Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,71
USD
|
+3,41%
|
|
-6,18%
|
-50,61%
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.795
|
3.653
|
620,3
|
821,6
|
404,7
|
-
|
-
|
Bedrijfswaarde
1 |
1.920
|
3.796
|
795,8
|
987,2
|
593,2
|
598,2
|
586,4
|
K/w-verhouding
|
-85,7
x
|
82,1
x
|
-1,99
x
|
-14,6
x
|
31,7
x
|
-42,2
x
|
74,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,44
x
|
9,43
x
|
1,89
x
|
2,79
x
|
1,12
x
|
1,26
x
|
1,12
x
|
Bedrijfswaarde/omzet
|
5,82
x
|
9,8
x
|
2,43
x
|
3,35
x
|
1,65
x
|
1,87
x
|
1,62
x
|
Bedrijfswaarde/EBITDA
|
16,7
x
|
24,3
x
|
9,22
x
|
23,8
x
|
6,01
x
|
9,03
x
|
7,28
x
|
Bedrijfswaarde/FCF
|
74,5
x
|
60,9
x
|
-40,6
x
|
416
x
|
10,4
x
|
8,7
x
|
6,72
x
|
FCF Yield
|
1,34%
|
1,64%
|
-2,46%
|
0,24%
|
9,58%
|
11,5%
|
14,9%
|
Price to Book
|
-
|
-
|
-
|
-
|
0,64
x
|
0,62
x
|
0,58
x
|
Aantal aandelen (in duizenden)
|
36.723
|
38.006
|
39.383
|
40.333
|
41.675
|
-
|
-
|
Referentieprijs
2 |
48,87
|
96,11
|
15,75
|
20,37
|
9,710
|
9,710
|
9,710
|
Datum van publicatie
|
16/11/20
|
22/11/21
|
29/11/22
|
27/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
308,1
|
329,6
|
387,2
|
327,9
|
294,5
|
360
|
320,4
|
362,8
|
EBITDA
1 |
99,48
|
114,9
|
155,9
|
86,36
|
41,52
|
98,63
|
66,25
|
80,5
|
Bedrijfsresultaat (EBIT)
1 |
91,66
|
105,7
|
146,4
|
76,92
|
31,75
|
92,11
|
59,65
|
85,85
|
Operationele Marge
|
29,75%
|
32,08%
|
37,82%
|
23,46%
|
10,78%
|
25,59%
|
18,62%
|
23,66%
|
Resultaat voor belastingen (EBT)
1 |
11,18
|
-26,14
|
48,27
|
-198,8
|
-36,39
|
32,44
|
-12,24
|
21,65
|
Nettowinst (verlies)
1 |
100,3
|
-20,63
|
45,89
|
-310,8
|
-56,25
|
15,68
|
-5,58
|
10,93
|
Nettomarge
|
32,55%
|
-6,26%
|
11,85%
|
-94,8%
|
-19,1%
|
4,36%
|
-1,74%
|
3,01%
|
WPA
2 |
2,760
|
-0,5700
|
1,170
|
-7,930
|
-1,400
|
0,3060
|
-0,2300
|
0,1300
|
Free Cash Flow
1 |
83,55
|
25,78
|
62,34
|
-19,58
|
2,374
|
56,82
|
68,72
|
87,29
|
FCF-marge
|
27,12%
|
7,82%
|
16,1%
|
-5,97%
|
0,81%
|
15,78%
|
21,45%
|
24,06%
|
Kasstroomconversie (ebitda)
|
83,99%
|
22,44%
|
39,99%
|
-
|
5,72%
|
57,61%
|
103,73%
|
108,42%
|
Kasstroomconversie (nettowinst)
|
83,33%
|
-
|
135,84%
|
-
|
-
|
362,42%
|
-
|
798,85%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/12/19
|
16/11/20
|
22/11/21
|
29/11/22
|
27/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q2
|
---|
Omzet
1 |
98,08
|
94,43
|
86,28
|
89,04
|
58,14
|
83,66
|
68,39
|
61,66
|
80,76
|
138,3
|
62,04
|
75,76
|
83,38
|
72,55
|
76,66
|
EBITDA
1 |
38,83
|
36,9
|
24,04
