Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
164,2
USD
|
+0,75%
|
|
+5,95%
|
+20,63%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
87.089
|
104.254
|
54.137
|
87.256
|
104.341
|
-
|
-
|
Bedrijfswaarde
1 |
82.513
|
97.914
|
46.502
|
79.176
|
93.972
|
92.075
|
87.698
|
K/w-verhouding
|
-9,11
x
|
-292
x
|
30,6
x
|
18,8
x
|
38,1
x
|
33,1
x
|
28,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
25,8
x
|
17,4
x
|
6,45
x
|
8,8
x
|
9,4
x
|
8,39
x
|
7,46
x
|
Bedrijfswaarde/omzet
|
24,4
x
|
16,3
x
|
5,54
x
|
7,98
x
|
8,46
x
|
7,4
x
|
6,27
x
|
Bedrijfswaarde/EBITDA
|
-329
x
|
61,4
x
|
16
x
|
21,7
x
|
23,3
x
|
19,8
x
|
16,2
x
|
Bedrijfswaarde/FCF
|
-124
x
|
45,2
x
|
13,7
x
|
20,6
x
|
24,5
x
|
19,8
x
|
16,5
x
|
FCF Yield
|
-0,81%
|
2,21%
|
7,32%
|
4,85%
|
4,08%
|
5,05%
|
6,06%
|
Price to Book
|
30,3
x
|
21,5
x
|
-
|
11
x
|
11
x
|
8,86
x
|
6,1
x
|
Aantal aandelen (in duizenden)
|
593.248
|
626.189
|
633.177
|
640.926
|
635.332
|
-
|
-
|
Referentieprijs
2 |
146,8
|
166,5
|
85,50
|
136,1
|
164,2
|
164,2
|
164,2
|
Datum van publicatie
|
25/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.805
|
3.378
|
5.992
|
8.399
|
9.917
|
11.104
|
12.438
|
13.984
|
EBITDA
1 |
-
|
-250,7
|
1.593
|
2.903
|
3.653
|
4.036
|
4.652
|
5.420
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-3.379
|
429,3
|
1.802
|
1.518
|
2.715
|
3.218
|
3.931
|
Operationele Marge
|
-
|
-100,01%
|
7,17%
|
21,45%
|
15,31%
|
24,45%
|
25,87%
|
28,11%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-4.682
|
-300,2
|
1.989
|
2.102
|
3.255
|
3.822
|
4.559
|
Nettowinst (verlies)
1 |
-
|
-4.585
|
-352
|
1.893
|
4.792
|
2.817
|
3.244
|
3.800
|
Nettomarge
|
-
|
-135,71%
|
-5,88%
|
22,54%
|
48,32%
|
25,37%
|
26,08%
|
27,17%
|
WPA
2 |
-5,180
|
-16,12
|
-0,5700
|
2,790
|
7,240
|
4,315
|
4,965
|
5,839
|
Free Cash Flow
1 |
-
|
-667,1
|
2.164
|
3.405
|
3.837
|
3.834
|
4.648
|
5.312
|
FCF-marge
|
-
|
-19,75%
|
36,12%
|
40,54%
|
38,69%
|
34,53%
|
37,36%
|
37,99%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
135,83%
|
117,28%
|
105,04%
|
95,01%
|
99,9%
|
98,02%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
179,87%
|
80,07%
|
136,09%
|
143,26%
|
139,81%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/08/20
|
25/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
2.237
|
1.532
|
1.509
|
2.104
|
2.884
|
1.902
|
1.818
|
2.484
|
3.397
|
2.218
|
2.061
|
2.739
|
3.811
|
2.487
|
2.340
|
EBITDA
1 |
1.101
|
333,4
|
229,1
|
711,2
|
1.457
|
506
|
262
|
819
|
1.834
|
738
|
325
|
915,8
|
2.016
|
784,6
|
394,9
|
Bedrijfsresultaat (EBIT)
1 |
852
|
75,57
|
-5,131
|
368,8
|
1.203
|
235
|
-5
|
523
|
1.496
|
-496
|
28,84
|
567
|
1.678
|
431,6
|
71,23
|
Operationele Marge
|
38,08%
|
4,93%
|
-0,34%
|
17,53%
|
41,72%
|
12,36%
|
-0,28%
|
21,05%
|
44,04%
|
-22,36%
|
1,4%
|
20,7%
|
44,04%
|
17,35%
|
3,04%
|
Resultaat voor belastingen (EBT)
1 |
850,5
|
72,22
|
-8,086
|
383,1
|
1.270
|
344
|
130
|
676
|
1.679
|
-383
|
173,2
|
726,5
|
1.827
|
603,7
|
181,2
|
Nettowinst (verlies)
1 |
833,9
|
54,5
|
-18,79
|
378,8
|
1.214
|
319
|
117
|
650
|
4.374
|
-349
|
150,4
|
622
|
1.563
|
513,6
|
155,7
|
Nettomarge
|
37,27%
|
3,56%
|
-1,25%
|
18%
|
42,1%
|
16,77%
|
6,44%
|
26,17%
|
128,76%
|
-15,73%
|
7,3%
|
22,71%
|
41,01%
|
20,65%
|
6,65%
|
WPA
2 |
1,220
|
0,0800
|
-0,0300
|
0,5600
|
1,790
|
0,4800
|
0,1800
|
0,9800
|
6,630
|
-0,5500
|
0,2341
|
0,9364
|
2,381
|
0,7889
|
0,2558
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
15/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
14/02/23
|
9/05/23
|
3/08/23
|
1/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
4.576
|
6.340
|
7.635
|
8.080
|
10.368
|
12.266
|
16.643
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-667
|
2.164
|
3.405
|
3.837
|
3.834
|
4.648
|
5.312
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-438%
|
-9,17%
|
36,6%
|
69,8%
|
34,7%
|
32,2%
|
28,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-48,8%
|
-2,91%
|
12,7%
|
26,1%
|
14,2%
|
14,3%
|
12,1%
|
Totale activa
1 |
-
|
9.401
|
12.100
|
14.873
|
18.342
|
19.850
|
22.669
|
31.401
|
Nettoactief per aandeel
2 |
-
|
4,840
|
7,750
|
-
|
12,30
|
14,90
|
18,50
|
26,90
|
Cashflow per aandeel
2 |
-
|
-2,210
|
3,560
|
5,040
|
5,870
|
5,820
|
7,030
|
6,690
|
Capex
1 |
-
|
37,4
|
25,3
|
25
|
47
|
58,3
|
65,9
|
75,1
|
Capex/omzet
|
-
|
1,11%
|
0,42%
|
0,3%
|
0,47%
|
0,52%
|
0,53%
|
0,54%
|
Datum van publicatie
|
19/08/20
|
25/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
164,2
USD Gemiddelde koersdoel
151,8
USD Spread / Gemiddelde doel -7,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,63% | 104 mld. | | +18,66% | 414 mld. | | +15,27% | 242 mld. | | +12,15% | 144 mld. | | +17,19% | 83,87 mld. | | +54,11% | 57,64 mld. | | +33,59% | 53,37 mld. | | +6,02% | 37,83 mld. | | +15,88% | 32,51 mld. | | -8,32% | 23,18 mld. |
Internetdiensten - Andere
|