Beurs gesloten -
Nasdaq Helsinki
17:29:52 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,14
EUR
|
+0,49%
|
|
-5,79%
|
-9,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
238,3
|
229,8
|
317
|
316,5
|
254,3
|
229,5
|
-
|
-
|
Bedrijfswaarde
1 |
314
|
229,8
|
331,9
|
278,3
|
230,9
|
193,7
|
191,8
|
178,5
|
K/w-verhouding
|
21,6
x
|
17,7
x
|
2,38
x
|
15,5
x
|
11,4
x
|
9,9
x
|
11,4
x
|
13,9
x
|
Dividendrendement
|
3,8%
|
3,94%
|
3,57%
|
6,26%
|
11,1%
|
5,96%
|
5,77%
|
6,2%
|
Marktkapitalisatie/omzet
|
3,55
x
|
3,31
x
|
4,36
x
|
5,19
x
|
3,87
x
|
3,44
x
|
3,61
x
|
3,75
x
|
Bedrijfswaarde/omzet
|
4,67
x
|
3,31
x
|
4,57
x
|
4,56
x
|
3,52
x
|
2,9
x
|
3,01
x
|
2,91
x
|
Bedrijfswaarde/EBITDA
|
16,4
x
|
-
|
11,2
x
|
9,8
x
|
7,13
x
|
6,01
x
|
6,7
x
|
7,27
x
|
Bedrijfswaarde/FCF
|
41
x
|
7,62
x
|
2,57
x
|
7,68
x
|
41,8
x
|
4,96
x
|
13,4
x
|
64,9
x
|
FCF Yield
|
2,44%
|
13,1%
|
38,8%
|
13%
|
2,39%
|
20,2%
|
7,48%
|
1,54%
|
Price to Book
|
1,89
x
|
1,71
x
|
1,38
x
|
1,56
x
|
1,23
x
|
1,16
x
|
1,12
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
28.306
|
28.306
|
28.306
|
28.306
|
28.286
|
28.196
|
-
|
-
|
Referentieprijs
2 |
8,420
|
8,120
|
11,20
|
11,18
|
8,990
|
8,140
|
8,140
|
8,140
|
Datum van publicatie
|
12-02-20
|
18-02-21
|
16-02-22
|
16-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
67,2
|
69,41
|
72,63
|
61,03
|
65,63
|
66,77
|
63,64
|
61,28
|
EBITDA
1 |
19,16
|
-
|
29,57
|
28,41
|
32,39
|
32,2
|
28,65
|
24,55
|
Bedrijfsresultaat (EBIT)
1 |
16,5
|
17,55
|
28,78
|
27,37
|
31,92
|
31,5
|
28,35
|
24,25
|
Operationele Marge
|
24,55%
|
25,28%
|
39,63%
|
44,85%
|
48,64%
|
47,17%
|
44,54%
|
39,57%
|
Resultaat voor belastingen (EBT)
1 |
16,46
|
14,75
|
26,42
|
26,42
|
30,7
|
30,7
|
27,35
|
23,45
|
Nettowinst (verlies)
1 |
11,08
|
13,01
|
136,1
|
20,62
|
22,98
|
23,47
|
20,72
|
17,15
|
Nettomarge
|
16,49%
|
18,75%
|
187,37%
|
33,78%
|
35,02%
|
35,15%
|
32,56%
|
27,99%
|
WPA
2 |
0,3900
|
0,4600
|
4,710
|
0,7200
|
0,7900
|
0,8220
|
0,7166
|
0,5862
|
Free Cash Flow
1 |
7,655
|
30,17
|
128,9
|
36,25
|
5,523
|
39,05
|
14,35
|
2,75
|
FCF-marge
|
11,39%
|
43,47%
|
177,49%
|
59,4%
|
8,42%
|
58,48%
|
22,55%
|
4,49%
|
Kasstroomconversie (ebitda)
|
39,96%
|
-
|
435,9%
|
127,6%
|
17,05%
|
121,27%
|
50,09%
|
11,2%
|
Kasstroomconversie (nettowinst)
|
69,1%
|
231,89%
|
94,73%
|
175,82%
|
24,03%
|
166,4%
|
69,26%
|
16,03%
|
Dividend per aandeel
2 |
0,3200
|
0,3200
|
0,4000
|
0,7000
|
1,000
|
0,4850
|
0,4700
|
0,5050
|
Datum van publicatie
|
12-02-20
|
18-02-21
|
16-02-22
|
16-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
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
|
---|
Omzet
1 |
36,3
|
26,2
|
43,07
|
13,22
|
30,24
|
8,084
|
12,88
|
19,91
|
20,15
|
10,15
|
23,81
|
13,5
|
18,18
|
12,15
|
12,35
|
14,7
|
