Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
88,01
USD
|
+1,44%
|
|
+4,65%
|
+5,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.121
|
23.352
|
42.310
|
14.857
|
27.956
|
29.903
|
-
|
-
|
Bedrijfswaarde
1 |
4.993
|
22.703
|
41.647
|
14.643
|
27.566
|
29.388
|
29.146
|
28.293
|
K/w-verhouding
|
-23,7
x
|
-190
x
|
-158
x
|
-76,6
x
|
-151
x
|
-223
x
|
-263
x
|
-192
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
17,8
x
|
54,2
x
|
64,5
x
|
15,2
x
|
21,6
x
|
18,1
x
|
14,1
x
|
11
x
|
Bedrijfswaarde/omzet
|
17,4
x
|
52,7
x
|
63,4
x
|
15
x
|
21,3
x
|
17,8
x
|
13,8
x
|
10,4
x
|
Bedrijfswaarde/EBITDA
|
-119
x
|
1.465
x
|
699
x
|
106
x
|
107
x
|
95,9
x
|
70,8
x
|
50,6
x
|
Bedrijfswaarde/FCF
|
-60,7
x
|
-309
x
|
-967
x
|
-732
x
|
197
x
|
179
x
|
128
x
|
56,1
x
|
FCF Yield
|
-1,65%
|
-0,32%
|
-0,1%
|
-0,14%
|
0,51%
|
0,56%
|
0,78%
|
1,78%
|
Price to Book
|
3,44
x
|
27,9
x
|
52,4
x
|
85,5
x
|
36,8
x
|
30,1
x
|
22,9
x
|
18,6
x
|
Aantal aandelen (in duizenden)
|
300.190
|
307.301
|
321.746
|
328.625
|
335.772
|
339.770
|
-
|
-
|
Referentieprijs
2 |
17,06
|
75,99
|
131,5
|
45,21
|
83,26
|
88,01
|
88,01
|
88,01
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
287
|
431,1
|
656,4
|
975,2
|
1.297
|
1.653
|
2.116
|
2.728
|
EBITDA
1 |
-41,84
|
15,5
|
59,58
|
138
|
257,8
|
306,3
|
411,7
|
558,7
|
Bedrijfsresultaat (EBIT)
1 |
-71,19
|
-33,89
|
-7,024
|
35,68
|
122
|
160,2
|
231,5
|
369,6
|
Operationele Marge
|
-24,8%
|
-7,86%
|
-1,07%
|
3,66%
|
9,41%
|
9,69%
|
10,94%
|
13,55%
|
Resultaat voor belastingen (EBT)
1 |
-104,7
|
-
|
-248
|
-190,7
|
-177,9
|
-122,6
|
-69,66
|
-50,35
|
Nettowinst (verlies)
1 |
-105,8
|
-119,4
|
-260,3
|
-193,4
|
-183,9
|
-150,3
|
-137,6
|
-150,9
|
Nettomarge
|
-36,87%
|
-27,69%
|
-39,66%
|
-19,83%
|
-14,19%
|
-9,09%
|
-6,5%
|
-5,53%
|
WPA
2 |
-0,7200
|
-0,4000
|
-0,8300
|
-0,5900
|
-0,5500
|
-0,3952
|
-0,3347
|
-0,4585
|
Free Cash Flow
1 |
-82,21
|
-73,5
|
-43,09
|
-20,01
|
140
|
164,6
|
228,5
|
504,1
|
FCF-marge
|
-28,64%
|
-17,05%
|
-6,56%
|
-2,05%
|
10,8%
|
9,96%
|
10,8%
|
18,48%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
54,3%
|
53,74%
|
55,5%
|
90,23%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
172,3
|
193,6
|
212,2
|
234,5
|
253,9
|
274,7
|
290,2
|
308,5
|
335,6
|
362,5
|
373,3
|
393,5
|
425,6
|
458,8
|
477
|
EBITDA
1 |
19,26
|
16,07
|
24,94
|
24,45
|
42,18
|
46,45
|
50,87
|
53,98
|
76,99
|
