Geschatte realtime
Tradegate
10:30:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,729
EUR
|
+0,29%
|
|
+7,26%
|
+64,77%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
75,99
|
193,4
|
643,6
|
274,7
|
162,8
|
321,3
|
-
|
-
|
Bedrijfswaarde
1 |
122,1
|
147,1
|
842,2
|
548,6
|
457,7
|
648,3
|
627,8
|
580,6
|
K/w-verhouding
|
-112
x
|
70
x
|
39,1
x
|
-13,3
x
|
3,93
x
|
17,7
x
|
7,5
x
|
6,32
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,91
x
|
1,38
x
|
2,55
x
|
0,85
x
|
0,51
x
|
0,84
x
|
0,7
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
1,46
x
|
1,05
x
|
3,34
x
|
1,69
x
|
1,42
x
|
1,7
x
|
1,37
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
7,86
x
|
5,54
x
|
12,9
x
|
6,47
x
|
3,56
x
|
5,79
x
|
4,33
x
|
3,63
x
|
Bedrijfswaarde/FCF
|
39
x
|
-11,8
x
|
33,7
x
|
5,81
x
|
16,3
x
|
-12,4
x
|
12,8
x
|
7,79
x
|
FCF Yield
|
2,56%
|
-8,5%
|
2,97%
|
17,2%
|
6,12%
|
-8,07%
|
7,79%
|
12,8%
|
Price to Book
|
0,8
x
|
1,39
x
|
2,09
x
|
0,85
x
|
0,46
x
|
0,78
x
|
0,71
x
|
0,62
x
|
Aantal aandelen (in duizenden)
|
67.850
|
92.074
|
149.680
|
159.249
|
159.249
|
186.358
|
-
|
-
|
Referentieprijs
2 |
1,120
|
2,100
|
4,300
|
1,725
|
1,022
|
1,724
|
1,724
|
1,724
|
Datum van publicatie
|
29-02-20
|
25-02-21
|
28-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
83,89
|
140,2
|
252,2
|
324,4
|
322
|
381,6
|
458,9
|
518,1
|
EBITDA
1 |
15,54
|
26,55
|
65,04
|
84,75
|
128,5
|
111,9
|
145,1
|
160,2
|
Bedrijfsresultaat (EBIT)
1 |
4,999
|
11,04
|
36,8
|
26,62
|
99
|
78,93
|
107,9
|
118,5
|
Operationele Marge
|
5,96%
|
7,87%
|
14,6%
|
8,2%
|
30,75%
|
20,69%
|
23,51%
|
22,87%
|
Resultaat voor belastingen (EBT)
1 |
-0,758
|
3,901
|
14,89
|
-11,34
|
48,94
|
25
|
61,46
|
71,04
|
Nettowinst (verlies)
1 |
1,253
|
3,059
|
16,06
|
-20,32
|
46,73
|
18,46
|
44,18
|
54,32
|
Nettomarge
|
1,49%
|
2,18%
|
6,37%
|
-6,26%
|
14,51%
|
4,84%
|
9,63%
|
10,49%
|
WPA
2 |
-0,0100
|
0,0300
|
0,1100
|
-0,1300
|
0,2600
|
0,0976
|
0,2298
|
0,2727
|
Free Cash Flow
1 |
3,129
|
-12,5
|
25
|
94,38
|
28
|
-52,33
|
48,88
|
74,51
|
FCF-marge
|
3,73%
|
-8,92%
|
9,91%
|
29,09%
|
8,7%
|
-13,72%
|
10,65%
|
14,38%
|
Kasstroomconversie (ebitda)
|
20,13%
|
-
|
38,43%
|
111,35%
|
21,8%
|
-
|
33,69%
|
46,52%
|
Kasstroomconversie (nettowinst)
|
249,72%
|
-
|
155,64%
|
-
|
59,91%
|
-
|
110,64%
|
137,16%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-02-20
|
25-02-21
|
28-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
