Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
131,4
USD
|
+4,95%
|
|
+9,46%
|
+8,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.176
|
29.978
|
55.573
|
23.341
|
39.880
|
43.932
|
-
|
-
|
Bedrijfswaarde
1 |
10.403
|
29.037
|
54.754
|
22.192
|
38.039
|
41.411
|
40.519
|
39.071
|
K/w-verhouding
|
-315
x
|
-1.231
x
|
-2.544
x
|
-459
x
|
867
x
|
886
x
|
540
x
|
172
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
30,8
x
|
49,7
x
|
54
x
|
13,9
x
|
18,7
x
|
17
x
|
13,8
x
|
10,6
x
|
Bedrijfswaarde/omzet
|
28,7
x
|
48,1
x
|
53,2
x
|
13,2
x
|
17,9
x
|
16
x
|
12,7
x
|
9,42
x
|
Bedrijfswaarde/EBITDA
|
1.484
x
|
367
x
|
291
x
|
61,5
x
|
71,1
x
|
67,8
x
|
51,2
x
|
35,7
x
|
Bedrijfswaarde/FCF
|
13.151
x
|
349
x
|
219
x
|
57,9
x
|
60,2
x
|
62,2
x
|
47,3
x
|
30
x
|
FCF Yield
|
0,01%
|
0,29%
|
0,46%
|
1,73%
|
1,66%
|
1,61%
|
2,11%
|
3,33%
|
Price to Book
|
14,3
x
|
31,4
x
|
53,6
x
|
21,8
x
|
-
|
17,2
x
|
13,8
x
|
10,9
x
|
Aantal aandelen (in duizenden)
|
295.830
|
304.532
|
312.016
|
317.560
|
328.554
|
334.214
|
-
|
-
|
Referentieprijs
2 |
37,78
|
98,44
|
178,1
|
73,50
|
121,4
|
131,4
|
131,4
|
131,4
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
362,8
|
603,5
|
1.029
|
1.675
|
2.128
|
2.586
|
3.194
|
4.148
|
EBITDA
1 |
7,009
|
79,05
|
188
|
360,9
|
534,7
|
611,2
|
790,8
|
1.093
|
Bedrijfsresultaat (EBIT)
1 |
-5,361
|
63,6
|
165,1
|
326,3
|
490,2
|
549,4
|
715,8
|
1.006
|
Operationele Marge
|
-1,48%
|
10,54%
|
16,04%
|
19,48%
|
23,03%
|
21,24%
|
22,41%
|
24,26%
|
Resultaat voor belastingen (EBT)
1 |
-15,98
|
-22,22
|
-18,42
|
-38,07
|
60,24
|
85,25
|
172,9
|
351,4
|
Nettowinst (verlies)
1 |
-16,71
|
-24,55
|
-20,74
|
-50,16
|
48,57
|
31,85
|
107,5
|
246,8
|
Nettomarge
|
-4,61%
|
-4,07%
|
-2,02%
|
-2,99%
|
2,28%
|
1,23%
|
3,36%
|
5,95%
|
WPA
2 |
-0,1200
|
-0,0800
|
-0,0700
|
-0,1600
|
0,1400
|
0,1483
|
0,2434
|
0,7629
|
Free Cash Flow
1 |
0,791
|
83,21
|
250,5
|
383,1
|
632,4
|
665,3
|
856,4
|
1.300
|
FCF-marge
|
0,22%
|
13,79%
|
24,35%
|
22,87%
|
29,71%
|
25,72%
|
26,82%
|
31,35%
|
Kasstroomconversie (ebitda)
|
11,29%
|
105,26%
|
133,26%
|
106,16%
|
118,26%
|
108,85%
|
108,3%
|
118,93%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
1.302,03%
|
2.088,77%
|
796,96%
|
527%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
270,5
|
326,2
|
363
|
406,1
|
436,5
|
469,4
|
481,7
|
509,5
|
547,5
|
589,6
|
591,7
|
619,9
|
662,3
|
710,5
|
724,9
|
EBITDA
1 |
