Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
304,1
USD
|
+2,03%
|
|
+7,58%
|
+19,09%
|
Fiscaal tijdperk: Januari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
12.986
|
47.749
|
41.428
|
24.822
|
70.242
|
73.545
|
-
|
-
|
Bedrijfswaarde
1 |
12.074
|
46.568
|
40.171
|
22.858
|
67.510
|
69.682
|
68.157
|
66.298
|
K/w-verhouding
|
-63,6
x
|
-502
x
|
-175
x
|
-134
x
|
791
x
|
352
x
|
216
x
|
113
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
27
x
|
54,6
x
|
28,5
x
|
11,1
x
|
23
x
|
18,5
x
|
14,6
x
|
11,6
x
|
Bedrijfswaarde/omzet
|
25,1
x
|
53,3
x
|
27,7
x
|
10,2
x
|
22,1
x
|
17,5
x
|
13,6
x
|
10,5
x
|
Bedrijfswaarde/EBITDA
|
-283
x
|
461
x
|
168
x
|
52,8
x
|
87,8
x
|
68
x
|
48,9
x
|
36,2
x
|
Bedrijfswaarde/FCF
|
611
x
|
159
x
|
90,9
x
|
32,4
x
|
68,2
x
|
54,8
x
|
40,9
x
|
28,7
x
|
FCF Yield
|
0,16%
|
0,63%
|
1,1%
|
3,09%
|
1,47%
|
1,82%
|
2,44%
|
3,48%
|
Price to Book
|
12,2
x
|
58,1
x
|
40,6
x
|
17,1
x
|
30,7
x
|
22,8
x
|
16,9
x
|
12,6
x
|
Aantal aandelen (in duizenden)
|
212.567
|
221.264
|
229.339
|
234.394
|
240.145
|
241.869
|
-
|
-
|
Referentieprijs
2 |
61,09
|
215,8
|
180,6
|
105,9
|
292,5
|
304,1
|
304,1
|
304,1
|
Datum van publicatie
|
19/03/20
|
16/03/21
|
9/03/22
|
7/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
481,4
|
874,4
|
1.452
|
2.241
|
3.056
|
3.974
|
5.025
|
6.325
|
EBITDA
1 |
-42,61
|
101
|
239,2
|
432,9
|
768,7
|
1.025
|
1.394
|
1.829
|
Bedrijfsresultaat (EBIT)
1 |
-65,64
|
62,35
|
196,2
|
355,6
|
660,3
|
896,1
|
1.200
|
1.627
|
Operationele Marge
|
-13,63%
|
7,13%
|
13,51%
|
15,87%
|
21,61%
|
22,55%
|
23,89%
|
25,72%
|
Resultaat voor belastingen (EBT)
1 |
-139,8
|
-87,87
|
-160
|
-159,9
|
122,8
|
268
|
475,4
|
866
|
Nettowinst (verlies)
1 |
-141,8
|
-92,63
|
-234,8
|
-183,2
|
89,33
|
219,3
|
374,4
|
662,2
|
Nettomarge
|
-29,45%
|
-10,59%
|
-16,18%
|
-8,18%
|
2,92%
|
5,52%
|
7,45%
|
10,47%
|
WPA
2 |
-0,9600
|
-0,4300
|
-1,030
|
-0,7900
|
0,3700
|
0,8637
|
1,408
|
2,685
|
Free Cash Flow
1 |
19,74
|
292,9
|
441,8
|
706
|
989,7
|
1.270
|
1.666
|
2.307
|
FCF-marge
|
4,1%
|
33,5%
|
30,43%
|
31,5%
|
32,39%
|
31,97%
|
33,16%
|
36,47%
|
Kasstroomconversie (ebitda)
|
-
|
289,87%
|
184,7%
|
163,1%
|
128,74%
|
123,95%
|
119,51%
|
126,12%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
1.107,93%
|
579,46%
|
445,11%
|
348,38%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/03/20
|
16/03/21
|
9/03/22
|
7/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januar |
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
