Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
58,98
USD
|
-1,57%
|
|
+3,31%
|
-25,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.006
|
11.507
|
9.344
|
4.784
|
5.720
|
4.355
|
-
|
-
|
Bedrijfswaarde
1 |
3.900
|
11.557
|
9.700
|
5.395
|
6.366
|
4.870
|
4.716
|
4.592
|
K/w-verhouding
|
-820
x
|
-264
x
|
-174
x
|
-50,3
x
|
-69,6
x
|
-96,9
x
|
-222
x
|
-101
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
12,2
x
|
26,5
x
|
15,3
x
|
6,14
x
|
6,28
x
|
4,13
x
|
3,48
x
|
2,88
x
|
Bedrijfswaarde/omzet
|
11,9
x
|
26,6
x
|
15,9
x
|
6,93
x
|
6,99
x
|
4,62
x
|
3,76
x
|
3,04
x
|
Bedrijfswaarde/EBITDA
|
64,1
x
|
135
x
|
87,8
x
|
38,4
x
|
38,3
x
|
26,1
x
|
20,1
x
|
15
x
|
Bedrijfswaarde/FCF
|
122
x
|
313
x
|
-706
x
|
147
x
|
65,2
x
|
42,3
x
|
29,8
x
|
17,1
x
|
FCF Yield
|
0,82%
|
0,32%
|
-0,14%
|
0,68%
|
1,53%
|
2,36%
|
3,36%
|
5,85%
|
Price to Book
|
20,5
x
|
41,5
x
|
44,5
x
|
15,6
x
|
10,5
x
|
6,43
x
|
5,27
x
|
4,34
x
|
Aantal aandelen (in duizenden)
|
61.079
|
65.982
|
68.049
|
70.505
|
72.696
|
73.845
|
-
|
-
|
Referentieprijs
2 |
65,58
|
174,4
|
137,3
|
67,86
|
78,69
|
58,98
|
58,98
|
58,98
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
328
|
434,9
|
609,6
|
778,8
|
910,5
|
1.055
|
1.253
|
1.510
|
EBITDA
1 |
60,82
|
85,68
|
110,5
|
140,4
|
166,3
|
186,6
|
234,6
|
306,6
|
Bedrijfsresultaat (EBIT)
1 |
47,33
|
37,44
|
83,56
|
108,2
|
128,8
|
143,7
|
192,1
|
267,9
|
Operationele Marge
|
14,43%
|
8,61%
|
13,71%
|
13,9%
|
14,15%
|
13,62%
|
15,33%
|
17,74%
|
Resultaat voor belastingen (EBT)
1 |
-4,448
|
-44,58
|
-64,28
|
-90,26
|
-79,42
|
-42,04
|
-17,53
|
-34,03
|
Nettowinst (verlies)
1 |
-4,552
|
-42,13
|
-53
|
-94,65
|
-81,76
|
-43,88
|
-12,33
|
21,63
|
Nettomarge
|
-1,39%
|
-9,69%
|
-8,69%
|
-12,15%
|
-8,98%
|
-4,16%
|
-0,98%
|
1,43%
|
WPA
2 |
-0,0800
|
-0,6600
|
-0,7900
|
-1,350
|
-1,130
|
-0,6084
|
-0,2660
|
-0,5831
|
Free Cash Flow
1 |
31,99
|
36,88
|
-13,73
|
36,59
|
97,6
|
115
|
158,5
|
268,6
|
FCF-marge
|
9,75%
|
8,48%
|
-2,25%
|
4,7%
|
10,72%
|
10,9%
|
12,65%
|
17,78%
|
Kasstroomconversie (ebitda)
|
52,6%
|
43,04%
|
-
|
26,06%
|
58,7%
|
61,64%
|
67,56%
|
87,59%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.241,71%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
154,3
|
173,6
|
182,8
|
189,4
|
198,3
|
208,3
|
218,4
|
222,9
|
230,1
|
239,1
|
240,1
|
248,1
|
271,2
|
296
|
290,2
|
EBITDA
1 |
27,4
|
36,89
|
24,48
|
33,08
|
39,64
|
46,17
|
35,14
|
41,54
|
41,28
|
48,3
|
33,92
|
