Beurs gesloten -
OTC Markets
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
84.586
|
108.225
|
94.750
|
120.692
|
115.483
|
-
|
-
|
Bedrijfswaarde
1 |
84.644
|
107.310
|
112.896
|
133.104
|
124.714
|
119.948
|
114.839
|
K/w-verhouding
|
19,7
x
|
12,6
x
|
10,6
x
|
14,8
x
|
13,2
x
|
11,9
x
|
10,9
x
|
Dividendrendement
|
2,29%
|
3,51%
|
4,48%
|
3,86%
|
4,05%
|
4,41%
|
4,78%
|
Marktkapitalisatie/omzet
|
1,32
x
|
1,35
x
|
0,99
x
|
1,18
x
|
1,15
x
|
1,08
x
|
1,05
x
|
Bedrijfswaarde/omzet
|
1,32
x
|
1,34
x
|
1,18
x
|
1,3
x
|
1,24
x
|
1,12
x
|
1,04
x
|
Bedrijfswaarde/EBITDA
|
-
|
8,45
x
|
8,8
x
|
9,1
x
|
8,84
x
|
7,8
x
|
6,99
x
|
Bedrijfswaarde/FCF
|
15,6
x
|
26
x
|
-10,7
x
|
10,8
x
|
12
x
|
16,8
x
|
12,6
x
|
FCF Yield
|
6,41%
|
3,84%
|
-9,35%
|
9,27%
|
8,34%
|
5,95%
|
7,94%
|
Price to Book
|
4,31
x
|
3,81
x
|
2,83
x
|
3,04
x
|
2,55
x
|
2,44
x
|
2,22
x
|
Aantal aandelen (in duizenden)
|
26.853
|
27.538
|
27.227
|
27.399
|
27.529
|
-
|
-
|
Referentieprijs
2 |
3.150
|
3.930
|
3.480
|
4.405
|
4.195
|
4.195
|
4.195
|
Datum van publicatie
|
12-02-21
|
10-02-22
|
13-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
64.044
|
80.032
|
95.840
|
102.445
|
100.519
|
107.158
|
110.117
|
EBITDA
1 |
-
|
12.705
|
12.826
|
14.626
|
14.100
|
15.371
|
16.430
|
Bedrijfsresultaat (EBIT)
1 |
7.115
|
11.093
|
10.751
|
11.871
|
11.891
|
13.114
|
14.220
|
Operationele Marge
|
11,11%
|
13,86%
|
11,22%
|
11,59%
|
11,83%
|
12,24%
|
12,91%
|
Resultaat voor belastingen (EBT)
1 |
5.846
|
10.239
|
10.529
|
11.148
|
10.800
|
11.700
|
12.300
|
Nettowinst (verlies)
1 |
4.301
|
8.586
|
8.938
|
8.151
|
8.777
|
9.708
|
10.544
|
Nettomarge
|
6,72%
|
10,73%
|
9,33%
|
7,96%
|
8,73%
|
9,06%
|
9,58%
|
WPA
2 |
160,1
|
312,7
|
327,0
|
298,0
|
318,3
|
353,0
|
384,9
|
Free Cash Flow
1 |
5.429
|
4.126
|
-10.558
|
12.344
|
10.399
|
7.135
|
9.114
|
FCF-marge
|
8,48%
|
5,16%
|
-11,02%
|
12,05%
|
10,35%
|
6,66%
|
8,28%
|
Kasstroomconversie (ebitda)
|
-
|
32,48%
|
-
|
84,4%
|
73,75%
|
46,42%
|
55,47%
|
Kasstroomconversie (nettowinst)
|
126,23%
|
48,05%
|
-
|
151,44%
|
118,48%
|
73,49%
|
86,44%
|
Dividend per aandeel
2 |
72,00
|
138,0
|
156,0
|
170,0
|
170,0
|
185,0
|
200,5
|
Datum van publicatie
|
12-02-21
|
10-02-22
|
13-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
43.030
|
19.364
|
20.978
|
22.026
|
43.004
|
21.618
|
31.218
|
22.861
|
23.235
|
46.096
|
25.314
|
31.035
|
22.083
|
24.657
|
45.000
|
26.968
|
27.207
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.845