|
2026 Q1
|
---|
Omzet
1 |
380,1
|
431
|
487,8
|
535,2
|
580,9
|
637,4
|
692,6
|
731,6
|
786
|
845,3
|
904,8
|
956,1
|
1.019
|
1.088
|
1.150
|
EBITDA
1 |
61,9
|
93,22
|
95,25
|
101
|
105,1
|
119,2
|
138,1
|
181,3
|
204,8
|
244,5
|
218,5
|
235,7
|
260,1
|
303,6
|
295,5
|
Bedrijfsresultaat (EBIT)
1 |
50,71
|
80,39
|
83
|
87,35
|
89,72
|
95,55
|
115,9
|
155,7
|
175,7
|
213,1
|
190,8
|
208
|
232,7
|
264,7
|
261,3
|
Operationele Marge
|
13,34%
|
18,65%
|
17,01%
|
16,32%
|
15,45%
|
14,99%
|
16,73%
|
21,27%
|
22,35%
|
25,21%
|
21,09%
|
21,76%
|
22,83%
|
24,32%
|
22,71%
|
Resultaat voor belastingen (EBT)
1 |
-45,98
|
-28,16
|
-26,97
|
-43,54
|
-45,76
|
-43,62
|
4,908
|
13,09
|
36,27
|
68,55
|
39,82
|
57,58
|
75,79
|
105,8
|
92,69
|
Nettowinst (verlies)
1 |
-50,45
|
-41,98
|
-31,52
|
-49,28
|
-54,96
|
-47,48
|
0,491
|
8,472
|
26,66
|
53,7
|
48,12
|
42,52
|
57,45
|
70,39
|
76,7
|
Nettomarge
|
-13,27%
|
-9,74%
|
-6,46%
|
-9,21%
|
-9,46%
|
-7,45%
|
0,07%
|
1,16%
|
3,39%
|
6,35%
|
5,32%
|
4,45%
|
5,64%
|
6,47%
|
6,67%
|
WPA
2 |
-0,2200
|
-0,1800
|
-0,1400
|
-0,2100
|
-0,2400
|
-0,2000
|
-
|
0,0300
|
0,1100
|
0,2200
|
0,1724
|
0,1601
|
0,2354
|
0,3043
|
0,2809
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/12/21
|
9/03/22
|
2/06/22
|
30/08/22
|
29/11/22
|
7/03/23
|
31/05/23
|
30/08/23
|
28/11/23
|
5/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
912
|
1.181
|
1.257
|
1.964
|
2.732
|
3.863
|
5.388
|
7.247
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
19,7
|
293
|
442
|
706
|
990
|
1.270
|
1.666
|
2.307
|
ROE (netto-inkomsten/eigen vermogen)
|
-111%
|
7,76%
|
16,9%
|
29,6%
|
39,9%
|
34,1%
|
31,3%
|
30%
|
ROA (netto-inkomsten/totale activa)
|
-15,4%
|
-4,48%
|
-7,39%
|
-4,24%
|
1,53%
|
3,82%
|
5,66%
|
6,96%
|
Totale activa
1 |
919,1
|
2.069
|
3.175
|
4.322
|
5.836
|
5.742
|
6.619
|
9.517
|
Nettoactief per aandeel
2 |
5,010
|
3,710
|
4,450
|
6,210
|
9,530
|
13,30
|
18,00
|
24,20
|
Cashflow per aandeel
2 |
0,6800
|
1,520
|
2,530
|
4,040
|
4,790
|
5,860
|
8,280
|
9,820
|
Capex
1 |
80,2
|
52,8
|
112
|
235
|
177
|
301
|
344
|
432
|
Capex/omzet
|
16,66%
|
6,04%
|
7,73%
|
10,49%
|
5,78%
|
7,58%
|
6,85%
|
6,84%
|
Datum van publicatie
|
19/03/20
|
16/03/21
|
9/03/22
|
7/03/23
|
5/03/24
|
-
|
-
|
-
|
Laatste slotkoers
304,1
USD Gemiddelde koersdoel
390,6
USD Spread / Gemiddelde doel +28,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,09% | 73,55 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. | | +7,60% | 37,14 mld. |
IT Diensten & Consulting - Andere
|