75,99
|
68,83
|
69,38
|
80,79
|
87,05
|
92,09
|
Bedrijfsresultaat (EBIT)
1 |
2,23
|
2,26
|
4,921
|
-0,891
|
14,83
|
16,82
|
19,36
|
20,3
|
42,53
|
39,81
|
34,6
|
34,57
|
42,88
|
44,65
|
46,64
|
Operationele Marge
|
1,29%
|
1,17%
|
2,32%
|
-0,38%
|
5,84%
|
6,12%
|
6,67%
|
6,58%
|
12,67%
|
10,98%
|
9,27%
|
8,79%
|
10,07%
|
9,73%
|
9,78%
|
Resultaat voor belastingen (EBT)
1 |
-110,4
|
-56,93
|
-41,01
|
-63,71
|
-41,17
|
-44,84
|
-36,77
|
-93
|
-22,28
|
-25,81
|
-31,16
|
-35,76
|
-27,06
|
-25,59
|
-25,4
|
Nettowinst (verlies)
1 |
-107,3
|
-77,5
|
-41,38
|
-63,54
|
-42,55
|
-45,92
|
-38,08
|
-94,47
|
-23,54
|
-27,86
|
-34,12
|
-37,49
|
-31,52
|
-34,8
|
-35,74
|
Nettomarge
|
-62,28%
|
-40,03%
|
-19,5%
|
-27,09%
|
-16,76%
|
-16,72%
|
-13,12%
|
-30,62%
|
-7,01%
|
-7,69%
|
-9,14%
|
-9,53%
|
-7,4%
|
-7,58%
|
-7,49%
|
WPA
2 |
-0,3400
|
-0,2400
|
-0,1300
|
-0,2000
|
-0,1300
|
-0,1400
|
-0,1200
|
-0,2800
|
-0,0700
|
-0,0800
|
-0,0994
|
-0,1082
|
-0,0913
|
-0,0938
|
-0,0943
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
10/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
9/02/23
|
27/04/23
|
3/08/23
|
2/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
128
|
649
|
663
|
214
|
390
|
515
|
758
|
1.610
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-82,2
|
-73,5
|
-43,1
|
-20
|
140
|
165
|
228
|
504
|
ROE (netto-inkomsten/eigen vermogen)
|
-22,7%
|
-4,55%
|
-1,86%
|
6,19%
|
24,5%
|
24,4%
|
24,9%
|
25%
|
ROA (netto-inkomsten/totale activa)
|
-12,3%
|
-3,18%
|
-0,81%
|
1,79%
|
6,35%
|
6,82%
|
8,09%
|
7,78%
|
Totale activa
1 |
859,6
|
3.759
|
32.276
|
-10.792
|
-2.899
|
-2.203
|
-1.702
|
-1.939
|
Nettoactief per aandeel
2 |
4,960
|
2,730
|
2,510
|
0,5300
|
2,260
|
2,920
|
3,850
|
4,730
|
Cashflow per aandeel
2 |
-0,2700
|
-0,0600
|
0,2100
|
0,3600
|
0,7400
|
1,140
|
1,490
|
1,670
|
Capex
1 |
43,3
|
56,4
|
93
|
144
|
114
|
185
|
225
|
259
|
Capex/omzet
|
15,08%
|
13,08%
|
14,17%
|
14,73%
|
8,82%
|
11,2%
|
10,66%
|
9,48%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
88,01
USD Gemiddelde koersdoel
101,3
USD Spread / Gemiddelde doel +15,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,71% | 29,9 mld. | | +4,24% | 266 mld. | | +29,29% | 15,07 mld. | | -13,88% | 13,94 mld. | | -13,21% | 6,3 mld. | | -26,45% | 3,83 mld. | | +37,17% | 3,58 mld. | | -8,67% | 3,06 mld. | | +1,11% | 2,39 mld. | | -4,73% | 2,3 mld. |
Cloud Computing Diensten
|