Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,42
USD
|
0,00%
|
|
+1,95%
|
-2,89%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.373
|
667,1
|
856,3
|
856,1
|
-
|
-
|
Bedrijfswaarde
1 |
1.309
|
604,6
|
820,7
|
800
|
763
|
722,8
|
K/w-verhouding
|
-9,27
x
|
-96,7
x
|
139
x
|
76,6
x
|
45,3
x
|
47,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
12,3
x
|
4,44
x
|
4,91
x
|
4,17
x
|
3,52
x
|
3,01
x
|
Bedrijfswaarde/omzet
|
11,7
x
|
4,02
x
|
4,7
x
|
3,89
x
|
3,14
x
|
2,54
x
|
Bedrijfswaarde/EBITDA
|
57,1
x
|
30,7
x
|
26,1
x
|
18,6
x
|
13,3
x
|
9,95
x
|
Bedrijfswaarde/FCF
|
-157
x
|
97,1
x
|
51,4
x
|
32,8
x
|
16,6
x
|
-
|
FCF Yield
|
-0,64%
|
1,03%
|
1,95%
|
3,05%
|
6,02%
|
-
|
Price to Book
|
42,8
x
|
17
x
|
23,1
x
|
8,22
x
|
10,2
x
|
7,08
x
|
Aantal aandelen (in duizenden)
|
65.583
|
68.986
|
88.280
|
90.877
|
-
|
-
|
Referentieprijs
2 |
20,94
|
9,670
|
9,700
|
9,420
|
9,420
|
9,420
|
Datum van publicatie
|
24/03/22
|
7/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
79,56
|
111,7
|
150,3
|
174,5
|
205,5
|
243,2
|
284,5
|
EBITDA
1 |
-
|
22,91
|
19,72
|
31,47
|
43,06
|
57,2
|
72,63
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-274,7
|
13,03
|
19,41
|
32,54
|
44,91
|
58,15
|
Operationele Marge
|
-
|
-245,9%
|
8,67%
|
11,12%
|
15,84%
|
18,46%
|
20,44%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-281,7
|
-12,19
|
11,48
|
14,98
|
24,65
|
-
|
Nettowinst (verlies)
1 |
4,061
|
-282,2
|
-13,26
|
6,025
|
19,8
|
30,69
|
-
|
Nettomarge
|
5,1%
|
-252,68%
|
-8,82%
|
3,45%
|
9,63%
|
12,62%
|
-
|
WPA
2 |
-
|
-2,260
|
-0,1000
|
0,0700
|
0,1230
|
0,2080
|
0,1981
|
Free Cash Flow
1 |
-
|
-8,332
|
6,225
|
15,96
|
24,38
|
45,9
|
-
|
FCF-marge
|
-
|
-7,46%
|
4,14%
|
9,15%
|
11,86%
|
18,87%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
31,57%
|
50,72%
|
56,6%
|
80,24%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
264,95%
|
123,1%
|
149,57%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/09/21
|
24/03/22
|
7/03/23
|
12/03/24
|
-
|
-
|
-
|
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 |
29,04
|
31,85
|
34,14
|
36,54
|
39,15
|
40,52
|
40,97
|
42,72
|
44,36
|
46,49
|
47,61
|
49,94
|
52,53
|
55,46
|
57,37
|
EBITDA
1 |
5,89
|
3,192
|
2,088
|
5,428
|
5,435
|
6,764
|
5,703
|
7,954
|
8,028
|
9,787
|
7,919
|
10,47
|
11,32
|
13,33
|
12
|
Bedrijfsresultaat (EBIT)
1 |
4,903
|
-291,3
|
0,311
|
3,762
|
3,774
|
5,577
|
3,532
|
5,085
|
5,251
|
5,538
|
5,634
|
7,885
|
8,619
|
10,46
|
9,167
|
Operationele Marge
|
16,88%
|
-914,46%
|
0,91%
|
10,3%
|
9,64%
|
13,76%
|
8,62%
|
11,9%
|
11,84%
|
11,91%
|
11,83%
|
15,79%
|
16,41%
|
18,86%
|
15,98%
|
Resultaat voor belastingen (EBT)
1 |
3,447
|
-294
|
-12,37
|
-3,906
|
2,885
|
1,206
|
5,09
|
1,186
|
3,028
|
2,18
|
-0,887
|
4,463
|
5,288
|
6,138
|
2,575
|
Nettowinst (verlies)
1 |
3,293
|
-293,9
|
-7,265
|
-2,422
|
1,539
|
0,788
|
2,945
|
0,629
|
1,828
|
0,623
|
-0,8767
|
3,929
|
4,652
|
7,074
|
2,575
|
Nettomarge
|
11,34%
|
-922,66%
|
-21,28%
|
-6,63%
|
3,93%
|
1,94%
|
7,19%
|
1,47%
|
4,12%
|
1,34%
|
-1,84%
|
7,87%
|
8,86%
|
12,75%
|
4,49%
|
WPA
2 |
0,0500
|
-2,260
|
-0,1000
|
-0,0300
|
0,0200
|
0,0100
|
0,0400
|
0,0100
|
0,0200
|
0,0100
|
0,004640
|
0,0295
|
0,0337
|
0,0515
|
0,0249
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/12/21
|
24/03/22
|
12/05/22
|
9/08/22
|
10/11/22
|
7/03/23
|
9/05/23
|
8/08/23
|
7/11/23
|
12/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
64,4
|
62,5
|
35,6
|
56
|
93,1
|
133
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-8,33
|
6,23
|
16
|
24,4
|
45,9
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-15,1%
|
20,3%
|
32,1%
|
28,7%
|
25,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
10,3%
|
23,9%
|
25,9%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
58,27
|
82,88
|
118,3
|
-
|
Nettoactief per aandeel
2 |
-
|
0,4900
|
0,5700
|
0,4200
|
1,150
|
0,9200
|
1,330
|
Cashflow per aandeel
2 |
-
|
-0
|
0,1700
|
0,2000
|
0,2600
|
0,3300
|
-
|
Capex
1 |
-
|
8,01
|
7,93
|
9,67
|
9,58
|
10,8
|
14,1
|
Capex/omzet
|
-
|
7,17%
|
5,28%
|
5,54%
|
4,66%
|
4,43%
|
4,94%
|
Datum van publicatie
|
17/09/21
|
24/03/22
|
7/03/23
|
12/03/24
|
-
|
-
|
-
|
Laatste slotkoers
9,42
USD Gemiddelde koersdoel
9,821
USD Spread / Gemiddelde doel +4,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,89% | 856 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% | 46,71 mld. | | +17,75% | 41,41 mld. | | +55,21% | 36,1 mld. | | -10,24% | 24,64 mld. |
Software - Andere
|