Terug
Dagbereik
€ 27,87
€ 28,69
52-Weeksbereik
€ 21,59
€ 28,90
Volume
330.738
50D / 200D Gem.
€ 26,54
/
€ 24,58
Vorige Slotkoers
€ 28,66
Koershistorie
Financiële Trends
Sectorvergelijking
vs Energy sector mediaan (303 peers)
| Metriek | Aandeel | Sector Mediaan |
|---|---|---|
| P/E | 30,3 | 13,1 |
| P/B | — | 1,6 |
| ROE % | — | 9,9 |
| Net Margin % | 11,2 | 7,9 |
| Rev Growth 5Y % | 12,1 | 9,1 |
| D/E | — | 0,5 |
Koersdoel Analisten
Hold
€ 27,50
-1.6%
Low: € 25,00
High: € 30,00
Forward K/W
19,2
Forward WPA
€ 1,46
WPA Groei (sch.)
+0,0%
Omzet Sch.
1,3 B
Winstschattingen
| Periode | WPA Sch. | Omzet Sch. | Analisten |
|---|---|---|---|
| FY2028 |
€ 1,93
€ 1,89 – € 1,98
|
1,4 B | 1 |
| FY2027 |
€ 1,72
€ 1,61 – € 1,82
|
1,4 B | 2 |
| FY2026 |
€ 1,46
€ 1,41 – € 1,49
|
1,3 B | 2 |
Belangrijkste Punten
Revenue grew 12,07% annually over 5 years — strong growth
Generating 276,99M in free cash flow
P/E of 30,33 — premium valuation
Revenue growth is decelerating — 1Y growth trails 5Y average by 7,06%
Cash machine — converts 248,82% of earnings into free cash flow
Interest coverage of 1,70× — tight debt servicing
Groei
Revenue Growth (5Y)
12,07%
Revenue (1Y)5,01%
Earnings (1Y)11,79%
FCF Growth (3Y)188,13%
Kwaliteit
Return on Equity
N/A
ROIC9,79%
Net Margin11,15%
Op. Margin31,87%
Veiligheid
Debt / Equity
N/A
Current Ratio1,27
Interest Coverage1,70
Waardering
P/E Ratio
30,33
P/B RatioN/A
EV/EBITDA18,60
Dividend Yield0,10%
All Fundamental Metrics
| Growth | |||
| Revenue Growth (1Y) | 5,01% | Revenue Growth (3Y) | 8,61% |
| Earnings Growth (1Y) | 11,79% | Earnings Growth (3Y) | 27,70% |
| Revenue Growth (5Y) | 12,07% | Earnings Growth (5Y) | 81,41% |
| Profitability | |||
| Revenue (TTM) | 998,10M | Net Income (TTM) | 111,32M |
| ROE | N/A | ROA | 4,25% |
| Gross Margin | 38,52% | Operating Margin | 31,87% |
| Net Margin | 11,15% | Free Cash Flow (TTM) | 276,99M |
| ROIC | 9,79% | FCF Growth (3Y) | 188,13% |
| Safety | |||
| Debt / Equity | N/A | Current Ratio | 1,27 |
| Interest Coverage | 1,70 | Dividend Yield | 0,10% |
| Valuation | |||
| P/E Ratio | 30,33 | P/B Ratio | N/A |
| P/S Ratio | 3,38 | PEG Ratio | 1,38 |
| EV/EBITDA | 18,60 | Dividend Yield | 0,10% |
| Market Cap | 3,38B | Enterprise Value | 5,92B |
Income Statement
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | 998,10M | 950,45M | 846,18M | 704,60M | 632,65M |
| Net Income | 111,32M | 99,58M | 68,27M | 30,32M | 10,28M |
| EPS (Diluted) | 0,85 | 0,72 | 0,20 | -0,19 | -0,40 |
| Gross Profit | 384,48M | 641,72M | 565,20M | 473,91M | 441,85M |
| Operating Income | 318,14M | 294,45M | 231,98M | 169,29M | 140,87M |
Balance Sheet
Annual, most recent first
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | 2,62B | 2,75B | 2,74B | 2,67B | 2,77B |
| Total Liabilities | 2,73B | 2,72B | 2,55B | 2,30B | 2,19B |
| Shareholders' Equity | -112,50M | 27,76M | 183,05M | 361,01M | 578,42M |
| Total Debt | 2,55B | 2,52B | 2,35B | 2,13B | 2,00B |
| Cash & Equivalents | 8,56M | 14.000,0 | 11.000,0 | 35.000,0 | 0,0 |
| Current Assets | 236,58M | 235,00M | 226,45M | 186,45M | 204,99M |
| Current Liabilities | 186,92M | 190,68M | 187,50M | 173,66M | 187,65M |