
24.653
|
12.536
|
7.872
|
11.720
|
15.139
|
14.625
|
Nettowinst (verlies)
1 |
14.801
|
8.018
|
10.090
|
538,7
|
1.379
|
4.393
|
6.179
|
6.834
|
Nettomarge
|
10,35%
|
5,87%
|
6,26%
|
0,31%
|
0,7%
|
2,11%
|
2,76%
|
2,73%
|
WPA
2 |
1,730
|
0,9400
|
1,210
|
0,0600
|
0,1700
|
0,5829
|
0,7721
|
0,8350
|
Free Cash Flow
1 |
-8.212
|
-3.636
|
-17.233
|
-
|
-
|
38.873
|
32.936
|
-
|
FCF-marge
|
-5,74%
|
-2,66%
|
-10,68%
|
-
|
-
|
18,64%
|
14,71%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
116,12%
|
86,91%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
884,86%
|
533,02%
|
-
|
Dividend per aandeel
2 |
0,3655
|
0,1860
|
0,2443
|
0,0123
|
0,0351
|
0,1339
|
0,1704
|
0,1850
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
23-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
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
1 |
74.507
|
63.269
|
73.360
|
70.406
|
90.885
|
-
|
92.502
|
97.065
|
101.136
|
100.499
|
100.499
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
2.697
|
-
|
1.360
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,4%
|
-
|
-
|
-
|
WPA
2 |
0,8400
|
0,2400
|
0,7000
|
0,4800
|
0,7300
|
0,3200
|
-
|
0,1700
|
-
|
0,3000
|
0,3000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-03-20
|
27-08-20
|
30-03-21
|
24-08-21
|
23-03-22
|
30-08-22
|
29-03-23
|
30-08-23
|
27-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
108.509
|
119.282
|
139.813
|
108.388
|
120.756
|
136.042
|
139.675
|
168.140
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,398
x
|
4,046
x
|
4,164
x
|
4,244
x
|
2,167
x
|
4,064
x
|
3,686
x
|
-
|
Free Cash Flow
1 |
-8.212
|
-3.636
|
-17.233
|
-
|
-
|
38.873
|
32.936
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,8%
|
6,41%
|
7,8%
|
0,43%
|
1,12%
|
3,8%
|
7,19%
|
5,22%
|
ROA (netto-inkomsten/totale activa)
|
2,19%
|
1,08%
|
1,26%
|
0,07%
|
0,17%
|
0,8%
|
1%
|
-
|
Totale activa
1 |
677.294
|
741.711
|
801.684
|
815.000
|
807.437
|
549.138
|
617.909
|
-
|
Nettoactief per aandeel
2 |
14,40
|
15,10
|
15,70
|
14,80
|
-
|
15,50
|
13,60
|
16,80
|
Cashflow per aandeel
2 |
0,9200
|
1,050
|
-0,3900
|
0,2100
|
-
|
2,150
|
2,960
|
-
|
Capex
1 |
4.097
|
5.692
|
5.965
|
6.653
|
13.744
|
10.952
|
15.384
|
-
|
Capex/omzet
|
2,87%
|
4,17%
|
3,7%
|
3,79%
|
6,93%
|
5,25%
|
6,87%
|
-
|
Datum van publicatie
|
31-03-20
|
30-03-21
|
23-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4,084
CNY Gemiddelde koersdoel
5,448
CNY Spread / Gemiddelde doel +33,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,98% | 117 mld. | | +4,48% | 96,91 mld. | | +25,89% | 67,02 mld. | | +4,65% | 62,87 mld. | | +13,01% | 43,99 mld. | | +16,07% | 43,79 mld. | | +30,10% | 38,36 mld. | | +9,96% | 26,44 mld. | | -6,74% | 21,76 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|