80,21
|
65,9
|
78,06
|
87,62
|
92,9
|
68,75
|
76,18
|
78,34
|
98,71
|
82,47
|
87,1
|
91,58
|
122,5
|
EBITDA
1 |
20,9
|
16,9
|
20,04
|
21,37
|
26,47
|
17,43
|
19,98
|
63,74
|
27,31
|
22,03
|
24,2
|
26,12
|
40,98
|
Bedrijfsresultaat (EBIT)
1 |
13,66
|
9,778
|
11,97
|
13,26
|
-8,396
|
11,05
|
12,82
|
55,42
|
19,72
|
16,63
|
18,22
|
20,04
|
34,27
|
Operationele Marge
|
17,03%
|
14,84%
|
15,34%
|
15,14%
|
-9,04%
|
16,07%
|
16,82%
|
70,74%
|
19,98%
|
20,17%
|
20,92%
|
21,89%
|
27,97%
|
Resultaat voor belastingen (EBT)
1 |
4,848
|
3,148
|
4,235
|
4,448
|
-23,17
|
0,589
|
0,078
|
42,65
|
5,623
|
-1,861
|
2,566
|
4,39
|
19,45
|
Nettowinst (verlies)
1 |
7,402
|
2,539
|
3,048
|
3,179
|
-29,08
|
0,825
|
1,744
|
39,26
|
4,903
|
0,603
|
2,1
|
3,457
|
14,55
|
Nettomarge
|
9,23%
|
3,85%
|
3,9%
|
3,63%
|
-31,31%
|
1,2%
|
2,29%
|
50,12%
|
4,97%
|
0,73%
|
2,41%
|
3,77%
|
11,88%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,0100
|
0,2200
|
0,0300
|
-
|
0,0301
|
0,0394
|
0,0807
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
3,000
|
4,000
|
Datum van publicatie
|
28-02-22
|
31-05-22
|
31-08-22
|
15-11-22
|
28-02-23
|
31-05-23
|
31-08-23
|
30-11-23
|
29-02-24
|
07-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
46,1
|
-
|
199
|
274
|
295
|
327
|
307
|
259
|
Nettokaspositie
1 |
-
|
46,3
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,969
x
|
-
|
3,053
x
|
3,232
x
|
2,296
x
|
2,921
x
|
2,112
x
|
1,619
x
|
Free Cash Flow
1 |
3,13
|
-12,5
|
25
|
94,4
|
28
|
-52,3
|
48,9
|
74,5
|
ROE (netto-inkomsten/eigen vermogen)
|
1,52%
|
2,23%
|
6,63%
|
-6,45%
|
13,8%
|
5,44%
|
10,2%
|
12,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1,400
|
1,510
|
2,050
|
2,030
|
2,210
|
2,220
|
2,430
|
2,800
|
Cashflow per aandeel
|
0,5000
|
0,2600
|
0,4600
|
0,7700
|
-
|
-
|
-
|
-
|
Capex
1 |
12,6
|
19,1
|
39,8
|
38,7
|
46,5
|
31,9
|
35,1
|
35,1
|
Capex/omzet
|
15,03%
|
13,62%
|
15,8%
|
11,91%
|
14,45%
|
8,37%
|
7,65%
|
6,77%
|
Datum van publicatie
|
29-02-20
|
25-02-21
|
28-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1,724
EUR Gemiddelde koersdoel
3,93
EUR Spread / Gemiddelde doel +127,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +64,77% | 344 mln. | | +16,55% | 91,95 mld. | | +14,38% | 85,41 mld. | | +43,04% | 54,69 mld. | | -19,48% | 49,57 mld. | | +35,81% | 47,8 mld. | | +83,19% | 42,61 mld. | | -29,60% | 43,59 mld. | | -1,19% | 27,83 mld. | | -22,51% | 22,67 mld. |
Software - Andere
|