Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,62
USD
|
+1,08%
|
|
+1,29%
|
-7,18%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.159
|
11.707
|
3.945
|
4.497
|
4.186
|
-
|
-
|
Bedrijfswaarde
1 |
13.170
|
11.645
|
4.338
|
5.074
|
4.591
|
4.253
|
3.782
|
K/w-verhouding
|
63,8
x
|
20,5
x
|
-3,28
x
|
17,6
x
|
-27,7
x
|
-60,9
x
|
86,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,3
x
|
3,16
x
|
0,75
x
|
1,03
x
|
1,06
x
|
1,01
x
|
0,97
x
|
Bedrijfswaarde/omzet
|
4,32
x
|
3,15
x
|
0,83
x
|
1,16
x
|
1,16
x
|
1,03
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
140
x
|
101
x
|
21,7
x
|
15,1
x
|
12,2
x
|
8,74
x
|
7,03
x
|
Bedrijfswaarde/FCF
|
142
x
|
15,9
x
|
-19,5
x
|
105
x
|
17
x
|
13,1
x
|
12,2
x
|
FCF Yield
|
0,71%
|
6,3%
|
-5,13%
|
0,95%
|
5,87%
|
7,63%
|
8,22%
|
Price to Book
|
2,55
x
|
1,63
x
|
0,65
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
85.339
|
89.567
|
88.856
|
85.851
|
86.090
|
-
|
-
|
Referentieprijs
2 |
189,4
|
130,7
|
44,40
|
52,38
|
48,62
|
48,62
|
48,62
|
Datum van publicatie
|
3/02/21
|
15/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.757
|
3.048
|
3.700
|
5.235
|
4.365
|
3.962
|
4.143
|
4.329
|
EBITDA
1 |
-
|
94
|
114,9
|
199,6
|
336,5
|
376,1
|
486,5
|
538
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-572,3
|
-129,5
|
-474,8
|
-260,8
|
-53,73
|
83,27
|
191,3
|
Operationele Marge
|
-
|
-18,78%
|
-3,5%
|
-9,07%
|
-5,97%
|
-1,36%
|
2,01%
|
4,42%
|
Resultaat voor belastingen (EBT)
1 |
-
|
209,6
|
737,4
|
-1.526
|
367,1
|
-197,9
|
-93,25
|
103
|
Nettowinst (verlies)
1 |
-
|
269,7
|
603,3
|
-1.170
|
265,9
|
-154,4
|
-55,99
|
49,49
|
Nettomarge
|
-
|
8,85%
|
16,31%
|
-22,35%
|
6,09%
|
-3,9%
|
-1,35%
|
1,14%
|
WPA
2 |
-
|
2,970
|
6,370
|
-13,55
|
2,970
|
-1,758
|
-0,7986
|
0,5600
|
Free Cash Flow
1 |
-
|
93,01
|
733,9
|
-222,5
|
48,16
|
269,6
|
324,6
|
311
|
FCF-marge
|
-
|
3,05%
|
19,84%
|
-4,25%
|
1,1%
|
6,8%
|
7,83%
|
7,18%
|
Kasstroomconversie (ebitda)
|
-
|
98,95%
|
638,71%
|
-
|
14,31%
|
71,67%
|
66,72%
|
57,8%
|
Kasstroomconversie (nettowinst)
|
-
|
34,48%
|
121,64%
|
-
|
18,11%
|
-
|
-
|
628,46%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/04/20
|
3/02/21
|
15/02/22
|
13/02/23
|
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 |
924,1
|
1.159
|
1.325
|
1.363
|
1.301
|
1.246
|
1.084
|
1.112
|
1.111
|
1.058
|
934,1
|
993,1
|
1.015
|
1.018
|
965
|
EBITDA
1 |
30,2
|
11,2
|
7,7
|
37,4
|
54,8
|
99,7
|
9,123
|
70,2
|
100,4
|
156,8
|
24,8
|
91,84
|
103,6
|
158,3
|
69,55
|
Bedrijfsresultaat (EBIT)
1 |
-32,07
|
-61,74
|
-108,8
|
-166,1
|
-124,7
|
-75,14
|
-135,6
|
-55,47
|
-32,74
|
-36,96
|
-81,39
|
-18,12
|
-3,812
|
44,64
|
-36,78
|
Operationele Marge
|
-3,47%
|
-5,33%
|
-8,21%
|
-12,19%
|
-9,58%
|
-6,03%
|
-12,51%
|
-4,99%
|
-2,95%
|
-3,49%
|
-8,71%
|
-1,82%
|
-0,38%
|
4,39%
|
-3,81%
|
Resultaat voor belastingen (EBT)
1 |
70,96
|
3,05
|
-311,4
|
-1.104
|
-91,91
|
-18,58
|
554,8
|
-115,9
|
-510,9
|
439,1
|
-110,8
|
-56,07
|
-44
|
11,53
|
-80,08
|
Nettowinst (verlies)
1 |
60,69
|
18,74
|
-235,8
|
-869,1
|
-63,82
|
-1,419
|
417,8
|
-89,04
|
-390,5
|
327,8
|
-90,88
|
-33,56
|
-28,9
|
11,99
|
-60,33
|
Nettomarge
|
6,57%
|
1,62%
|
-17,79%
|
-63,79%
|
-4,91%
|
-0,11%
|
38,53%
|
-8,01%
|
-35,14%
|
30,98%
|
-9,73%
|
-3,38%
|
-2,85%
|
1,18%
|
-6,25%
|
WPA
2 |
0,6500
|
0,2000
|
-2,720
|
-10,02
|
-0,7400
|
-0,0200
|
4,570
|
-1,070
|
-4,720
|
3,700
|
-1,047
|
-0,4860
|
-0,3880
|
0,2375
|
-0,7100
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
15/02/22
|
9/05/22
|
9/08/22
|
8/11/22
|
13/02/23
|
9/05/23
|
8/08/23
|
7/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
393
|
577
|
405
|
66,9
|
-
|
Nettokaspositie
1 |
-
|
2.989
|
62,3
|
-
|
-
|
-
|
-
|
404
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
1,969
x
|
1,714
x
|
1,077
x
|
0,1374
x
|
-
|
Free Cash Flow
1 |
-
|
93
|
734
|
-223
|
48,2
|
270
|
325
|
311
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
5,91%
|
8,76%
|
-17,9%
|
-3,92%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
4,07%
|
5,54%
|
-10,3%
|
-2,27%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
6.627
|
10.888
|
11.348
|
-11.725
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
74,30
|
80,10
|
68,70
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
1,700
|
1,260
|
-0,9600
|
2,120
|
-
|
-
|
-
|
Capex
1 |
-
|
61,6
|
90,2
|
140
|
141
|
75,2
|
81,9
|
80,8
|
Capex/omzet
|
-
|
2,02%
|
2,44%
|
2,67%
|
3,24%
|
1,9%
|
1,98%
|
1,87%
|
Datum van publicatie
|
30/04/20
|
3/02/21
|
15/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
48,62
USD Gemiddelde koersdoel
73,25
USD Spread / Gemiddelde doel +50,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,18% | 4,19 mld. | | +18,66% | 414 mld. | | +15,27% | 242 mld. | | +20,63% | 104 mld. | | +17,19% | 83,87 mld. | | +54,11% | 57,64 mld. | | +33,59% | 53,37 mld. | | +6,02% | 37,83 mld. | | +15,88% | 34,11 mld. | | -8,32% | 23,18 mld. |
Internetdiensten - Andere
|