Beurs gesloten -
Xetra
17:35:04 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,85
EUR
|
+5,90%
|
|
+6,98%
|
+57,08%
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.713
|
16.487
|
8.137
|
9.809
|
14.740
|
-
|
-
|
Bedrijfswaarde
1 |
13.919
|
13.882
|
5.401
|
10.002
|
13.917
|
14.643
|
13.752
|
K/w-verhouding
|
-10,4
x
|
-36,9
x
|
-20,3
x
|
-2,26
x
|
15
x
|
30,3
x
|
13,1
x
|
Dividendrendement
|
-
|
0,43%
|
0,88%
|
-
|
0,02%
|
0,48%
|
2,44%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,58
x
|
0,28
x
|
0,32
x
|
0,45
x
|
0,42
x
|
0,4
x
|
Bedrijfswaarde/omzet
|
0,51
x
|
0,49
x
|
0,19
x
|
0,32
x
|
0,42
x
|
0,42
x
|
0,37
x
|
Bedrijfswaarde/EBITDA
|
8,85
x
|
13
x
|
3,38
x
|
-6,42
x
|
9,68
x
|
5,78
x
|
3,82
x
|
Bedrijfswaarde/FCF
|
20,7
x
|
14,5
x
|
5,09
x
|
25,4
x
|
-7,96
x
|
1.779
x
|
12,2
x
|
FCF Yield
|
4,84%
|
6,91%
|
19,6%
|
3,94%
|
-12,6%
|
0,06%
|
8,21%
|
Price to Book
|
1,1
x
|
1,11
x
|
0,48
x
|
1,21
x
|
1,69
x
|
1,6
x
|
1,44
x
|
Aantal aandelen (in duizenden)
|
726.645
|
709.712
|
714.686
|
792.309
|
781.989
|
-
|
-
|
Referentieprijs
2 |
23,00
|
23,23
|
11,38
|
12,38
|
18,85
|
18,85
|
18,85
|
Datum van publicatie
|
10-11-20
|
10-11-21
|
16-11-22
|
15-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.797
|
27.457
|
28.482
|
28.997
|
31.119
|
32.878
|
34.955
|
37.239
|
EBITDA
1 |
-
|
1.573
|
1.069
|
1.597
|
-1.558
|
1.438
|
2.533
|
3.603
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-2.003
|
661
|
379
|
-2.776
|
366,1
|
1.275
|
2.029
|
Operationele Marge
|
-
|
-7,3%
|
2,32%
|
1,31%
|
-8,92%
|
1,11%
|
3,65%
|
5,45%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-2.135
|
-465
|
-518
|
-3.387
|
1.449
|
866,6
|
1.775
|
Nettowinst (verlies)
1 |
158
|
-1.606
|
-453
|
-404
|
-4.532
|
1.053
|
547,6
|
1.306
|
Nettomarge
|
0,55%
|
-5,85%
|
-1,59%
|
-1,39%
|
-14,56%
|
3,2%
|
1,57%
|
3,51%
|
WPA
2 |
-
|
-2,210
|
-0,6300
|
-0,5600
|
-5,470
|
1,256
|
0,6228
|
1,439
|
Free Cash Flow
1 |
-
|
674
|
959
|
1.061
|
394
|
-1.747
|
8,233
|
1.129
|
FCF-marge
|
-
|
2,45%
|
3,37%
|
3,66%
|
1,27%
|
-5,31%
|
0,02%
|
3,03%
|
Kasstroomconversie (ebitda)
|
-
|
42,85%
|
89,71%
|
66,44%
|
-
|
-
|
0,33%
|
31,32%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
1,5%
|
86,42%
|
Dividend per aandeel
2 |
-
|
-
|
0,1000
|
0,1000
|
-
|
0,003300
|
0,0911
|
0,4604
|
Datum van publicatie
|
07-09-20
|
10-11-20
|
10-11-21
|
16-11-22
|
15-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S2
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
14.305
|
8.196
|
5.956
|
6.582
|
7.279
|
9.180
|
7.064
|
8.028
|
7.506
|
8.521
|
7.649
|
8.202
|
16.125
|
8.080
|
8.733
|
7.908
|
7.975
|
EBITDA
1 |
-
|
-35
|
184
|
261