|
1.429
|
2.567
|
2.110
|
4.677
|
1.611
|
4.463
|
2.018
|
2.238
|
4.256
|
3.488
|
4.127
|
1.564
|
3.044
|
4.000
|
4.000
|
3.895
|
-
|
-
|
Operationele Marge
|
18,23%
|
7,38%
|
12,24%
|
9,58%
|
10,88%
|
7,45%
|
14,3%
|
8,83%
|
9,63%
|
9,23%
|
13,78%
|
13,3%
|
7,08%
|
12,35%
|
8,89%
|
14,83%
|
14,31%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
7.672
|
-
|
2.599
|
-
|
4.960
|
1.162
|
-
|
1.864
|
-
|
4.006
|
3.120
|
-
|
1.262
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
6.179
|
845
|
1.912
|
2.015
|
3.927
|
1.148
|
3.863
|
1.408
|
1.787
|
3.195
|
2.567
|
2.389
|
980
|
2.208
|
3.000
|
3.002
|
3.289
|
-
|
-
|
Nettomarge
|
14,36%
|
4,36%
|
9,11%
|
9,15%
|
9,13%
|
5,31%
|
12,37%
|
6,16%
|
7,69%
|
6,93%
|
10,14%
|
7,7%
|
4,44%
|
8,96%
|
6,67%
|
11,13%
|
12,09%
|
-
|
-
|
WPA
2 |
225,7
|
30,48
|
69,42
|
73,66
|
143,1
|
42,35
|
144,4
|
51,61
|
65,36
|
117,0
|
93,80
|
87,20
|
35,63
|
88,32
|
200,5
|
117,1
|
123,5
|
-
|
-
|
Dividend per aandeel
2 |
69,00
|
69,00
|
-
|
78,00
|
78,00
|
-
|
78,00
|
-
|
85,00
|
85,00
|
-
|
85,00
|
-
|
85,00
|
90,00
|
-
|
85,00
|
-
|
85,00
|
Datum van publicatie
|
06-08-21
|
10-02-22
|
11-05-22
|
08-08-22
|
08-08-22
|
09-11-22
|
13-02-23
|
11-05-23
|
09-08-23
|
09-08-23
|
08-11-23
|
14-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
58
|
-
|
18.146
|
12.412
|
9.232
|
4.465
|
-
|
Nettokaspositie
1 |
-
|
915
|
-
|
-
|
-
|
-
|
644
|
Hefboom (schuld/ebitda)
|
-
|
-
|
1,415
x
|
0,8486
x
|
0,6547
x
|
0,2905
x
|
-
|
Free Cash Flow
1 |
5.429
|
4.126
|
-10.558
|
12.344
|
10.399
|
7.135
|
9.115
|
ROE (netto-inkomsten/eigen vermogen)
|
22,7%
|
35,6%
|
28,9%
|
22,2%
|
20%
|
21,5%
|
21,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
20,4%
|
15,8%
|
14,1%
|
14,5%
|
16,9%
|
19,3%
|
Totale activa
1 |
-
|
42.030
|
56.620
|
57.740
|
60.529
|
57.447
|
54.635
|
Nettoactief per aandeel
2 |
731,0
|
1.030
|
1.228
|
1.451
|
1.645
|
1.722
|
1.886
|
Cashflow per aandeel
|
218,0
|
371,0
|
399,0
|
386,0
|
-
|
-
|
-
|
Capex
1 |
1.473
|
1.208
|
2.678
|
3.084
|
1.733
|
3.400
|
2.733
|
Capex/omzet
|
2,3%
|
1,51%
|
2,79%
|
3,01%
|
1,72%
|
3,17%
|
2,48%
|
Datum van publicatie
|
12-02-21
|
10-02-22
|
13-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
4.195
JPY Gemiddelde koersdoel
5.233
JPY Spread / Gemiddelde doel +24,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -32,58% | 731 mln. | | -9,97% | 173 mln. | | -49,40% | 132 mln. | | +9,45% | 66,14 mln. |
Muziekinstrumenten
|