38,82
|
50,76
|
62,61
|
48,16
|
Bedrijfsresultaat (EBIT)
1 |
20,57
|
29,3
|
16,73
|
25,05
|
28,42
|
38,04
|
26,64
|
32,66
|
31,49
|
38,03
|
23,89
|
28,78
|
40,1
|
51,21
|
36,43
|
Operationele Marge
|
13,33%
|
16,88%
|
9,15%
|
13,23%
|
14,33%
|
18,26%
|
12,2%
|
14,65%
|
13,69%
|
15,91%
|
9,95%
|
11,6%
|
14,79%
|
17,3%
|
12,55%
|
Resultaat voor belastingen (EBT)
1 |
-20,72
|
-14,05
|
-31,86
|
-23,34
|
-22,63
|
-12,43
|
-26,72
|
-20,99
|
-19,48
|
-12,24
|
-23,62
|
-19,06
|
-6,209
|
5,483
|
-8,9
|
Nettowinst (verlies)
1 |
-20,54
|
-3,601
|
-34,12
|
-23,67
|
-23,21
|
-13,65
|
-27,25
|
-21,74
|
-20,42
|
-12,36
|
-23,46
|
-18,13
|
-6,985
|
4,901
|
-10,39
|
Nettomarge
|
-13,31%
|
-2,07%
|
-18,67%
|
-12,5%
|
-11,7%
|
-6,55%
|
-12,47%
|
-9,75%
|
-8,87%
|
-5,17%
|
-9,77%
|
-7,31%
|
-2,58%
|
1,66%
|
-3,58%
|
WPA
2 |
-0,3000
|
-0,0500
|
-0,4900
|
-0,3400
|
-0,3300
|
-0,1900
|
-0,3800
|
-0,3000
|
-0,2800
|
-0,1700
|
-0,3208
|
-0,2486
|
-0,1061
|
0,0620
|
-0,1891
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/21
|
23/02/22
|
28/04/22
|
28/07/22
|
7/11/22
|
22/02/23
|
4/05/23
|
7/08/23
|
2/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
49,7
|
356
|
610
|
646
|
515
|
361
|
237
|
Nettokaspositie
1 |
106
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,5798
x
|
3,219
x
|
4,344
x
|
3,886
x
|
2,759
x
|
1,539
x
|
0,7728
x
|
Free Cash Flow
1 |
32
|
36,9
|
-13,7
|
36,6
|
97,6
|
115
|
159
|
269
|
ROE (netto-inkomsten/eigen vermogen)
|
30,7%
|
28,3%
|
33,5%
|
41%
|
35,3%
|
27,4%
|
25,4%
|
26%
|
ROA (netto-inkomsten/totale activa)
|
11,9%
|
8,72%
|
7,28%
|
-7,77%
|
-5,97%
|
-2,92%
|
-1,48%
|
-2,1%
|
Totale activa
1 |
-38,33
|
-483,1
|
-727,6
|
1.219
|
1.370
|
1.502
|
835,3
|
-1.030
|
Nettoactief per aandeel
2 |
3,190
|
4,200
|
3,080
|
4,360
|
7,470
|
9,180
|
11,20
|
13,60
|
Cashflow per aandeel
2 |
-
|
-
|
0,4200
|
1,270
|
1,790
|
2,420
|
3,310
|
4,600
|
Capex
1 |
19,2
|
30,4
|
42,2
|
52,3
|
31,2
|
55,9
|
63,4
|
74,3
|
Capex/omzet
|
5,86%
|
7%
|
6,93%
|
6,71%
|
3,43%
|
5,3%
|
5,06%
|
4,92%
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
58,98
USD Gemiddelde koersdoel
84,35
USD Spread / Gemiddelde doel +43,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -25,05% | 4,36 mld. | | -19,95% | 214 mld. | | -9,06% | 66,27 mld. | | -3,37% | 56,38 mld. | | -10,49% | 46,62 mld. | | +8,30% | 43,93 mld. | | -6,51% | 34,19 mld. | | -7,95% | 29,14 mld. | | +85,24% | 24,32 mld. | | +3,45% | 21,64 mld. |
Applicatiesoftware
|