Beurs gesloten -
Nyse
22:00:02 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,51
USD
|
-0,72%
|
|
+2,42%
|
-34,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.702
|
1.659
|
1.657
|
578,3
|
841,2
|
548,2
|
-
|
-
|
Bedrijfswaarde
1 |
1.281
|
1.376
|
1.389
|
400,8
|
713
|
370,9
|
296,6
|
478,7
|
K/w-verhouding
|
-24
x
|
-7,18
x
|
-11,9
x
|
-10,5
x
|
-32,2
x
|
-55,5
x
|
2.855
x
|
39,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,21
x
|
15,6
x
|
8,86
x
|
2,22
x
|
2,58
x
|
1,5
x
|
1,31
x
|
1,17
x
|
Bedrijfswaarde/omzet
|
3,92
x
|
13
x
|
7,42
x
|
1,54
x
|
2,19
x
|
1,01
x
|
0,71
x
|
1,02
x
|
Bedrijfswaarde/EBITDA
|
-227
x
|
-10,3
x
|
1.382
x
|
18
x
|
24,9
x
|
7,52
x
|
4,54
x
|
5,67
x
|
Bedrijfswaarde/FCF
|
56,3
x
|
-8,68
x
|
17,8
x
|
55,8
x
|
-
|
9,76
x
|
4,63
x
|
7,15
x
|
FCF Yield
|
1,78%
|
-11,5%
|
5,62%
|
1,79%
|
-
|
10,2%
|
21,6%
|
14%
|
Price to Book
|
3,88
x
|
5,12
x
|
9,68
x
|
3,46
x
|
4,37
x
|
2,87
x
|
2,45
x
|
8,75
x
|
Aantal aandelen (in duizenden)
|
84.373
|
91.646
|
95.009
|
98.690
|
100.623
|
99.487
|
-
|
-
|
Referentieprijs
2 |
20,17
|
18,10
|
17,44
|
5,860
|
8,360
|
5,510
|
5,510
|
5,510
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
10/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
326,8
|
106
|
187,1
|
260,9
|
326,1
|
365,8
|
418
|
468,3
|
EBITDA
1 |
-5,641
|
-134,1
|
1,005
|
22,32
|
28,66
|
49,34
|
65,38
|
84,46
|
Bedrijfsresultaat (EBIT)
1 |
-69,95
|
-198,3
|
-67,78
|
-46,74
|
-41,13
|
-25,9
|
-7,625
|
12,39
|
Operationele Marge
|
-21,4%
|
-187,05%
|
-36,23%
|
-17,91%
|
-12,61%
|
-7,08%
|
-1,82%
|
2,65%
|
Resultaat voor belastingen (EBT)
1 |
-68,95
|
-224,8
|
-137,7
|
-55,26
|
-24,49
|
-17,87
|
2,948
|
12,93
|
Nettowinst (verlies)
1 |
-68,76
|
-224,7
|
-139,1
|
-55,38
|
-26,48
|
-23,01
|
-2,888
|
10,39
|
Nettomarge
|
-21,04%
|
-211,99%
|
-74,34%
|
-21,23%
|
-8,12%
|
-6,29%
|
-0,69%
|
2,22%
|
WPA
2 |
-0,8400
|
-2,520
|
-1,470
|
-0,5600
|
-0,2600
|
-0,0993
|
0,001930
|
0,1400
|
Free Cash Flow
1 |
22,77
|
-158,6
|
78,1
|
7,185
|
-
|
38
|
64
|
67
|
FCF-marge
|
6,97%
|
-149,61%
|
41,75%
|
2,75%
|
-
|
10,39%
|
15,31%
|
14,31%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
7.770,75%
|
32,19%
|
-
|
77,01%
|
97,88%
|
79,32%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
645,15%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
10/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
53,37
|
59,6
|
55,9
|
66
|
67,47
|
71,54
|
77,9
|
78,91
|
81,54
|
87,76
|
86,25
|
86,75
