Beurs gesloten -
Nasdaq
22:00:00 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,25
USD
|
+4,17%
|
|
+3,96%
|
-6,21%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
516,7
|
784
|
829,4
|
1.064
|
623,4
|
578,7
|
-
|
-
|
Bedrijfswaarde
1 |
516,7
|
646,5
|
711,8
|
958,3
|
580,2
|
518,3
|
529,7
|
401,3
|
K/w-verhouding
|
-12,2
x
|
-19,9
x
|
-15,1
x
|
-28
x
|
-38
x
|
-96,5
x
|
-14,3
x
|
76,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
79,5
x
|
501
x
|
901
x
|
981
x
|
325
x
|
132
x
|
88
x
|
13,5
x
|
Bedrijfswaarde/omzet
|
79,5
x
|
413
x
|
773
x
|
884
x
|
302
x
|
118
x
|
80,6
x
|
9,35
x
|
Bedrijfswaarde/EBITDA
|
-17,5
x
|
-23,2
x
|
-20,2
x
|
-29,1
x
|
-16,3
x
|
-14,7
x
|
-18,8
x
|
15,6
x
|
Bedrijfswaarde/FCF
|
-21,7
x
|
-20,6
x
|
-69,9
x
|
56,8
x
|
-10,7
x
|
19,3
x
|
-27,9
x
|
8,54
x
|
FCF Yield
|
-4,61%
|
-4,86%
|
-1,43%
|
1,76%
|
-9,37%
|
5,17%
|
-3,59%
|
11,7%
|
Price to Book
|
2,87
x
|
3,2
x
|
3,92
x
|
5,71
x
|
3,48
x
|
3,73
x
|
4,69
x
|
5,52
x
|
Aantal aandelen (in duizenden)
|
14.696
|
17.166
|
17.586
|
18.375
|
18.869
|
18.520
|
-
|
-
|
Referentieprijs
2 |
35,16
|
45,67
|
47,16
|
57,90
|
33,04
|
31,25
|
31,25
|
31,25
|
Datum van publicatie
|
20/05/19
|
28/05/20
|
15/06/21
|
20/05/22
|
14/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6,499
|
1,564
|
0,921
|
1,084
|
1,919
|
4,389
|
6,574
|
42,92
|
EBITDA
1 |
-29,6
|
-27,92
|
-35,2
|
-32,88
|
-35,56
|
-35,32
|
-28,16
|
25,76
|
Bedrijfsresultaat (EBIT)
1 |
-42,74
|
-37,38
|
-54,66
|
-36,85
|
-16,46
|
-7,324
|
-45,83
|
9,256
|
Operationele Marge
|
-657,67%
|
-2.390,22%
|
-5.934,74%
|
-3.399,26%
|
-857,79%
|
-166,86%
|
-697,14%
|
21,56%
|
Resultaat voor belastingen (EBT)
1 |
-41,31
|
-35,24
|
-54,31
|
-36,54
|
-15,06
|
-5,083
|
-44,07
|
9,818
|
Nettowinst (verlies)
1 |
-41,99
|
-37,64
|
-54,43
|
-37,52
|
-16,32
|
-6,114
|
-41,6
|
7,658
|
Nettomarge
|
-646,15%
|
-2.406,52%
|
-5.910,31%
|
-3.461,16%
|
-850,29%
|
-139,3%
|
-632,82%
|
17,84%
|
WPA
2 |
-2,880
|
-2,290
|
-3,130
|
-2,070
|
-0,8700
|
-0,3238
|
-2,188
|
0,4098
|
Free Cash Flow
1 |
-23,81
|
-31,42
|
-10,19
|
16,86
|
-54,38
|
26,81
|
-19
|
47
|
FCF-marge
|
-366,41%
|
-2.009,02%
|
-1.106,3%
|
1.555,35%
|
-2.833,77%
|
610,79%
|
-289,03%
|
109,5%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
182,43%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
613,71%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/05/19
|
28/05/20
|
15/06/21
|
20/05/22
|
14/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
0,182
|
0,385
|
0,335
|
0,335
|
0,398
|
0,578
|
0,608
|
0,608
|
1,052
|
1,271
|
1,824
|
2,014
|
2,014
|
1,862
