Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,49
USD
|
-0,57%
|
|
+3,05%
|
-28,83%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.376
|
2.730
|
2.016
|
1.323
|
-
|
-
|
Bedrijfswaarde
1 |
4.630
|
2.952
|
2.016
|
1.401
|
1.111
|
837,7
|
K/w-verhouding
|
22,9
x
|
-34
x
|
-491
x
|
16,8
x
|
10,7
x
|
9,43
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,72
x
|
3,02
x
|
1,92
x
|
1,15
x
|
1,04
x
|
0,95
x
|
Bedrijfswaarde/omzet
|
6,05
x
|
3,27
x
|
1,92
x
|
1,22
x
|
0,87
x
|
0,6
x
|
Bedrijfswaarde/EBITDA
|
22,3
x
|
13
x
|
7,31
x
|
4,17
x
|
2,9
x
|
1,95
x
|
Bedrijfswaarde/FCF
|
50,8
x
|
25,3
x
|
-
|
5,79
x
|
3,82
x
|
2,75
x
|
FCF Yield
|
1,97%
|
3,95%
|
-
|
17,3%
|
26,2%
|
36,4%
|
Price to Book
|
2,71
x
|
1,68
x
|
-
|
0,69
x
|
0,63
x
|
0,57
x
|
Aantal aandelen (in duizenden)
|
129.242
|
129.677
|
136.751
|
126.115
|
-
|
-
|
Referentieprijs
2 |
33,86
|
21,05
|
14,74
|
10,49
|
10,49
|
10,49
|
Datum van publicatie
|
8/03/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
488,9
|
582,2
|
765,7
|
903,5
|
1.052
|
1.150
|
1.275
|
1.398
|
EBITDA
1 |
-
|
143,1
|
207,2
|
226,9
|
275,6
|
336
|
383,6
|
429,5
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-74,4
|
-134,7
|
-102,8
|
53,37
|
154,9
|
214
|
266,1
|
Operationele Marge
|
-
|
-12,78%
|
-17,59%
|
-11,38%
|
5,07%
|
13,47%
|
16,79%
|
19,03%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-102,1
|
-149,1
|
-110,7
|
5,302
|
133,6
|
195,9
|
249,6
|
Nettowinst (verlies)
1 |
-
|
-111
|
317,8
|
-79,75
|
-4,213
|
106,4
|
165,8
|
198,9
|
Nettomarge
|
-
|
-19,07%
|
41,5%
|
-8,83%
|
-0,4%
|
9,25%
|
13%
|
14,22%
|
WPA
2 |
0,6500
|
-0,0500
|
1,480
|
-0,6200
|
-0,0300
|
0,6246
|
0,9768
|
1,113
|
Free Cash Flow
1 |
-
|
45,63
|
91,18
|
116,6
|
-
|
242,1
|
291,1
|
304,8
|
FCF-marge
|
-
|
7,84%
|
11,91%
|
12,91%
|
-
|
21,06%
|
22,84%
|
21,79%
|
Kasstroomconversie (ebitda)
|
-
|
31,89%
|
44,01%
|
51,39%
|
-
|
72,06%
|
75,91%
|
70,96%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
28,69%
|
-
|
-
|
227,63%
|
175,62%
|
153,25%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/10/20
|
10/03/21
|
8/03/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
200,5
|
208,2
|
211,2
|
220,5
|
232,6
|
241,6
|
242,9
|
259,7
|
275,5
|
273,6
|
265,6
|
278,9
|
300,1
|
305,1
|
297,9
|
EBITDA
1 |
54,48
|
54,75
|
49,81
|
54,77
|
61,84
|
60,5
|
59,33
|
67,26
|
75,28
|
73,71
|
68,76
|
76,02
|
93,88
|
96,89
|
82,08
|
Bedrijfsresultaat (EBIT)
1 |
-8,202
|
-4,587
|
19,02
|
-2,768
|
28,34
|
-147,4
|
9,064
|
21,17
|
30
|
-6,862
|
18,88
|
29,05
|
50,83
|
54,39
|
42,27
|
Operationele Marge
|
-4,09%
|
-2,2%
|
9,01%
|
-1,26%
|
12,18%
|
-61,02%
|
3,73%
|
8,15%
|
10,89%
|
-2,51%
|
7,11%
|
10,42%
|
16,94%
|
17,83%
|
14,19%
|
Resultaat voor belastingen (EBT)
1 |
-10,39
|
-14,91
|
26,37
|
-4,095
|
28,02
|
-161,6
|
0,284
|
12,09
|
25
|
-32,07
|
13,71
|
23,73
|
44,78
|
47,53
|
40,54
|
Nettowinst (verlies)
1 |
-6,885
|
-10,04
|
16,4
|
-4,392
|
18,06
|
-110,6
|
-1,611
|
6,753
|
16,67
|
-26,03
|
9,381
|
17,97
|
37,9
|
40,54
|
36,18
|
Nettomarge
|
-3,43%
|
-4,82%
|
7,76%
|
-1,99%
|
7,76%
|
-45,76%
|
-0,66%
|
2,6%
|
6,05%
|
-9,51%
|
3,53%
|
6,44%
|
12,63%
|
13,29%
|
12,15%
|
WPA
2 |
-0,0600
|
-0,0800
|
0,1300
|
-0,0300
|
0,1400
|
-0,8500
|
-0,0100
|
0,0500
|
0,1200
|
-0,1900
|
0,0661
|
0,1072
|
0,2113
|
0,2261
|
0,2345
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/21
|
8/03/22
|
11/05/22
|
10/08/22
|
9/11/22
|
22/02/23
|
4/05/23
|
8/08/23
|
7/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
698
|
254
|
222
|
-
|
78,4
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
212
|
485
|
Hefboom (schuld/ebitda)
|
-
|
4,88
x
|
1,225
x
|
0,9801
x
|
-
|
0,2333
x
|
-
|
-
|
Free Cash Flow
1 |
-
|
45,6
|
91,2
|
117
|
-
|
242
|
291
|
305
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-10,5%
|
22,4%
|
1,92%
|
-
|
6,18%
|
8,55%
|
8,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-5,77%
|
11,2%
|
0,83%
|
-
|
4,5%
|
6,39%
|
8,1%
|
Totale activa
1 |
-
|
1.924
|
2.838
|
-9.592
|
-
|
2.366
|
2.593
|
2.455
|
Nettoactief per aandeel
2 |
-
|
-
|
12,50
|
12,50
|
-
|
15,20
|
16,60
|
18,50
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,410
|
2,080
|
2,590
|
Capex
1 |
-
|
10,6
|
13,7
|
16,3
|
-
|
15,2
|
17,2
|
17,8
|
Capex/omzet
|
-
|
1,83%
|
1,78%
|
1,81%
|
-
|
1,32%
|
1,35%
|
1,27%
|
Datum van publicatie
|
30/10/20
|
10/03/21
|
8/03/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
10,49
USD Gemiddelde koersdoel
15,33
USD Spread / Gemiddelde doel +46,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -28,83% | 1,32 mld. | | +6,70% | 31,29 mld. | | +42,95% | 20,08 mld. | | -12,63% | 8,55 mld. | | -19,63% | 2,14 mld. | | +6,88% | 795 mln. | | -18,60% | 504 mln. | | -24,62% | 356 mln. | | -1,51% | 346 mln. | | -.--% | 204 mln. |
Social Media & Netwerken
|