|
93,78
|
98,53
|
92,4
|
EBITDA
1 |
5,9
|
3,956
|
2,375
|
4,649
|
4,228
|
11,07
|
2,142
|
11,31
|
6,403
|
8,797
|
10,41
|
10,72
|
12,87
|
15,58
|
12,94
|
Bedrijfsresultaat (EBIT)
1 |
-11,23
|
-12,48
|
-14,58
|
-13,3
|
-13,28
|
-5,583
|
-13,82
|
-6,682
|
-11,56
|
-9,064
|
-7,57
|
-9,9
|
-5,5
|
-3
|
-
|
Operationele Marge
|
-21,04%
|
-20,94%
|
-26,08%
|
-20,15%
|
-19,68%
|
-7,8%
|
-17,74%
|
-8,47%
|
-14,18%
|
-10,33%
|
-8,78%
|
-11,41%
|
-5,86%
|
-3,04%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-16,5
|
-16,29
|
-17,98
|
-20,25
|
-21,2
|
4,18
|
-12,08
|
-2,462
|
-9,173
|
-0,778
|
-4,216
|
-3,95
|
-1,45
|
2,2
|
-
|
Nettowinst (verlies)
1 |
-16,81
|
-16,84
|
-18,18
|
-20,09
|
-21,12
|
4,013
|
-12,69
|
-2,921
|
-9,935
|
-0,937
|
-4,49
|
-2,7
|
-0,8
|
1,2
|
-
|
Nettomarge
|
-31,5%
|
-28,25%
|
-32,53%
|
-30,44%
|
-31,31%
|
5,61%
|
-16,28%
|
-3,7%
|
-12,18%
|
-1,07%
|
-5,21%
|
-3,11%
|
-0,85%
|
1,22%
|
-
|
WPA
2 |
-0,1800
|
-0,1800
|
-0,1900
|
-0,2000
|
-0,2100
|
0,0500
|
-0,1300
|
-0,0300
|
-0,1000
|
-0,0100
|
-0,0500
|
-0,0262
|
-0,0106
|
0,008400
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
10/02/22
|
28/04/22
|
28/07/22
|
3/11/22
|
28/02/23
|
9/05/23
|
3/08/23
|
1/11/23
|
27/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
421
|
283
|
268
|
178
|
128
|
177
|
252
|
69,4
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
22,8
|
-159
|
78,1
|
7,19
|
-
|
38
|
64
|
67
|
ROE (netto-inkomsten/eigen vermogen)
|
-15,4%
|
-60,2%
|
-57,3%
|
-32,9%
|
-14,8%
|
-14%
|
-6,88%
|
-2,81%
|
ROA (netto-inkomsten/totale activa)
|
-7,86%
|
-27,9%
|
-10,2%
|
-6,16%
|
-2,93%
|
2,2%
|
3,64%
|
-
|
Totale activa
1 |
874,9
|
806,8
|
1.365
|
899,2
|
904,4
|
-1.045
|
-79,42
|
-
|
Nettoactief per aandeel
2 |
5,190
|
3,530
|
1,800
|
1,690
|
1,910
|
1,920
|
2,240
|
0,6300
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
5,89
|
1,7
|
0,99
|
1,43
|
7,17
|
9,15
|
7,37
|
4,6
|
Capex/omzet
|
1,8%
|
1,6%
|
0,53%
|
0,55%
|
2,2%
|
2,5%
|
1,76%
|
0,98%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
10/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,51
USD Gemiddelde koersdoel
9,243
USD Spread / Gemiddelde doel +67,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -34,09% | 548 mln. | | +24,11% | 434 mld. | | +18,99% | 250 mld. | | +17,31% | 101 mld. | | +23,22% | 88,78 mld. | | +57,56% | 58,93 mld. | | +15,09% | 46,54 mld. | | +4,39% | 37,25 mld. | | +20,16% | 35,9 mld. | | +9,10% | 27,61 mld. |
Internetdiensten - Andere
|