|
28,51
|
-3,093
|
19,69
|
2,477
|
2,763
|
16,59
|
70,35
|
-5,156
|
11,46
|
18,86
|
14,87
|
15,96
|
Bedrijfsresultaat (EBIT)
1 |
36,5
|
34,72
|
21,71
|
26,19
|
-5,709
|
17,14
|
-0,05
|
0,301
|
14,36
|
68,31
|
-7,625
|
13,97
|
17,85
|
13,65
|
13,9
|
Operationele Marge
|
37,21%
|
36,77%
|
25,16%
|
29,42%
|
-9,82%
|
20,48%
|
-0,07%
|
0,49%
|
17,79%
|
49,38%
|
-12,29%
|
18,43%
|
21,4%
|
18,81%
|
18,13%
|
Resultaat voor belastingen (EBT)
1 |
7,502
|
19,34
|
2,969
|
11,73
|
-232,8
|
-0,908
|
-22,38
|
-13,44
|
0,346
|
58,2
|
-25,84
|
-7,432
|
2,806
|
-7,09
|
-4,416
|
Nettowinst (verlies)
1 |
7,991
|
19,04
|
-0,476
|
-99,27
|
-230,1
|
-2,158
|
-26,09
|
-16,46
|
-11,55
|
23,86
|
-11,82
|
-1,827
|
3,414
|
-3,068
|
-2,46
|
Nettomarge
|
8,15%
|
20,17%
|
-0,55%
|
-111,48%
|
-395,79%
|
-2,58%
|
-38,15%
|
-26,69%
|
-14,3%
|
17,25%
|
-19,05%
|
-2,41%
|
4,1%
|
-4,23%
|
-3,21%
|
WPA
2 |
0,2000
|
0,4700
|
-0,0100
|
-2,530
|
-5,840
|
-0,0500
|
-0,6500
|
-0,4100
|
-0,2900
|
0,5300
|
-0,2760
|
-0,0360
|
0,0840
|
-0,0700
|
-0,0567
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/11/21
|
7/02/22
|
10/05/22
|
9/08/22
|
29/11/22
|
8/02/23
|
9/05/23
|
8/08/23
|
27/11/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
125
|
143
|
176
|
166
|
189
|
194
|
182
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,091
x
|
0,9167
x
|
2,033
x
|
3,988
x
|
1,912
x
|
2,921
x
|
2,257
x
|
Free Cash Flow
1 |
83,6
|
25,8
|
62,3
|
-19,6
|
2,37
|
56,8
|
68,7
|
87,3
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
9,4%
|
5%
|
7,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
5,3%
|
2,9%
|
4,3%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
295,8
|
-192,4
|
254,1
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
15,10
|
15,70
|
16,80
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,8200
|
1,080
|
1,330
|
Capex
1 |
4,52
|
19
|
12
|
17,4
|
5,12
|
5,92
|
10,3
|
12,5
|
Capex/omzet
|
1,47%
|
5,77%
|
3,11%
|
5,32%
|
1,74%
|
1,64%
|
3,21%
|
3,44%
|
Datum van publicatie
|
17/12/19
|
16/11/20
|
22/11/21
|
29/11/22
|
27/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9,71
USD Gemiddelde koersdoel
21,5
USD Spread / Gemiddelde doel +121,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -50,61% | 405 mln. | | +8,05% | 3.020 mld. | | +5,58% | 82,93 mld. | | +3,69% | 76,85 mld. | | -14,62% | 53,04 mld. | | +31,16% | 50,15 mld. | | -24,56% | 46,55 mld. | | +17,75% | 41,41 mld. | | +55,21% | 35,63 mld. | | -10,24% | 24,64 mld. |
Software - Andere
|