50,22
|
77,49
|
91,07
|
92,79
|
84,15
|
92,9
|
96,64
|
117
|
142,4
|
178,7
|
144,3
|
146,1
|
154,5
|
167,4
|
173,8
|
Bedrijfsresultaat (EBIT)
1 |
44,02
|
70,62
|
83,68
|
84,67
|
74,84
|
83,09
|
86,37
|
106,5
|
130,8
|
166,7
|
130,5
|
130,3
|
138,3
|
150,1
|
158,1
|
Operationele Marge
|
16,27%
|
21,65%
|
23,05%
|
20,85%
|
17,14%
|
17,7%
|
17,93%
|
20,9%
|
23,88%
|
28,26%
|
22,05%
|
21,02%
|
20,89%
|
21,13%
|
21,81%
|
Resultaat voor belastingen (EBT)
1 |
-4,767
|
8,532
|
10,85
|
-0,011
|
-23,06
|
-25,85
|
-20,42
|
-0,908
|
24,3
|
57,27
|
21,11
|
16,84
|
21,32
|
28,25
|
17,26
|
Nettowinst (verlies)
1 |
-5,484
|
7,169
|
9,738
|
-4,879
|
-25,98
|
-29,03
|
-24,09
|
-3,969
|
22,63
|
53,99
|
8,115
|
3,174
|
5,535
|
8,835
|
5,551
|
Nettomarge
|
-2,03%
|
2,2%
|
2,68%
|
-1,2%
|
-5,95%
|
-6,19%
|
-5%
|
-0,78%
|
4,13%
|
9,16%
|
1,37%
|
0,51%
|
0,84%
|
1,24%
|
0,77%
|
WPA
2 |
-0,0200
|
0,0200
|
0,0300
|
-0,0200
|
-0,0800
|
-0,0900
|
-0,0800
|
-0,0100
|
0,0600
|
0,1500
|
0,0421
|
0,0280
|
0,0336
|
0,0408
|
0,002320
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
10/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
16/02/23
|
4/05/23
|
8/08/23
|
7/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
774
|
942
|
819
|
1.149
|
1.841
|
2.521
|
3.413
|
4.862
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
0,79
|
83,2
|
251
|
383
|
632
|
665
|
856
|
1.300
|
ROE (netto-inkomsten/eigen vermogen)
|
-4,73%
|
8,23%
|
16,7%
|
27,6%
|
27%
|
22%
|
21,4%
|
22,6%
|
ROA (netto-inkomsten/totale activa)
|
-2,74%
|
4,89%
|
7,81%
|
12,6%
|
13,4%
|
12%
|
11,8%
|
14,7%
|
Totale activa
1 |
608,9
|
-502,3
|
-265,6
|
-399,4
|
363,3
|
264,7
|
910,6
|
1.683
|
Nettoactief per aandeel
2 |
2,640
|
3,130
|
3,320
|
3,360
|
-
|
7,630
|
9,550
|
12,00
|
Cashflow per aandeel
2 |
0,1700
|
0,3600
|
0,9300
|
1,330
|
1,880
|
2,020
|
2,620
|
3,560
|
Capex
1 |
13,3
|
5,42
|
9,96
|
35,3
|
27,6
|
52,4
|
59
|
70,4
|
Capex/omzet
|
3,67%
|
0,9%
|
0,97%
|
2,11%
|
1,3%
|
2,03%
|
1,85%
|
1,7%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
131,4
USD Gemiddelde koersdoel
148,2
USD Spread / Gemiddelde doel +12,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,30% | 43,93 mld. | | -19,95% | 214 mld. | | -9,06% | 66,27 mld. | | -3,37% | 56,38 mld. | | -10,49% | 46,62 mld. | | -6,51% | 34,19 mld. | | -7,95% | 29,14 mld. | | +85,24% | 24,32 mld. | | +3,45% | 21,64 mld. | | +3,86% | 13,77 mld. |
Applicatiesoftware
|