slotkoers
LUXEMBOURG S.E.
00:00:00 15-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
76,05
EUR
|
0,00%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
110.880
|
123.088
|
194.947
|
139.348
|
319.084
|
430.108
|
-
|
-
|
Bedrijfswaarde
1 |
107.925
|
110.650
|
202.977
|
122.556
|
288.916
|
401.001
|
401.209
|
396.303
|
K/w-verhouding
|
17,5
x
|
14,3
x
|
22,6
x
|
9,9
x
|
26,5
x
|
20,8
x
|
16,6
x
|
14,1
x
|
Dividendrendement
|
3,62%
|
4,55%
|
2,24%
|
6,23%
|
2,29%
|
2,51%
|
3,34%
|
3,87%
|
Marktkapitalisatie/omzet
|
0,68
x
|
0,66
x
|
1,01
x
|
0,48
x
|
1,32
x
|
1,23
x
|
0,88
x
|
0,71
x
|
Bedrijfswaarde/omzet
|
0,66
x
|
0,59
x
|
1,05
x
|
0,42
x
|
1,19
x
|
1,15
x
|
0,82
x
|
0,65
x
|
Bedrijfswaarde/EBITDA
|
12,9
x
|
9,51
x
|
17
x
|
6,59
x
|
17,1
x
|
14,4
x
|
11,4
x
|
9,55
x
|
Bedrijfswaarde/FCF
|
15,1
x
|
8,17
x
|
-13,8
x
|
4,2
x
|
15,9
x
|
74,7
x
|
43,9
x
|
18,9
x
|
FCF Yield
|
6,63%
|
12,2%
|
-7,25%
|
23,8%
|
6,29%
|
1,34%
|
2,28%
|
5,28%
|
Price to Book
|
5,48
x
|
5,02
x
|
7,12
x
|
3,59
x
|
7,56
x
|
7,92
x
|
6,28
x
|
4,82
x
|
Aantal aandelen (in duizenden)
|
174.614
|
174.841
|
174.841
|
174.841
|
174.841
|
174.841
|
-
|
-
|
Referentieprijs
2 |
635,0
|
704,0
|
1.115
|
797,0
|
1.825
|
2.460
|
2.460
|
2.460
|
Datum van publicatie
|
19-03-20
|
19-01-21
|
25-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
163.600
|
186.928
|
192.626
|
292.876
|
241.901
|
349.113
|
491.444
|
606.502
|
EBITDA
1 |
8.370
|
11.632
|
11.935
|
18.596
|
16.873
|
27.818
|
35.157
|
41.478
|
Bedrijfsresultaat (EBIT)
1 |
8.160
|
11.242
|
11.387
|
17.834
|
15.871
|
26.075
|
33.146
|
39.738
|
Operationele Marge
|
4,99%
|
6,01%
|
5,91%
|
6,09%
|
6,56%
|
7,47%
|
6,74%
|
6,55%
|
Resultaat voor belastingen (EBT)
1 |
7.758
|
10.887
|
10.996
|
17.897
|
15.444
|
26.310
|
32.657
|
37.157
|
Nettowinst (verlies)
1 |
6.169
|
8.610
|
8.648
|
14.175
|
12.044
|
20.711
|
25.703
|
29.290
|
Nettomarge
|
3,77%
|
4,61%
|
4,49%
|
4,84%
|
4,98%
|
5,93%
|
5,23%
|
4,83%
|
WPA
2 |
36,23
|
49,25
|
49,28
|
80,49
|
68,88
|
118,5
|
148,2
|
174,9
|
Free Cash Flow
1 |
7.159
|
13.540
|
-14.723
|
29.212
|
18.175
|
5.366
|
9.138
|
20.925
|
FCF-marge
|
4,38%
|
7,24%
|
-7,64%
|
9,97%
|
7,51%
|
1,54%
|
1,86%
|
3,45%
|
Kasstroomconversie (ebitda)
|
85,53%
|
116,39%
|
-
|
157,09%
|
107,72%
|
19,29%
|
25,99%
|
50,45%
|
Kasstroomconversie (nettowinst)
|
116,04%
|
157,26%
|
-
|
206,09%
|
150,91%
|
25,91%
|
35,55%
|
71,44%
|
Dividend per aandeel
2 |
23,00
|
32,00
|
25,00
|
49,64
|
41,86
|
61,84
|
82,13
|
95,23
|
Datum van publicatie
|
19-03-20
|
19-01-21
|
25-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
56.879
|
50.705
|
75.057
|
79.674
|
87.439
|
74.226
|
56.308
|
52.817
|
58.550
|
69.628
