Beurs gesloten -
Nasdaq
22:00:00 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,47
USD
|
-0,92%
|
|
-0,56%
|
-5,56%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.159
|
11.707
|
3.945
|
4.497
|
4.259
|
-
|
-
|
Bedrijfswaarde
1 |
13.170
|
11.645
|
4.338
|
5.074
|
4.550
|
4.303
|
3.878
|
K/w-verhouding
|
63,8
x
|
20,5
x
|
-3,28
x
|
17,6
x
|
333
x
|
-404
x
|
33,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,3
x
|
3,16
x
|
0,75
x
|
1,03
x
|
1,11
x
|
1,07
x
|
1,02
x
|
Bedrijfswaarde/omzet
|
4,32
x
|
3,15
x
|
0,83
x
|
1,16
x
|
1,19
x
|
1,08
x
|
0,93
x
|
Bedrijfswaarde/EBITDA
|
140
x
|
101
x
|
21,7
x
|
15,1
x
|
12
x
|
9,15
x
|
6,99
x
|
Bedrijfswaarde/FCF
|
142
x
|
15,9
x
|
-19,5
x
|
105
x
|
25
x
|
14
x
|
-
|
FCF Yield
|
0,71%
|
6,3%
|
-5,13%
|
0,95%
|
4%
|
7,16%
|
-
|
Price to Book
|
2,55
x
|
1,63
x
|
0,65
x
|
0,74
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
85.339
|
89.567
|
88.856
|
85.851
|
86.094
|
-
|
-
|
Referentieprijs
2 |
189,4
|
130,7
|
44,40
|
52,38
|
49,47
|
49,47
|
49,47
|
Datum van publicatie
|
3/02/21
|
15/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.757
|
3.048
|
3.700
|
5.235
|
4.365
|
3.837
|
3.975
|
4.174
|
EBITDA
1 |
-
|
94
|
114,9
|
199,6
|
336,5
|
380
|
470,5
|
554,6
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-572,3
|
-129,5
|
-474,8
|
-260,8
|
-12,92
|
99,5
|
230,6
|
Operationele Marge
|
-
|
-18,78%
|
-3,5%
|
-9,07%
|
-5,97%
|
-0,34%
|
2,5%
|
5,53%
|
Resultaat voor belastingen (EBT)
1 |
-
|
209,6
|
737,4
|
-1.526
|
367,1
|
64,07
|
-9,784
|
163,1
|
Nettowinst (verlies)
1 |
-
|
269,7
|
603,3
|
-1.170
|
265,9
|
27,52
|
3,602
|
132,9
|
Nettomarge
|
-
|
8,85%
|
16,31%
|
-22,35%
|
6,09%
|
0,72%
|
0,09%
|
3,18%
|
WPA
2 |
-
|
2,970
|
6,370
|
-13,55
|
2,970
|
0,1488
|
-0,1225
|
1,472
|
Free Cash Flow
1 |
-
|
93,01
|
733,9
|
-222,5
|
48,16
|
182,1
|
308,2
|
-
|
FCF-marge
|
-
|
3,05%
|
19,84%
|
-4,25%
|
1,1%
|
4,75%
|
7,75%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
98,95%
|
638,71%
|
-
|
14,31%
|
47,92%
|
65,5%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
34,48%
|
121,64%
|
-
|
18,11%
|
661,66%
|
8.556,36%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/04/20
|
3/02/21
|
15/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
1.159
|
1.325
|
1.363
|
1.301
|
1.246
|
1.084
|
1.112
|
1.111
|
1.058
|
929,7
|
942,6
|
968,9
|
994,7
|
963,2
|
987,2
|
EBITDA
1 |
11,2
|
7,7
|
37,4
|
54,8
|
99,7
|
9,123
|
70,2
|
100,4
|
156,8
|
43,03
|
76,56
|
97,56
|
163,2
|
56,15
|
95,7
|
Bedrijfsresultaat (EBIT)
1 |
-61,74
|
-108,8
|
-166,1
|
-124,7
|
-75,14
|
-135,6
|
-55,47
|
-32,74
|
-36,96
|
-59,18
|
-16,79
|
5,571
|
57,66
|
-28,36
|
6,692
|
Operationele Marge
|
-5,33%
|
-8,21%
|
-12,19%
|
-9,58%
|
-6,03%
|
-12,51%
|
-4,99%
|
-2,95%
|
-3,49%
|
-6,37%
|
-1,78%
|
0,58%
|
5,8%
|
-2,94%
|
0,68%
|
Resultaat voor belastingen (EBT)
1 |
3,05
|
-311,4
|
-1.104
|
-91,91
|
-18,58
|
554,8
|
-115,9
|
-510,9
|
439,1
|
99,66
|
-49,58
|
-29,84
|
38,07
|
-87,53
|
-34,38
|
Nettowinst (verlies)
1 |
18,74
|
-235,8
|
-869,1
|
-63,82
|
-1,419
|
417,8
|
-89,04
|
-390,5
|
327,8
|
45,03
|
-30,54
|
-17,04
|
27,44
|
-70,02
|
-27,51
|
Nettomarge
|
1,62%
|
-17,79%
|
-63,79%
|
-4,91%
|
-0,11%
|
38,53%
|
-8,01%
|
-35,14%
|
30,98%
|
4,84%
|
-3,24%
|
-1,76%
|
2,76%
|
-7,27%
|
-2,79%
|
WPA
2 |
0,2000
|
-2,720
|
-10,02
|
-0,7400
|
-0,0200
|
4,570
|
-1,070
|
-4,720
|
3,700
|
0,5100
|
-0,4088
|
-0,2275
|
0,3275
|
-0,5350
|
-0,3100
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/02/22
|
9/05/22
|
9/08/22
|
8/11/22
|
13/02/23
|
9/05/23
|
8/08/23
|
7/11/23
|
13/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
393
|
577
|
291
|
44,1
|
-
|
Nettokaspositie
1 |
-
|
2.989
|
62,3
|
-
|
-
|
-
|
-
|
381
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
1,969
x
|
1,714
x
|
0,7666
x
|
0,0938
x
|
-
|
Free Cash Flow
1 |
-
|
93
|
734
|
-223
|
48,2
|
182
|
308
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
5,91%
|
8,76%
|
-17,9%
|
-3,92%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
4,07%
|
5,54%
|
-10,3%
|
-2,27%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
6.627
|
10.888
|
11.348
|
-11.725
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
74,30
|
80,10
|
68,70
|
70,80
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
1,700
|
1,260
|
-0,9600
|
2,120
|
-
|
-
|
-
|
Capex
1 |
-
|
61,6
|
90,2
|
140
|
141
|
73,7
|
75,4
|
77,1
|
Capex/omzet
|
-
|
2,02%
|
2,44%
|
2,67%
|
3,24%
|
1,92%
|
1,9%
|
1,85%
|
Datum van publicatie
|
30/04/20
|
3/02/21
|
15/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
49,47
USD Gemiddelde koersdoel
76,64
USD Spread / Gemiddelde doel +54,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,56% | 4,3 mld. | | +26,84% | 443 mld. | | +32,37% | 276 mld. | | +11,42% | 145 mld. | | +8,76% | 93,11 mld. | | +26,22% | 90,17 mld. | | +64,44% | 61,13 mld. | | +13,51% | 46,32 mld. | | +22,92% | 35,73 mld. | | -12,54% | 31,13 mld. |
Internetdiensten - Andere
|