Geschatte realtime
Tradegate
20:46:24 17-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,05
EUR
|
+7,75%
|
|
-7,40%
|
+39,36%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.465
|
1.315
|
2.320
|
2.818
|
3.687
|
-
|
-
|
Bedrijfswaarde
1 |
1.938
|
1.729
|
2.656
|
2.888
|
4.361
|
4.275
|
4.109
|
K/w-verhouding
|
-18,6
x
|
20,9
x
|
29,5
x
|
47,8
x
|
30,2
x
|
20,2
x
|
15,4
x
|
Dividendrendement
|
-
|
2%
|
1,36%
|
1,64%
|
1,72%
|
2,16%
|
2,54%
|
Marktkapitalisatie/omzet
|
1,21
x
|
0,89
x
|
1,36
x
|
1,53
x
|
1,6
x
|
1,4
x
|
1,27
x
|
Bedrijfswaarde/omzet
|
1,61
x
|
1,17
x
|
1,56
x
|
1,56
x
|
1,89
x
|
1,63
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
8,84
x
|
6,63
x
|
9,09
x
|
8,78
x
|
10,9
x
|
9,16
x
|
7,73
x
|
Bedrijfswaarde/FCF
|
19,5
x
|
8,77
x
|
17,8
x
|
19
x
|
52,3
x
|
25,3
x
|
16,8
x
|
FCF Yield
|
5,13%
|
11,4%
|
5,61%
|
5,26%
|
1,91%
|
3,95%
|
5,96%
|
Price to Book
|
-
|
3,29
x
|
3,84
x
|
3,2
x
|
4,19
x
|
3,64
x
|
3,11
x
|
Aantal aandelen (in duizenden)
|
105.000
|
105.000
|
105.000
|
115.500
|
115.500
|
-
|
-
|
Referentieprijs
2 |
13,95
|
12,52
|
22,10
|
24,40
|
31,92
|
31,92
|
31,92
|
Datum van publicatie
|
22-03-21
|
23-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.207
|
1.474
|
1.707
|
1.847
|
2.305
|
2.627
|
2.892
|
EBITDA
1 |
219,3
|
261
|
292
|
329
|
400,1
|
466,8
|
531,7
|
Bedrijfsresultaat (EBIT)
1 |
167,2
|
198,6
|
224
|
246
|
303,8
|
364,3
|
419,3
|
Operationele Marge
|
13,85%
|
13,47%
|
13,12%
|
13,32%
|
13,18%
|
13,87%
|
14,5%
|
Resultaat voor belastingen (EBT)
1 |
-75,2
|
84,9
|
130
|
91
|
166,7
|
245,5
|
332,9
|
Nettowinst (verlies)
1 |
-65,2
|
62,7
|
78
|
54
|
119,5
|
178,7
|
233,8
|
Nettomarge
|
-5,4%
|
4,25%
|
4,57%
|
2,92%
|
5,18%
|
6,8%
|
8,09%
|
WPA
2 |
-0,7500
|
0,6000
|
0,7500
|
0,5100
|
1,056
|
1,578
|
2,068
|
Free Cash Flow
1 |
99,5
|
197,2
|
149
|
152
|
83,32
|
168,9
|
244,8
|
FCF-marge
|
8,24%
|
13,38%
|
8,73%
|
8,23%
|
3,61%
|
6,43%
|
8,47%
|
Kasstroomconversie (ebitda)
|
45,37%
|
75,56%
|
51,03%
|
46,2%
|
20,83%
|
36,17%
|
46,04%
|
Kasstroomconversie (nettowinst)
|
-
|
314,51%
|
191,03%
|
281,48%
|
69,75%
|
94,51%
|
104,69%
|
Dividend per aandeel
2 |
-
|
0,2500
|
0,3000
|
0,4000
|
0,5498
|
0,6897
|
0,8122
|
Datum van publicatie
|
22-03-21
|
23-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
624
|
286
|
396
|
682
|
418
|
607
|
338
|
388
|
410
|
711
|
329
|
517,8
|
541,7
|
896,2
|
EBITDA
1 |
150,6
|
17
|
44
|
61
|
65
|
-
|
30
|
52
|
69
|
178
|
33
|
64,8
|
91,38
|
199,9
|
Bedrijfsresultaat (EBIT)
1 |
131,6
|
1
|
26
|
27
|
49
|
149
|
13
|
32
|
49
|
152
|
11
|
42,61
|
67,39
|
175
|
Operationele Marge
|
21,09%
|
0,35%
|
6,57%
|
3,96%
|
11,72%
|
24,55%
|
3,85%
|
8,25%
|
11,95%
|
21,38%
|
3,34%
|
8,23%
|
12,44%
|
19,52%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
76,1
|
-
|
-
|
-
|
16
|
78
|
-20
|
3
|
13
|
58
|
-15
|
16,61
|
35,54
|
106,9
|
Nettomarge
|
12,2%
|
-
|
-
|
-
|
3,83%
|
12,85%
|
-5,92%
|
0,77%
|
3,17%
|
8,16%
|
-4,56%
|
3,21%
|
6,56%
|
11,92%
|
WPA
2 |
0,7300
|
-
|
-
|
-
|
0,1500
|
0,9000
|
-0,1900
|
0,0300
|
0,1200
|
1,160
|
-0,1300
|
-0,003120
|
0,3077
|
0,9252
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-02-22
|
05-05-22
|
04-08-22
|
04-08-22
|
10-11-22
|
23-02-23
|
09-05-23
|
28-07-23
|
09-11-23
|
23-02-24
|
07-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
473
|
415
|
335
|
70
|
674
|
589
|
422
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,157
x
|
1,589
x
|
1,147
x
|
0,2128
x
|
1,685
x
|
1,261
x
|
0,7944
x
|
Free Cash Flow
1 |
99,5
|
197
|
149
|
152
|
83,3
|
169
|
245
|
ROE (netto-inkomsten/eigen vermogen)
|
-27,4%
|
31,8%
|
15,4%
|
16,9%
|
21,7%
|
22,5%
|
23,2%
|
ROA (netto-inkomsten/totale activa)
|
-2,41%
|
2,13%
|
2,63%
|
3,64%
|
4,44%
|
4,14%
|
4,75%
|
Totale activa
1 |
2.702
|
2.949
|
2.967
|
1.484
|
2.692
|
4.321
|
4.925
|
Nettoactief per aandeel
2 |
-
|
3,800
|
5,750
|
7,620
|
7,620
|
8,760
|
10,30
|
Cashflow per aandeel
2 |
-
|
2,850
|
2,320
|
2,520
|
1,410
|
2,610
|
3,650
|
Capex
1 |
97,4
|
102
|
95
|
115
|
156
|
148
|
149
|
Capex/omzet
|
8,07%
|
6,92%
|
5,57%
|
6,23%
|
6,75%
|
5,65%
|
5,17%
|
Datum van publicatie
|
22-03-21
|
23-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
Laatste slotkoers
31,92
EUR Gemiddelde koersdoel
38,36
EUR Spread / Gemiddelde doel +20,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,95% | 3,79 mld. | | -5,64% | 2,21 mld. | | +16,41% | 1,38 mld. | | +3,30% | 897 mln. | | +83,75% | 558 mln. | | -24,70% | 538 mln. | | -56,19% | 492 mln. | | +5,44% | 480 mln. | | +76,41% | 412 mln. |
Communicatie & Satellietapparatuur
|