Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,17
USD
|
+5,34%
|
|
+7,43%
|
-12,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.259
|
6.595
|
4.627
|
1.186
|
1.263
|
1.092
|
-
|
-
|
Bedrijfswaarde
1 |
4.114
|
6.444
|
4.693
|
1.360
|
1.395
|
1.186
|
1.069
|
911,9
|
K/w-verhouding
|
121
x
|
-1.320
x
|
-65,8
x
|
-9,04
x
|
-31,1
x
|
-338
x
|
35,9
x
|
16,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,21
x
|
4,49
x
|
2,75
x
|
0,63
x
|
0,93
x
|
0,88
x
|
0,83
x
|
0,77
x
|
Bedrijfswaarde/omzet
|
3,1
x
|
4,39
x
|
2,78
x
|
0,72
x
|
1,03
x
|
0,95
x
|
0,81
x
|
0,65
x
|
Bedrijfswaarde/EBITDA
|
20,3
x
|
37,3
x
|
168
x
|
30,1
x
|
11,8
x
|
8,57
x
|
6,45
x
|
4,58
x
|
Bedrijfswaarde/FCF
|
28,3
x
|
47,4
x
|
-73,3
x
|
-15,2
x
|
30,1
x
|
13,7
x
|
11,1
x
|
9,66
x
|
FCF Yield
|
3,53%
|
2,11%
|
-1,36%
|
-6,57%
|
3,33%
|
7,3%
|
9,03%
|
10,4%
|
Price to Book
|
3,28
x
|
5,19
x
|
4,08
x
|
-
|
1,21
x
|
1,04
x
|
0,99
x
|
-
|
Aantal aandelen (in duizenden)
|
502.800
|
499.797
|
502.393
|
504.471
|
507.155
|
503.421
|
-
|
-
|
Referentieprijs
2 |
8,470
|
13,20
|
9,210
|
2,350
|
2,490
|
2,170
|
2,170
|
2,170
|
Datum van publicatie
|
5/02/20
|
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 |
1.326
|
1.468
|
1.685
|
1.892
|
1.359
|
1.246
|
1.320
|
1.411
|
EBITDA
1 |
202,3
|
172,8
|
27,9
|
45,1
|
118,5
|
138,4
|
165,8
|
199,2
|
Bedrijfsresultaat (EBIT)
1 |
38,64
|
-6,368
|
-76,51
|
-126,3
|
-26,5
|
8,525
|
39,15
|
75,3
|
Operationele Marge
|
2,91%
|
-0,43%
|
-4,54%
|
-6,68%
|
-1,95%
|
0,68%
|
2,97%
|
5,34%
|
Resultaat voor belastingen (EBT)
1 |
33,65
|
-19,33
|
-102,5
|
-145,2
|
-28,21
|
-2,73
|
34,1
|
76,71
|
Nettowinst (verlies)
1 |
34,83
|
-6,283
|
-71,38
|
-128,4
|
-40,94
|
-3,27
|
30,32
|
74,33
|
Nettomarge
|
2,63%
|
-0,43%
|
-4,23%
|
-6,79%
|
-3,01%
|
-0,26%
|
2,3%
|
5,27%
|
WPA
2 |
0,0700
|
-0,0100
|
-0,1400
|
-0,2600
|
-0,0800
|
-0,006420
|
0,0605
|
0,1350
|
Free Cash Flow
1 |
145,4
|
135,9
|
-64,01
|
-89,3
|
46,4
|
86,57
|
96,59
|
94,4
|
FCF-marge
|
10,96%
|
9,26%
|
-3,8%
|
-4,72%
|
3,42%
|
6,95%
|
7,32%
|
6,69%
|
Kasstroomconversie (ebitda)
|
71,85%
|
78,66%
|
-
|
-
|
39,16%
|
62,54%
|
58,27%
|
47,4%
|
Kasstroomconversie (nettowinst)
|
417,34%
|
-
|
-
|
-
|
-
|
-
|
318,62%
|
127,01%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
15/02/22
|
13/02/23
|
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 |
461,6
|
415,9
|
436,2
|
515,8
|
498
|
441,5
|
392,4
|
375,1
|
371,8
|
300,4
|
297,8
|
322,2
|
333,5
|
292,2
|
303,2
|
EBITDA
1 |
12,4
|
-3,3
|
-3,2
|
9,689