27,6
|
EBITDA
1 |
11,25
|
4,021
|
16,03
|
-
|
14,89
|
-0,436
|
3,018
|
18,51
|
7,31
|
1,712
|
17,84
|
5,704
|
7,134
|
3,4
|
3,7
|
3,7
|
17,6
|
Bedrijfsresultaat (EBIT)
1 |
10,1
|
2,795
|
14,75
|
4,579
|
14,69
|
-0,646
|
2,459
|
18,3
|
7,098
|
1,562
|
17,76
|
5,699
|
6,904
|
3,25
|
3,5
|
5,95
|
18,3
|
Operationele Marge
|
27,82%
|
10,67%
|
34,25%
|
34,63%
|
48,56%
|
-7,99%
|
19,09%
|
91,89%
|
35,23%
|
15,39%
|
74,58%
|
42,22%
|
37,98%
|
26,75%
|
28,34%
|
40,48%
|
66,3%
|
Resultaat voor belastingen (EBT)
1 |
10,09
|
2,795
|
14,75
|
-
|
14,41
|
-0,903
|
2,207
|
18,27
|
6,843
|
1,286
|
17,26
|
5,495
|
6,656
|
3,2
|
3,5
|
3,4
|
17,3
|
Nettowinst (verlies)
1 |
6,08
|
1,233
|
11,78
|
3,239
|
12
|
-1,536
|
0,034
|
15,08
|
7,037
|
0,524
|
13,77
|
4,602
|
4,085
|
2,35
|
2,65
|
4,65
|
13,9
|
Nettomarge
|
16,75%
|
4,71%
|
27,35%
|
24,5%
|
39,67%
|
-19%
|
0,26%
|
75,73%
|
34,92%
|
5,16%
|
57,86%
|
34,09%
|
22,47%
|
19,34%
|
21,46%
|
31,63%
|
50,36%
|
WPA
2 |
0,2100
|
0,0400
|
0,4200
|
0,1100
|
0,4200
|
-0,0500
|
-
|
0,5200
|
0,2400
|
0,0200
|
0,4700
|
0,1600
|
0,1400
|
0,0800
|
0,0950
|
0,1600
|
0,4850
|
Dividend per aandeel
|
0,3200
|
-
|
0,3200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5000
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
13-08-20
|
18-02-21
|
05-11-21
|
16-02-22
|
06-05-22
|
19-08-22
|
04-11-22
|
16-02-23
|
03-05-23
|
16-08-23
|
01-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
75,6
|
-
|
14,9
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
38,2
|
23,4
|
35,9
|
37,7
|
51
|
Hefboom (schuld/ebitda)
|
3,948
x
|
-
|
0,5023
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,66
|
30,2
|
129
|
36,2
|
5,52
|
39,1
|
14,4
|
2,75
|
ROE (netto-inkomsten/eigen vermogen)
|
9,3%
|
10,1%
|
75%
|
9,9%
|
13%
|
11,5%
|
10,1%
|
6,78%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
46,4%
|
6,9%
|
8,7%
|
9,32%
|
5,77%
|
4,65%
|
Totale activa
1 |
-
|
-
|
293,3
|
298,8
|
264,2
|
251,9
|
358,8
|
368,6
|
Nettoactief per aandeel
2 |
4,450
|
4,750
|
8,140
|
7,180
|
7,290
|
7,030
|
7,250
|
7,640
|
Cashflow per aandeel
2 |
0,3000
|
1,110
|
4,470
|
0,9900
|
0,2300
|
2,050
|
0,9100
|
-
|
Capex
1 |
1,04
|
-
|
0,36
|
-
|
0,87
|
1
|
1
|
1
|
Capex/omzet
|
1,54%
|
-
|
0,5%
|
-
|
1,33%
|
1,5%
|
1,57%
|
1,63%
|
Datum van publicatie
|
12-02-20
|
18-02-21
|
16-02-22
|
16-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
8,14
EUR Gemiddelde koersdoel
10
EUR Spread / Gemiddelde doel +22,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,45% | 245 mln. | | -6,03% | 113 mld. | | -3,98% | 87,91 mld. | | +20,96% | 63,76 mld. | | +5,29% | 61,9 mld. | | +10,12% | 42,86 mld. | | +7,95% | 40,84 mld. | | +18,92% | 34,58 mld. | | +5,88% | 25,48 mld. | | -5,25% | 22,13 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|