Geschatte realtime
Cboe BZX
16:44:47 12-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,62
USD
|
-0,31%
|
|
-2,86%
|
-0,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.523
|
33.968
|
17.507
|
3.399
|
3.183
|
3.108
|
-
|
-
|
Bedrijfswaarde
1 |
14.566
|
34.734
|
18.638
|
4.731
|
4.506
|
4.198
|
3.826
|
3.093
|
K/w-verhouding
|
-264
x
|
-403
x
|
-45,7
x
|
-3,84
x
|
-19,5
x
|
-30,6
x
|
-126
x
|
85,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
16,1
x
|
28,7
x
|
11
x
|
1,71
x
|
1,45
x
|
1,3
x
|
1,2
x
|
1,13
x
|
Bedrijfswaarde/omzet
|
16,1
x
|
29,3
x
|
11,7
x
|
2,38
x
|
2,05
x
|
1,76
x
|
1,48
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
121
x
|
219
x
|
84,3
x
|
14,9
x
|
8,96
x
|
6,95
x
|
5,45
x
|
4,12
x
|
Bedrijfswaarde/FCF
|
709
x
|
-297
x
|
234
x
|
45,1
x
|
12
x
|
10,8
x
|
7,72
x
|
5,13
x
|
FCF Yield
|
0,14%
|
-0,34%
|
0,43%
|
2,22%
|
8,35%
|
9,25%
|
13%
|
19,5%
|
Price to Book
|
20
x
|
108
x
|
50,7
x
|
-6,98
x
|
-10,6
x
|
-28,5
x
|
15,4
x
|
5,51
x
|
Aantal aandelen (in duizenden)
|
86.102
|
89.632
|
93.443
|
96.024
|
93.747
|
92.174
|
-
|
-
|
Referentieprijs
2 |
168,7
|
379,0
|
187,4
|
35,40
|
33,95
|
33,72
|
33,72
|
33,72
|
Datum van publicatie
|
10/02/20
|
16/02/21
|
22/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
902,9
|
1.184
|
1.595
|
1.988
|
2.202
|
2.389
|
2.585
|
2.759
|
EBITDA
1 |
120,5
|
158,6
|
221
|
317,9
|
503,1
|
604,1
|
701,4
|
751,5
|
Bedrijfsresultaat (EBIT)
1 |
82,67
|
115
|
162,1
|
245,9
|
420,2
|
503,1
|
578,1
|
634,4
|
Operationele Marge
|
9,16%
|
9,72%
|
10,17%
|
12,37%
|
19,08%
|
21,06%
|
22,37%
|
23%
|
Resultaat voor belastingen (EBT)
1 |
-56,94
|
-82,06
|
-373,7
|
-874,1
|
-156,8
|
-84,65
|
5,509
|
101,8
|
Nettowinst (verlies)
1 |
-53,61
|
-83
|
-376,2
|
-879,2
|
-165,2
|
-107,1
|
-27,22
|
91,64
|
Nettomarge
|
-5,94%
|
-7,01%
|
-23,59%
|
-44,22%
|
-7,5%
|
-4,48%
|
-1,05%
|
3,32%
|
WPA
2 |
-0,6400
|
-0,9400
|
-4,100
|
-9,230
|
-1,740
|
-1,102
|
-0,2685
|
0,3960
|
Free Cash Flow
1 |
20,55
|
-116,9
|
79,5
|
104,9
|
376,1
|
388,2
|
495,6
|
603,2
|
FCF-marge
|
2,28%
|
-9,88%
|
4,99%
|
5,27%
|
17,08%
|
16,25%
|
19,17%
|
21,87%
|
Kasstroomconversie (ebitda)
|
17,05%
|
-
|
35,98%
|
32,98%
|
74,77%
|
64,27%
|
70,65%
|
80,26%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
658,17%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
16/02/21
|
22/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
448,5
|
467,7
|
486,9
|
509
|
524,7
|
533,7
|
539,3
|
558,2
|
571,3
|
584,2
|
586,4
|
601,5
|
617,3
|
629,8
|
635,9
|
EBITDA
1 |
63,44
|
65,53
|
72,75
|
86,96
|
92,69
