Beurs gesloten -
Nasdaq
22:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9
USD
|
-1,64%
|
|
-3,33%
|
-18,40%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.077
|
1.437
|
2.081
|
1.676
|
-
|
-
|
Bedrijfswaarde
1 |
3.529
|
1.878
|
2.517
|
2.048
|
1.945
|
1.831
|
K/w-verhouding
|
-19,2
x
|
-24
x
|
-46
x
|
-81,8
x
|
-273
x
|
270
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,28
x
|
2,32
x
|
3,08
x
|
2,45
x
|
2,28
x
|
2,16
x
|
Bedrijfswaarde/omzet
|
7,2
x
|
3,03
x
|
3,73
x
|
2,99
x
|
2,65
x
|
2,36
x
|
Bedrijfswaarde/EBITDA
|
32,9
x
|
15,8
x
|
16,2
x
|
11,9
x
|
10,2
x
|
8,78
x
|
Bedrijfswaarde/FCF
|
103
x
|
30,2
x
|
24,8
x
|
22,3
x
|
17,3
x
|
14
x
|
FCF Yield
|
0,97%
|
3,31%
|
4,04%
|
4,49%
|
5,79%
|
7,14%
|
Price to Book
|
3,12
x
|
1,6
x
|
2,5
x
|
2,17
x
|
2,13
x
|
1,95
x
|
Aantal aandelen (in duizenden)
|
195.361
|
193.201
|
188.659
|
186.201
|
-
|
-
|
Referentieprijs
2 |
15,75
|
7,440
|
11,03
|
9,000
|
9,000
|
9,000
|
Datum van publicatie
|
14/03/22
|
15/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
490,1
|
620,7
|
675,4
|
684,9
|
733,9
|
774,6
|
EBITDA
1 |
-
|
107,2
|
119
|
155,6
|
171,8
|
190,5
|
208,6
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-27,19
|
119
|
155,6
|
161,5
|
180
|
200
|
Operationele Marge
|
-
|
-5,55%
|
19,18%
|
23,04%
|
23,58%
|
24,52%
|
25,82%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-92,02
|
-64,5
|
-43,98
|
-17,71
|
-1,641
|
16,94
|
Nettowinst (verlies)
1 |
-59,95
|
-81,97
|
-59,82
|
-45,62
|
-14,55
|
-0,2352
|
18,69
|
Nettomarge
|
-
|
-16,72%
|
-9,64%
|
-6,75%
|
-2,12%
|
-0,03%
|
2,41%
|
WPA
2 |
-3,060
|
-0,8200
|
-0,3100
|
-0,2400
|
-0,1100
|
-0,0330
|
0,0333
|
Free Cash Flow
1 |
-
|
34,38
|
62,24
|
101,6
|
91,97
|
112,6
|
130,8
|
FCF-marge
|
-
|
7,01%
|
10,03%
|
15,04%
|
13,43%
|
15,34%
|
16,89%
|
Kasstroomconversie (ebitda)
|
-
|
32,07%
|
52,28%
|
65,27%
|
53,52%
|
59,12%
|
62,72%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
699,74%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/05/21
|
14/03/22
|
15/03/23
|
14/03/24
|
-
|
-
|
-
|
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 |
128,5
|
135,6
|
143,6
|
157,2
|
158,1
|
161,8
|
161,1
|
170,1
|
174,7
|
169,4
|
162,1
|
170,6
|
176,1
|
175,8
|
176,7
|
EBITDA
1 |
29,04
|
29,28
|
22,96
|
30,75
|
30,16
|
35,18
|
31,94
|
38,8
|
41,8
|
43,08
|
37,19
|
42,09
|
45,73
|
47,2
|
42,89
|
Bedrijfsresultaat (EBIT)
1 |
28,86
|
-5,751
|
-4,429
|
30,75
|
30,16
|
35,18
|
31,94
|
38,8
|
41,8
|
43,08
|
34,55
|
39,49
|
43,6
|
43,72
|
41,01
|
Operationele Marge
|
22,46%
|
-4,24%
|
-3,08%
|
19,55%
|
19,07%
|
21,75%
|
19,82%
|
22,82%
|
23,92%
|
25,42%
|
21,31%
|
23,15%
|
24,75%
|
24,87%
|
23,21%
|
Resultaat voor belastingen (EBT)
1 |
-37,93
|
-10,6
|
-19,05
|
-12,81
|
-16,14
|
-16,5
|
-20,48
|
-2,979
|
-0,373
|
-20,15
|
-9,922
|
-4,911
|
-2,881
|
0,00513
|
-7,643
|
Nettowinst (verlies)
1 |
-36,91
|
-4,731
|
-13,31
|
-12,88
|
-15,85
|
-17,77
|
-20,78
|
-0,896
|
-0,614
|
-23,34
|
-8,907
|
-4,22
|
-1,821
|
0,4014
|
-5,907
|
Nettomarge
|
-28,71%
|
-3,49%
|
-9,27%
|
-8,19%
|
-10,03%
|
-10,98%
|
-12,89%
|
-0,53%
|
-0,35%
|
-13,77%
|
-5,49%
|
-2,47%
|
-1,03%
|
0,23%
|
-3,34%
|
WPA
2 |
-0,2000
|
-0,0200
|
-0,0700
|
-0,0700
|
-0,0800
|
-0,0900
|
-0,1100
|
-
|
-
|
-0,1200
|
-0,0550
|
-0,0292
|
-0,0176
|
-0,006230
|
-0,0422
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/21
|
14/03/22
|
9/05/22
|
8/08/22
|
10/11/22
|
15/03/23
|
9/05/23
|
7/08/23
|
6/11/23
|
14/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
452
|
441
|
436
|
373
|
270
|
155
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
4,218
x
|
3,701
x
|
2,802
x
|
2,168
x
|
1,415
x
|
0,7451
x
|
Free Cash Flow
1 |
-
|
34,4
|
62,2
|
102
|
92
|
113
|
131
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-27,5%
|
8,35%
|
0,39%
|
16,7%
|
19%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-5,48%
|
4,85%
|
0,22%
|
6,15%
|
7,5%
|
-
|
Totale activa
1 |
-
|
1.495
|
-1.233
|
-21.033
|
-236,4
|
-3,135
|
-
|
Nettoactief per aandeel
2 |
-
|
5,040
|
4,660
|
4,420
|
4,140
|
4,230
|
4,600
|
Cashflow per aandeel
2 |
-
|
0,3200
|
0,3300
|
0,5500
|
0,6200
|
0,7000
|
0,8100
|
Capex
1 |
-
|
3,1
|
2,57
|
3,04
|
5,28
|
5,29
|
3,83
|
Capex/omzet
|
-
|
0,63%
|
0,41%
|
0,45%
|
0,77%
|
0,72%
|
0,49%
|
Datum van publicatie
|
28/05/21
|
14/03/22
|
15/03/23
|
14/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
10,65
USD Spread / Gemiddelde doel +18,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,40% | 1,68 mld. | | +3,53% | 2.894 mld. | | +3,05% | 80,94 mld. | | +1,20% | 75,01 mld. | | -16,29% | 52,08 mld. | | +27,96% | 48,93 mld. | | -27,56% | 44,85 mld. | | +15,13% | 40,49 mld. | | +56,02% | 36,29 mld. | | -11,27% | 24,36 mld. |
Software - Andere
|