|
22,9
|
15,7
|
30,5
|
18,3
|
25,9
|
41,4
|
30,83
|
35,26
|
37,57
|
35,2
|
35,46
|
Bedrijfsresultaat (EBIT)
1 |
-14,97
|
-28,92
|
-33,96
|
-20,89
|
-11,06
|
-60,4
|
-10,47
|
-16,68
|
-10,11
|
7,627
|
-1,769
|
2,101
|
3,967
|
4,234
|
8,122
|
Operationele Marge
|
-3,24%
|
-6,95%
|
-7,79%
|
-4,05%
|
-2,22%
|
-13,68%
|
-2,67%
|
-4,45%
|
-2,72%
|
2,54%
|
-0,59%
|
0,65%
|
1,19%
|
1,45%
|
2,68%
|
Resultaat voor belastingen (EBT)
1 |
-21,48
|
-34,57
|
-39,37
|
-27,66
|
-18,38
|
-59,82
|
-11,69
|
-16,53
|
-11,25
|
8,137
|
-3,334
|
0,6907
|
2,477
|
2,674
|
8,632
|
Nettowinst (verlies)
1 |
-17
|
-26,02
|
-33,39
|
-24,23
|
-17,48
|
-53,35
|
-15,32
|
-14,7
|
-5,356
|
-5,557
|
-2,73
|
0,7204
|
2,506
|
2,853
|
8,617
|
Nettomarge
|
-3,68%
|
-6,26%
|
-7,66%
|
-4,7%
|
-3,51%
|
-12,08%
|
-3,91%
|
-3,92%
|
-1,44%
|
-1,85%
|
-0,92%
|
0,22%
|
0,75%
|
0,98%
|
2,84%
|
WPA
2 |
-0,0300
|
-0,0500
|
-0,0700
|
-0,0500
|
-0,0300
|
-0,1100
|
-0,0300
|
-0,0300
|
-0,0100
|
-0,0100
|
-0,008390
|
-0,000640
|
0,006430
|
-0,000040
|
0,0100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
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
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
66,4
|
174
|
132
|
93,9
|
-
|
-
|
Nettokaspositie
1 |
145
|
150
|
-
|
-
|
-
|
-
|
23,2
|
181
|
Hefboom (schuld/ebitda)
|
-
|
-
|
2,381
x
|
3,861
x
|
1,114
x
|
0,6785
x
|
-
|
-
|
Free Cash Flow
1 |
145
|
136
|
-64
|
-89,3
|
46,4
|
86,6
|
96,6
|
94,4
|
ROE (netto-inkomsten/eigen vermogen)
|
2,65%
|
-1,94%
|
-5,93%
|
-11,8%
|
-3,92%
|
2,47%
|
5,14%
|
-
|
ROA (netto-inkomsten/totale activa)
|
1,87%
|
5,6%
|
-1,2%
|
-2,54%
|
-2,18%
|
1,38%
|
2,89%
|
-
|
Totale activa
1 |
1.865
|
-112,2
|
5.954
|
5.060
|
1.882
|
-236,4
|
1.049
|
-
|
Nettoactief per aandeel
2 |
2,580
|
2,540
|
2,260
|
-
|
2,060
|
2,090
|
2,200
|
-
|
Cashflow per aandeel
|
0,4300
|
0,3000
|
0,0100
|
0,0500
|
-
|
-
|
-
|
-
|
Capex
1 |
68,8
|
52,5
|
70,2
|
116
|
47,8
|
44,3
|
48,7
|
45,1
|
Capex/omzet
|
5,19%
|
3,58%
|
4,17%
|
6,15%
|
3,52%
|
3,56%
|
3,69%
|
3,2%
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
15/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
2,17
USD Gemiddelde koersdoel
4,425
USD Spread / Gemiddelde doel +103,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,85% | 1,09 mld. | | +18,66% | 414 mld. | | +15,27% | 242 mld. | | +20,63% | 104 mld. | | +17,19% | 83,87 mld. | | +54,11% | 57,64 mld. | | +33,59% | 53,37 mld. | | +6,02% | 37,83 mld. | | +15,88% | 34,11 mld. | | -8,32% | 23,18 mld. |
Internetdiensten - Andere
|