Beurs gesloten -
Nasdaq Helsinki
18:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,9
EUR
|
-0,28%
|
|
-2,98%
|
+24,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
91,55
|
111,3
|
147,5
|
150
|
154,9
|
196,1
|
-
|
-
|
Bedrijfswaarde
1 |
94,36
|
111,3
|
147,5
|
150
|
145,5
|
174,8
|
167,7
|
196,1
|
K/w-verhouding
|
20,5
x
|
-
|
-
|
11,7
x
|
11,7
x
|
11,4
x
|
13,8
x
|
12,9
x
|
Dividendrendement
|
4,89%
|
4,77%
|
4,93%
|
6,62%
|
6,94%
|
6,15%
|
6,42%
|
6,7%
|
Marktkapitalisatie/omzet
|
2,82
x
|
3,24
x
|
3,36
x
|
3,09
x
|
2,97
x
|
3,24
x
|
3,32
x
|
3,13
x
|
Bedrijfswaarde/omzet
|
2,91
x
|
3,24
x
|
3,36
x
|
3,09
x
|
2,79
x
|
2,88
x
|
2,84
x
|
3,13
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
-
|
-
|
8,11
x
|
7,61
x
|
6,99
x
|
7,76
x
|
8,52
x
|
Bedrijfswaarde/FCF
|
16,1
x
|
14,4
x
|
12,7
x
|
19
x
|
15
x
|
7,7
x
|
8,82
x
|
12,5
x
|
FCF Yield
|
6,21%
|
6,94%
|
7,86%
|
5,25%
|
6,68%
|
13%
|
11,3%
|
8,01%
|
Price to Book
|
2,47
x
|
-
|
-
|
3,01
x
|
3,03
x
|
3,38
x
|
3,27
x
|
-
|
Aantal aandelen (in duizenden)
|
10.404
|
10.402
|
10.384
|
11.028
|
10.754
|
10.953
|
-
|
-
|
Referentieprijs
2 |
8,800
|
10,70
|
14,20
|
13,60
|
14,40
|
17,90
|
17,90
|
17,90
|
Datum van publicatie
|
02-03-20
|
19-02-21
|
18-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
32,48
|
34,36
|
43,83
|
48,56
|
52,14
|
60,6
|
59,1
|
62,6
|
EBITDA
1 |
7,674
|
-
|
-
|
18,5
|
19,13
|
25
|
21,6
|
23
|
Bedrijfsresultaat (EBIT)
1 |
5,929
|
8,627
|
14,42
|
16,68
|
16,92
|
22,6
|
19,1
|
20,3
|
Operationele Marge
|
18,26%
|
25,11%
|
32,9%
|
34,34%
|
32,45%
|
37,29%
|
32,32%
|
32,43%
|
Resultaat voor belastingen (EBT)
1 |
5,929
|
-
|
-
|
16,51
|
16,97
|
22,6
|
19,1
|
20,3
|
Nettowinst (verlies)
1 |
4,421
|
-
|
-
|
12,87
|
13,84
|
16,9
|
14,2
|
15,2
|
Nettomarge
|
13,61%
|
-
|
-
|
26,5%
|
26,54%
|
27,89%
|
24,03%
|
24,28%
|
WPA
2 |
0,4300
|
-
|
-
|
1,160
|
1,230
|
1,570
|
1,300
|
1,390
|
Free Cash Flow
1 |
5,858
|
7,725
|
11,59
|
7,876
|
9,725
|
22,7
|
19
|
15,7
|
FCF-marge
|
18,04%
|
22,48%
|
26,45%
|
16,22%
|
18,65%
|
37,46%
|
32,15%
|
25,08%
|
Kasstroomconversie (ebitda)
|
76,34%
|
-
|
-
|
42,57%
|
50,83%
|
90,8%
|
87,96%
|
68,26%
|
Kasstroomconversie (nettowinst)
|
132,5%
|
-
|
-
|
61,19%
|
70,28%
|
134,32%
|
133,8%
|
103,29%
|
Dividend per aandeel
2 |
0,4300
|
0,5100
|
0,7000
|
0,9000
|
1,000
|
1,100
|
1,150
|
1,200
|
Datum van publicatie
|
02-03-20
|
19-02-21
|
18-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
17,83
|
17,87
|
16,49
|
22,78
|
23,36
|
25,2
|
24,73
|
27,41
|
32
|
28,6
|
EBITDA
1 |
4,791
|
6,368
|
-
|
-
|
8,392
|
10,11
|
-
|
11,08
|
13,7
|
11,3
|
Bedrijfsresultaat (EBIT)
1 |
3,83
|
5,505
|
3,123
|
8,032
|
7,543
|
9,133
|
7,001
|
9,922
|
12,5
|
10,1
|
Operationele Marge
|
21,49%
|
30,81%
|
18,94%
|
35,25%
|
32,29%
|
36,23%
|
28,31%
|
36,2%
|
39,06%
|
35,31%
|
Resultaat voor belastingen (EBT)
1 |
3,83
|
-
|
-
|
-
|
7,434
|
9,072
|
-
|
9,969
|
12,5
|
10,1
|
Nettowinst (verlies)
1 |
2,788
|
-
|
-
|
-
|
5,763
|
7,108
|
-
|
8,391
|
9,6
|
7,4
|
Nettomarge
|
15,64%
|
-
|
-
|
-
|
24,67%
|
28,2%
|
-
|
30,61%
|
30%
|
25,87%
|
WPA
2 |
0,2700
|
-
|
-
|
-
|
0,5200
|
0,6400
|
-
|
0,7300
|
0,8800
|
0,6800
|
Dividend per aandeel
|
-
|
-
|
0,5100
|
0,7000
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-03-20
|
26-08-20
|
19-02-21
|
18-02-22
|
26-08-22
|
17-02-23
|
25-08-23
|
16-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2,81
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
9,36
|
21,3
|
28,4
|
-
|
Hefboom (schuld/ebitda)
|
0,3658
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5,86
|
7,73
|
11,6
|
7,88
|
9,73
|
22,7
|
19
|
15,7
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
-
|
-
|
28,2%
|
27,8%
|
31,3%
|
24,2%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
3,560
|
-
|
-
|
4,520
|
4,750
|
5,290
|
5,480
|
-
|
Cashflow per aandeel
2 |
0,6500
|
0,8400
|
1,240
|
0,9500
|
1,200
|
2,400
|
2,060
|
-
|
Capex
1 |
0,74
|
1,13
|
-
|
2,32
|
3,25
|
3,3
|
3,4
|
3,4
|
Capex/omzet
|
2,29%
|
3,28%
|
-
|
4,78%
|
6,22%
|
5,45%
|
5,75%
|
5,43%
|
Datum van publicatie
|
02-03-20
|
19-02-21
|
18-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
17,9
EUR Gemiddelde koersdoel
19
EUR Spread / Gemiddelde doel +6,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,31% | 210 mln. | | +11,47% | 49,83 mld. | | +22,70% | 13,29 mld. | | +28,22% | 7,64 mld. | | -2,48% | 7,16 mld. | | +5,33% | 6,49 mld. | | -12,39% | 2,94 mld. | | +21,25% | 1,98 mld. | | +17,74% | 1,9 mld. | | +7,43% | 1,32 mld. |
Gediversifieerde beleggingsdiensten
|