Beurs gesloten -
Nyse
22:00:02 09-05-2024
|
Voorbeurs
15:29:01
|
18,64
USD
|
+9,20%
|
|
18,77
|
+0,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
815,8
|
761,5
|
1.112
|
917,2
|
1.256
|
1.234
|
-
|
-
|
Bedrijfswaarde
1 |
1.445
|
1.278
|
1.112
|
917,2
|
1.700
|
1.661
|
1.635
|
1.234
|
K/w-verhouding
|
-1,84
x
|
-0,93
x
|
146
x
|
55,1
x
|
10,9
x
|
40,8
x
|
28
x
|
14
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,34
x
|
1,39
x
|
1,78
x
|
1,4
x
|
1,82
x
|
1,67
x
|
1,59
x
|
1,5
x
|
Bedrijfswaarde/omzet
|
2,38
x
|
2,33
x
|
1,78
x
|
1,4
x
|
2,47
x
|
2,25
x
|
2,11
x
|
1,5
x
|
Bedrijfswaarde/EBITDA
|
8,64
x
|
8,2
x
|
5,88
x
|
4,91
x
|
8,73
x
|
7,66
x
|
7,05
x
|
4,92
x
|
Bedrijfswaarde/FCF
|
18
x
|
10,5
x
|
9,36
x
|
8,43
x
|
14,7
x
|
11,5
x
|
9,5
x
|
6,5
x
|
FCF Yield
|
5,55%
|
9,54%
|
10,7%
|
11,9%
|
6,81%
|
8,73%
|
10,5%
|
15,4%
|
Price to Book
|
-
|
-
|
-
|
-
|
2,57
x
|
2,44
x
|
2,22
x
|
-
|
Aantal aandelen (in duizenden)
|
66.762
|
67.386
|
69.102
|
66.610
|
66.229
|
66.203
|
-
|
-
|
Referentieprijs
2 |
12,22
|
11,30
|
16,09
|
13,77
|
18,97
|
18,64
|
18,64
|
18,64
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
606,7
|
547,5
|
623,7
|
653,9
|
689,2
|
737,1
|
775,5
|
822,2
|
EBITDA
1 |
167,3
|
155,9
|
189,2
|
186,7
|
194,9
|
216,8
|
231,9
|
250,9
|
Bedrijfsresultaat (EBIT)
1 |
-446,1
|
-887,3
|
48,34
|
66,04
|
54,12
|
74,42
|
91,96
|
107,7
|
Operationele Marge
|
-73,52%
|
-162,07%
|
7,75%
|
10,1%
|
7,85%
|
10,1%
|
11,86%
|
13,1%
|
Resultaat voor belastingen (EBT)
1 |
-475,3
|
-936,4
|
9,483
|
22,58
|
18,1
|
36,21
|
57,18
|
74,5
|
Nettowinst (verlies)
1 |
-445,3
|
-817,1
|
7,719
|
17,21
|
118,4
|
30,61
|
44,61
|
88,9
|
Nettomarge
|
-73,4%
|
-149,24%
|
1,24%
|
2,63%
|
17,19%
|
4,15%
|
5,75%
|
10,81%
|
WPA
2 |
-6,650
|
-12,15
|
0,1100
|
0,2500
|
1,740
|
0,4568
|
0,6653
|
1,330
|
Free Cash Flow
1 |
80,23
|
121,9
|
118,8
|
108,8
|
115,8
|
145
|
172,1
|
189,8
|
FCF-marge
|
13,22%
|
22,27%
|
19,05%
|
16,64%
|
16,81%
|
19,67%
|
22,19%
|
23,09%
|
Kasstroomconversie (ebitda)
|
47,96%
|
78,2%
|
62,8%
|
58,26%
|
59,44%
|
66,88%
|
74,23%
|
75,65%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
1.539,2%
|
632,32%
|
97,8%
|
473,76%
|
385,78%
|
213,5%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
156,6
|
158,3
|
158,2
|
162,9
|
164,6
|
168,2
|
167,1
|
168,2
|
174,3
|
179,6
|
180,2
|
182,2
|
186,4
|
189,3
|
188,3
|
EBITDA
1 |
45,77
|
46,82
|
42,02
|
45,3
|
49,88
|
49,52
|
44,34
|
45,65
|
49,49
|
55,4
|
52,67
|
51,62
|
53,94
|
59,26
|
52,75
|
Bedrijfsresultaat (EBIT)
1 |
12,07
|
4,062
|
10,94
|
15,38
|
19,9
|
19,81
|
12,53
|
12,33
|
14,32
|
14,94
|
12,74
|
16,57
|
19,41
|
25,19
|
18,72
|
Operationele Marge
|
7,71%
|
2,57%
|
6,92%
|
9,45%
|
12,09%
|
11,78%
|
7,5%
|
7,33%
|
8,21%
|
8,32%
|
7,07%
|
9,09%
|
10,41%
|
13,3%
|
9,94%
|
Resultaat voor belastingen (EBT)
1 |
2,571
|
-5,449
|
1,819
|
6,284
|
-1,989
|
16,46
|
12,52
|
1,051
|
2,639
|
1,891
|
0,82
|
9,211
|
11,21
|
14,99
|
8,683
|
Nettowinst (verlies)
1 |
2,431
|
-5,956
|
4,34
|
5,545
|
-2,941
|
10,26
|
11,48
|
94,13
|
4,491
|
8,346
|
0,784
|
8,276
|
10,04
|
13,77
|
6,947
|
Nettomarge
|
1,55%
|
-3,76%
|
2,74%
|
3,4%
|
-1,79%
|
6,1%
|
6,87%
|
55,97%
|
2,58%
|
4,65%
|
0,44%
|
4,54%
|
5,39%
|
7,27%
|
3,69%
|
WPA
2 |
0,0300
|
-0,0900
|
0,0600
|
0,0800
|
-0,0400
|
0,1500
|
0,1700
|
1,370
|
0,0700
|
0,1200
|
0,0100
|
0,1139
|
0,1406
|
0,1900
|
0,1000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
5/05/22
|
3/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
22/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
629
|
516
|
-
|
-
|
444
|
427
|
401
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,761
x
|
3,311
x
|
-
|
-
|
2,279
x
|
1,969
x
|
1,731
x
|
-
|
Free Cash Flow
1 |
80,2
|
122
|
119
|
109
|
116
|
145
|
172
|
190
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
36,9%
|
26,5%
|
29,3%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
14,7%
|
11,4%
|
12,9%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
804,3
|
269,6
|
344,7
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
-
|
7,370
|
7,630
|
8,410
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
21,3
|
16,7
|
19,2
|
19,7
|
20,9
|
23,4
|
26,4
|
28,3
|
Capex/omzet
|
3,5%
|
3,05%
|
3,08%
|
3,01%
|
3,03%
|
3,17%
|
3,4%
|
3,44%
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,64
USD Gemiddelde koersdoel
24,08
USD Spread / Gemiddelde doel +29,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,74% | 1,23 mld. | | +26,36% | 439 mld. | | +25,72% | 264 mld. | | +10,33% | 141 mld. | | +8,01% | 93,43 mld. | | +26,00% | 90,41 mld. | | +58,94% | 59,45 mld. | | +17,47% | 47,5 mld. | | +4,52% | 37,3 mld. | | +20,84% | 36,11 mld. |
Internetdiensten - Andere
|