|
76.842
|
93.178
|
107.851
|
112.133
|
121.809
|
EBITDA
1 |
3.584
|
3.056
|
4.751
|
5.094
|
5.694
|
4.704
|
3.726
|
3.509
|
4.934
|
6.242
|
6.333
|
7.576
|
8.395
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.420
|
2.907
|
4.582
|
4.877
|
5.469
|
4.481
|
3.492
|
3.252
|
4.646
|
5.857
|
5.896
|
6.706
|
7.799
|
7.138
|
7.653
|
Operationele Marge
|
6,01%
|
5,73%
|
6,1%
|
6,12%
|
6,25%
|
6,04%
|
6,2%
|
6,16%
|
7,93%
|
8,41%
|
7,67%
|
7,2%
|
7,23%
|
6,37%
|
6,28%
|
Resultaat voor belastingen (EBT)
1 |
3.310
|
2.972
|
4.516
|
5.446
|
4.963
|
4.164
|
3.558
|
3.264
|
4.458
|
5.902
|
6.005
|
6.706
|
7.659
|
6.767
|
7.604
|
Nettowinst (verlies)
1 |
2.614
|
2.346
|
3.563
|
4.316
|
3.950
|
3.298
|
2.616
|
2.615
|
3.515
|
4.707
|
4.644
|
5.338
|
6.075
|
5.358
|
5.883
|
Nettomarge
|
4,6%
|
4,63%
|
4,75%
|
5,42%
|
4,52%
|
4,44%
|
4,65%
|
4,95%
|
6%
|
6,76%
|
6,04%
|
5,73%
|
5,63%
|
4,78%
|
4,83%
|
WPA
2 |
14,86
|
13,38
|
20,31
|
24,57
|
22,33
|
18,86
|
14,96
|
14,92
|
20,10
|
26,92
|
26,57
|
30,53
|
34,75
|
30,24
|
33,72
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
42,00
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-22
|
03-05-22
|
02-08-22
|
03-11-22
|
23-02-23
|
09-05-23
|
07-08-23
|
06-11-23
|
27-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
8.029
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.955
|
12.438
|
-
|
16.792
|
30.168
|
29.108
|
28.899
|
33.806
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,6728
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.159
|
13.540
|
-14.723
|
29.212
|
18.175
|
5.366
|
9.138
|
20.925
|
ROE (netto-inkomsten/eigen vermogen)
|
39,8%
|
38,5%
|
33,3%
|
42,9%
|
29,7%
|
41,5%
|
41,1%
|
39%
|
ROA (netto-inkomsten/totale activa)
|
16,2%
|
16,7%
|
12,4%
|
16,3%
|
13,6%
|
20,1%
|
20,2%
|
19,4%
|
Totale activa
1 |
38.176
|
51.436
|
69.731
|
86.788
|
88.842
|
102.935
|
127.391
|
151.274
|
Nettoactief per aandeel
2 |
116,0
|
140,0
|
157,0
|
222,0
|
242,0
|
310,0
|
392,0
|
511,0
|
Cashflow per aandeel
2 |
46,40
|
80,20
|
-81,00
|
174,0
|
131,0
|
88,00
|
102,0
|
208,0
|
Capex
1 |
747
|
553
|
511
|
1.466
|
4.886
|
3.128
|
3.156
|
3.180
|
Capex/omzet
|
0,46%
|
0,3%
|
0,27%
|
0,5%
|
2,02%
|
0,9%
|
0,64%
|
0,52%
|
Datum van publicatie
|
19-03-20
|
19-01-21
|
25-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
Laatste slotkoers
2.460
TWD Gemiddelde koersdoel
2.987
TWD Spread / Gemiddelde doel +21,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +208,51% | 51,35 mld. | | +17,77% | 7,92 mld. | | -13,42% | 5,28 mld. | | -20,35% | 1,09 mld. | | -9,14% | 870 mln. | | +28,71% | 246 mln. | | +81,47% | 170 mln. | | +34,64% | 87,01 mln. | | +29,81% | 76,72 mln. |
Servers & systemen
|