|
1,862
|
EBITDA
1 |
-8,346
|
-8,464
|
-7,755
|
-9,228
|
-8,482
|
-9,236
|
-8,61
|
-9,144
|
-9,472
|
-8,678
|
-8,184
|
-7,978
|
-7,548
|
-6,668
|
-5,701
|
Bedrijfsresultaat (EBIT)
1 |
-11,95
|
-12,38
|
-10,8
|
-13,07
|
-10,66
|
-8,404
|
15,68
|
-13,66
|
2,259
|
0,969
|
-9,796
|
-8,072
|
-9,25
|
-10,58
|
-10,73
|
Operationele Marge
|
-6.566,48%
|
-3.214,29%
|
-3.225,07%
|
-3.902,09%
|
-2.678,39%
|
-1.453,98%
|
2.578,13%
|
-2.245,89%
|
214,73%
|
76,24%
|
-537,21%
|
-400,79%
|
-459,29%
|
-567,94%
|
-576,1%
|
Resultaat voor belastingen (EBT)
1 |
-11,87
|
-12,3
|
-10,74
|
-13
|
-10,43
|
-7,81
|
16,18
|
-2,358
|
2,718
|
1,666
|
-8,964
|
-7,483
|
-8,686
|
-10,04
|
-10,21
|
Nettowinst (verlies)
1 |
-12,02
|
-12,72
|
-11,02
|
-13,2
|
-10,64
|
-8,02
|
15,54
|
-2,118
|
2,073
|
0,328
|
-8,014
|
-7,583
|
-8,786
|
-10,14
|
-10,31
|
Nettomarge
|
-6.604,95%
|
-3.302,6%
|
-3.288,66%
|
-3.939,1%
|
-2.674,12%
|
-1.387,54%
|
2.556,25%
|
-348,36%
|
197,05%
|
25,81%
|
-439,48%
|
-376,51%
|
-436,25%
|
-544,36%
|
-553,87%
|
WPA
2 |
-0,6700
|
-0,6900
|
-0,6000
|
-0,7100
|
-0,5600
|
-0,4200
|
0,8200
|
-0,1100
|
0,1100
|
0,0200
|
-0,4161
|
-0,4000
|
-0,4600
|
-0,5300
|
-0,5400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
3/02/22
|
20/05/22
|
8/08/22
|
31/10/22
|
9/02/23
|
14/06/23
|
2/08/23
|
13/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
137
|
118
|
106
|
43,2
|
60,4
|
49
|
177
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-23,8
|
-31,4
|
-10,2
|
16,9
|
-54,4
|
26,8
|
-19
|
47
|
ROE (netto-inkomsten/eigen vermogen)
|
-21,6%
|
-17,5%
|
-23,8%
|
-18,8%
|
-8,91%
|
1,76%
|
-24%
|
-18,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-16,1%
|
-20,9%
|
-14,1%
|
-5,86%
|
-2,88%
|
-10,3%
|
2,42%
|
Totale activa
1 |
-
|
233,8
|
260,2
|
265,5
|
278,3
|
212,1
|
404,9
|
317
|
Nettoactief per aandeel
2 |
12,30
|
14,30
|
12,00
|
10,10
|
9,500
|
8,390
|
6,660
|
5,660
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0,72
|
0,46
|
0,23
|
27,4
|
27,1
|
21,6
|
22,7
|
1
|
Capex/omzet
|
11,14%
|
29,67%
|
24,97%
|
2.528,69%
|
1.413,76%
|
491,01%
|
345,29%
|
2,33%
|
Datum van publicatie
|
20/05/19
|
28/05/20
|
15/06/21
|
20/05/22
|
14/06/23
|
-
|
-
|
-
|
Laatste slotkoers
31,25
USD Gemiddelde koersdoel
70,25
USD Spread / Gemiddelde doel +124,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,21% | 579 mln. | | +10,79% | 209 mld. | | +11,38% | 134 mld. | | -5,80% | 55,53 mld. | | +39,59% | 26,57 mld. | | +2,97% | 23,95 mld. | | -3,23% | 17 mld. | | +6,09% | 16 mld. | | -7,92% | 10,14 mld. | | +8,01% | 9,9 mld. |
andere draadloze telecommunicatiediensten
|