Beurs gesloten -
Nasdaq
22:00:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,83
USD
|
-3,68%
|
|
+1,10%
|
+1,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
68,72
|
40,89
|
50,99
|
49,86
|
86,13
|
86,19
|
-
|
Bedrijfswaarde
1 |
68,72
|
40,89
|
50,99
|
49,86
|
86,13
|
86,19
|
86,19
|
K/w-verhouding
|
36,3
x
|
-17,1
x
|
-53
x
|
13,3
x
|
8,23
x
|
10,2
x
|
10,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,76
x
|
1,91
x
|
1,93
x
|
1,09
x
|
1,48
x
|
1,47
x
|
1,33
x
|
Bedrijfswaarde/omzet
|
1,76
x
|
1,91
x
|
1,93
x
|
1,09
x
|
1,48
x
|
1,47
x
|
1,33
x
|
Bedrijfswaarde/EBITDA
|
14,8
x
|
-21,5
x
|
-40,7
x
|
8,56
x
|
6,53
x
|
6,71
x
|
-
|
Bedrijfswaarde/FCF
|
22,5
x
|
31,9
x
|
106
x
|
-587
x
|
14,8
x
|
9,47
x
|
8,29
x
|
FCF Yield
|
4,44%
|
3,14%
|
0,94%
|
-0,17%
|
6,78%
|
10,6%
|
12,1%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
47.395
|
47.960
|
48.106
|
47.040
|
47.588
|
47.099
|
-
|
Referentieprijs
2 |
1,450
|
0,8525
|
1,060
|
1,060
|
1,810
|
1,830
|
1,830
|
Datum van publicatie
|
11-03-20
|
10-03-21
|
08-03-22
|
08-03-23
|
13-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
38,98
|
21,46
|
26,36
|
45,94
|
58,21
|
58,49
|
64,7
|
EBITDA
1 |
4,631
|
-1,904
|
-1,253
|
5,823
|
13,2
|
12,84
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3,164
|
-3,08
|
-2,015
|
5,195
|
11,85
|
10,99
|
11,8
|
Operationele Marge
|
8,12%
|
-14,35%
|
-7,65%
|
11,31%
|
20,37%
|
18,78%
|
18,24%
|
Resultaat voor belastingen (EBT)
1 |
3,568
|
-2,659
|
-1,681
|
5,686
|
12,45
|
11,63
|
12,2
|
Nettowinst (verlies)
1 |
2,021
|
-2,176
|
-1,052
|
3,948
|
10,78
|
8,57
|
8,8
|
Nettomarge
|
5,19%
|
-10,14%
|
-3,99%
|
8,59%
|
18,51%
|
14,65%
|
13,6%
|
WPA
2 |
0,0400
|
-0,0500
|
-0,0200
|
0,0800
|
0,2200
|
0,1800
|
0,1800
|
Free Cash Flow
1 |
3,049
|
1,283
|
0,4804
|
-0,0849
|
5,836
|
9,1
|
10,4
|
FCF-marge
|
7,82%
|
5,98%
|
1,82%
|
-0,18%
|
10,03%
|
15,56%
|
16,07%
|
Kasstroomconversie (ebitda)
|
65,82%
|
-
|
-
|
-
|
44,21%
|
70,86%
|
-
|
Kasstroomconversie (nettowinst)
|
150,81%
|
-
|
-
|
-
|
54,15%
|
106,19%
|
118,18%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-03-20
|
10-03-21
|
08-03-22
|
08-03-23
|
13-03-24
|
-
|
-
|
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 |
6,943
|
8,286
|
9,503
|
9,633
|
12,83
|
13,97
|
14,55
|
14,44
|
14,83
|
14,4
|
13,1
|
14,52
|
15,4
|
15,47
|
13,2
|
EBITDA
1 |
-0,0302
|
-0,0361
|
0,856
|
0,2544
|
2,271
|
2,441
|
3,449
|
3,654
|
2,855
|
3,1
|
2,873
|
3,318
|
3,416
|
3,234
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-0,3183
|
-0,298
|
0,689
|
0,0948
|
2,118
|
2,293
|
3,306
|
3,224
|
2,544
|
2,781
|
1,918
|
2,787
|
3,137
|
3,195
|
-
|
Operationele Marge
|
-4,58%
|
-3,6%
|
7,25%
|
0,98%
|
16,51%
|
16,41%
|
22,71%
|
22,32%
|
17,15%
|
19,31%
|
14,64%
|
19,2%
|
20,37%
|
20,65%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-0,2565
|
-0,1925
|
0,7876
|
0,312
|
2,169
|
2,418
|
3,406
|
3,491
|
2,65
|
2,898
|
2,04
|
2,96
|
3,309
|
3,367
|
-
|
Nettowinst (verlies)
1 |
0,0922
|
-0,1451
|
0,6272
|
0,2848
|
1,211
|
1,825
|
2,59
|
2,857
|
2,039
|
3,3
|
1,48
|
2,145
|
2,432
|
2,463
|
-
|
Nettomarge
|
1,33%
|
-1,75%
|
6,6%
|
2,96%
|
9,44%
|
13,06%
|
17,79%
|
19,78%
|
13,75%
|
22,92%
|
11,3%
|
14,77%
|
15,8%
|
15,92%
|
-
|
WPA
2 |
0,001900
|
-
|
0,0100
|
0,0100
|
0,0200
|
0,0400
|
0,0500
|
0,0600
|
0,0400
|
0,0700
|
0,0300
|
0,0450
|
0,0500
|
0,0500
|
0,0200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-11-21
|
08-03-22
|
03-05-22
|
04-08-22
|
02-11-22
|
08-03-23
|
09-05-23
|
09-08-23
|
08-11-23
|
13-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,05
|
1,28
|
0,48
|
-0,08
|
5,84
|
9,1
|
10,4
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
4,66
|
1,55
|
0,17
|
0,6
|
1,23
|
0,8
|
0,8
|
Capex/omzet
|
11,97%
|
7,21%
|
0,64%
|
1,31%
|
2,11%
|
1,37%
|
1,24%
|
Datum van publicatie
|
11-03-20
|
10-03-21
|
08-03-22
|
08-03-23
|
13-03-24
|
-
|
-
|
Laatste slotkoers
1,83
USD Gemiddelde koersdoel
3,75
USD Spread / Gemiddelde doel +104,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,10% | 89,49 mln. | | +24,02% | 5 mld. | | +7,09% | 4,36 mld. | | +21,66% | 3,69 mld. | | +1,14% | 1,91 mld. | | -6,58% | 1,46 mld. | | +21,34% | 939 mln. | | +30,43% | 768 mln. | | +15,15% | 706 mln. | | +63,12% | 628 mln. |
Oliegerelateerde diensten
|