|
112,3
|
125
|
127,8
|
138
|
142,8
|
147,4
|
152,6
|
161,2
|
167,6
|
172,3
|
Bedrijfsresultaat (EBIT)
1 |
47,27
|
48,65
|
55,17
|
68,66
|
73,4
|
92,01
|
104,4
|
106,8
|
117
|
121,1
|
121,8
|
126,3
|
134,1
|
136,6
|
138,6
|
Operationele Marge
|
10,54%
|
10,4%
|
11,33%
|
13,49%
|
13,99%
|
17,24%
|
19,37%
|
19,14%
|
20,47%
|
20,73%
|
20,77%
|
21%
|
21,72%
|
21,69%
|
21,79%
|
Resultaat voor belastingen (EBT)
1 |
-117,3
|
-150
|
-158,5
|
-283,7
|
-281,8
|
-51,31
|
-14,53
|
-45,9
|
-45,11
|
-25,21
|
-25,4
|
-19,63
|
-12,39
|
-6,538
|
-5,066
|
Nettowinst (verlies)
1 |
-118,4
|
-151
|
-159,5
|
-284,6
|
-284,1
|
-54,4
|
-21,48
|
-42,12
|
-47,24
|
-28,49
|
-32,39
|
-26,81
|
-20,45
|
-15,73
|
-12,68
|
Nettomarge
|
-26,39%
|
-32,28%
|
-32,76%
|
-55,91%
|
-54,13%
|
-10,19%
|
-3,98%
|
-7,55%
|
-8,27%
|
-4,88%
|
-5,52%
|
-4,46%
|
-3,31%
|
-2,5%
|
-1,99%
|
WPA
2 |
-1,270
|
-1,600
|
-1,680
|
-2,980
|
-2,970
|
-0,5700
|
-0,2300
|
-0,4500
|
-0,5000
|
-0,3100
|
-0,3334
|
-0,2706
|
-0,1921
|
-0,1533
|
-0,1227
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/02/22
|
9/05/22
|
2/08/22
|
9/11/22
|
15/02/23
|
9/05/23
|
7/08/23
|
6/11/23
|
20/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
43,3
|
767
|
1.131
|
1.332
|
1.323
|
1.090
|
718
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,8
|
Hefboom (schuld/ebitda)
|
0,3591
x
|
4,835
x
|
5,119
x
|
4,189
x
|
2,63
x
|
1,804
x
|
1,023
x
|
-
|
Free Cash Flow
1 |
20,6
|
-117
|
79,5
|
105
|
376
|
388
|
496
|
603
|
ROE (netto-inkomsten/eigen vermogen)
|
13,7%
|
-15,7%
|
-116%
|
-
|
-
|
23,2%
|
2,8%
|
213%
|
ROA (netto-inkomsten/totale activa)
|
6,2%
|
-4,57%
|
-15,8%
|
-35,9%
|
-8,22%
|
-5,57%
|
-2,28%
|
1,64%
|
Totale activa
1 |
-864,3
|
1.818
|
2.382
|
2.447
|
2.009
|
1.925
|
1.194
|
5.582
|
Nettoactief per aandeel
2 |
8,420
|
3,490
|
3,690
|
-5,070
|
-3,190
|
-1,190
|
2,200
|
6,120
|
Cashflow per aandeel
2 |
0,7800
|
-0,4000
|
1,660
|
2,010
|
4,210
|
4,670
|
5,250
|
6,410
|
Capex
1 |
27,8
|
43,6
|
29
|
32,7
|
23,5
|
26,5
|
29,3
|
35
|
Capex/omzet
|
3,08%
|
3,69%
|
1,82%
|
1,65%
|
1,07%
|
1,11%
|
1,13%
|
1,27%
|
Datum van publicatie
|
10/02/20
|
16/02/21
|
22/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,72
USD Gemiddelde koersdoel
40,55
USD Spread / Gemiddelde doel +20,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,12% | 3,11 mld. | | +29,78% | 218 mld. | | +2,50% | 146 mld. | | +17,19% | 58,74 mld. | | +19,12% | 32,5 mld. | | +3,23% | 29,99 mld. | | +166,00% | 27,59 mld. | | +28,61% | 21,73 mld. | | +6,17% | 13,5 mld. | | -9,77% | 13,17 mld. |
Ondernemingssoftware
|