|
278
|
881
|
-121
|
353
|
-1.708
|
-162
|
504
|
315,4
|
-
|
295,6
|
252,7
|
579,9
|
634,8
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-46
|
-63
|
-21
|
-131
|
594
|
-282
|
41
|
-2.048
|
-487
|
208
|
23,24
|
-
|
-1,324
|
-61,41
|
273
|
329
|
Operationele Marge
|
-
|
-0,56%
|
-1,06%
|
-0,32%
|
-1,8%
|
6,47%
|
-3,99%
|
0,51%
|
-27,28%
|
-5,72%
|
2,72%
|
0,28%
|
-
|
-0,02%
|
-0,7%
|
3,45%
|
4,13%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-647
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-310
|
-125
|
-156
|
-390
|
267
|
-473
|
-204
|
-2.955
|
-899
|
1.550
|
-110
|
-
|
-116,9
|
-423,5
|
110,5
|
147,9
|
Nettomarge
|
-
|
-3,78%
|
-2,1%
|
-2,37%
|
-5,36%
|
2,91%
|
-6,7%
|
-2,54%
|
-39,37%
|
-10,55%
|
20,26%
|
-1,34%
|
-
|
-1,45%
|
-4,85%
|
1,4%
|
1,86%
|
WPA
2 |
-
|
-0,4300
|
-0,1800
|
-0,2100
|
-0,5400
|
0,3600
|
-0,6000
|
-0,2500
|
-3,420
|
-1,040
|
1,780
|
0,1006
|
-
|
-0,1725
|
-0,3964
|
0,1279
|
0,1713
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1000
|
-
|
0,1000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-11-20
|
10-11-21
|
09-02-22
|
20-04-22
|
08-08-22
|
16-11-22
|
07-02-23
|
15-05-23
|
07-08-23
|
15-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
193
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
2.794
|
2.605
|
2.736
|
-
|
823
|
97,1
|
989
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-0,1239
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
674
|
959
|
1.061
|
394
|
-1.747
|
8,23
|
1.129
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-12%
|
-3,03%
|
-2,51%
|
-35,4%
|
0,75%
|
7,06%
|
15,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-3,65%
|
-1,04%
|
-0,85%
|
-9,16%
|
2,56%
|
0,84%
|
2,68%
|
Totale activa
1 |
-
|
44.037
|
43.600
|
47.642
|
49.498
|
41.141
|
64.843
|
48.761
|
Nettoactief per aandeel
2 |
-
|
20,80
|
20,90
|
23,80
|
10,30
|
11,20
|
11,80
|
13,10
|
Cashflow per aandeel
2 |
-
|
2,200
|
2,720
|
3,070
|
1,960
|
1,220
|
1,830
|
3,530
|
Capex
1 |
-
|
927
|
987
|
1.157
|
1.228
|
1.658
|
1.483
|
1.463
|
Capex/omzet
|
-
|
3,38%
|
3,47%
|
3,99%
|
3,95%
|
5,04%
|
4,24%
|
3,93%
|
Datum van publicatie
|
07-09-20
|
10-11-20
|
10-11-21
|
16-11-22
|
15-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,85
EUR Gemiddelde koersdoel
17,89
EUR Spread / Gemiddelde doel -5,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +57,08% | 15,74 mld. | | +13,33% | 20,12 mld. | | -27,87% | 6,15 mld. | | -26,32% | 2,78 mld. | | -30,79% | 2,16 mld. | | -26,19% | 1,88 mld. | | -23,12% | 1,18 mld. | | +2,81% | 1,06 mld. | | +98,65% | 974 mln. | | +29,58% | 914 mln. |
Uitrusting en diensten op het gebied van hernieuwbare energie - Andere
|