Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,99
USD
|
+3,53%
|
|
+22,00%
|
+2,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
106.564
|
84.799
|
22.862
|
30.100
|
33.135
|
34.701
|
-
|
-
|
Bedrijfswaarde
1 |
112.582
|
91.080
|
35.287
|
43.405
|
33.135
|
40.744
|
37.285
|
33.077
|
K/w-verhouding
|
-10,4
x
|
-12
x
|
-3,73
x
|
-228
x
|
17,5
x
|
12,4
x
|
9,55
x
|
7,77
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,68
x
|
2,85
x
|
0,75
x
|
1,04
x
|
1,04
x
|
1,02
x
|
0,96
x
|
0,9
x
|
Bedrijfswaarde/omzet
|
3,88
x
|
3,07
x
|
1,15
x
|
1,5
x
|
1,04
x
|
1,2
x
|
1,03
x
|
0,86
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
8,16
x
|
2,87
x
|
2,9
x
|
-
|
2,55
x
|
2,51
x
|
2,02
x
|
Bedrijfswaarde/FCF
|
35,6
x
|
-16,1
x
|
-5,68
x
|
-177
x
|
-
|
9,46
x
|
7,01
x
|
6,12
x
|
FCF Yield
|
2,81%
|
-6,21%
|
-17,6%
|
-0,56%
|
-
|
10,6%
|
14,3%
|
16,3%
|
Price to Book
|
11,2
x
|
9,66
x
|
4,44
x
|
5
x
|
-
|
2,25
x
|
1,91
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
725.117
|
743.481
|
789.285
|
823.417
|
956.694
|
959.663
|
-
|
-
|
Referentieprijs
2 |
147,0
|
114,1
|
28,97
|
36,56
|
34,63
|
36,16
|
36,16
|
36,16
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
1/03/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.994
|
29.707
|
30.554
|
28.998
|
31.873
|
34.057
|
36.272
|
38.396
|
EBITDA
1 |
7.911
|
11.155
|
12.287
|
14.967
|
-
|
15.976
|
14.868
|
16.383
|
Bedrijfsresultaat (EBIT)
1 |
-9.258
|
-6.041
|
-4.479
|
1.312
|
2.989
|
4.165
|
4.909
|
5.422
|
Operationele Marge
|
-31,93%
|
-20,33%
|
-14,66%
|
4,53%
|
9,38%
|
12,23%
|
13,53%
|
14,12%
|
Resultaat voor belastingen (EBT)
1 |
-10.225
|
-6.984
|
-6.012
|
-33,78
|
2.033
|
3.247
|
4.215
|
5.023
|
Nettowinst (verlies)
1 |
-10.325
|
-7.045
|
-6.190
|
-136,2
|
1.925
|
2.906
|
3.715
|
4.369
|
Nettomarge
|
-35,61%
|
-23,72%
|
-20,26%
|
-0,47%
|
6,04%
|
8,53%
|
10,24%
|
11,38%
|
WPA
2 |
-14,14
|
-9,520
|
-7,770
|
-0,1600
|
1,980
|
2,913
|
3,787
|
4,655
|
Free Cash Flow
1 |
3.166
|
-5.652
|
-6.213
|
-244,8
|
-
|
4.306
|
5.321
|
5.404
|
FCF-marge
|
10,92%
|
-19,03%
|
-20,34%
|
-0,84%
|
-
|
12,64%
|
14,67%
|
14,07%
|
Kasstroomconversie (ebitda)
|
40,02%
|
-
|
-
|
-
|
-
|
26,96%
|
35,79%
|
32,98%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
148,19%
|
143,25%
|
123,69%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
1/03/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
7.589
|
7.389
|
7.277
|
6.657
|
7.471
|
7.593
|
8.349
|
7.802
|
8.015
|
7.706
|
7.851
|
8.229
|
8.865
|
8.974
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-1.368
|
-975,2
|
93,41
|
125,8
|
309,7
|
783,6
|
858,6
|
610,4
|
746,7
|
773,7
|
727,4
|
936,9
|
1.211
|
1.199
|
-
|
Operationele Marge
|
-18,03%
|
-13,2%
|
1,28%
|
1,89%
|
4,14%
|
10,32%
|
10,28%
|
7,82%
|
9,32%
|
10,04%
|
9,27%
|
11,38%
|
13,66%
|
13,36%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-1.698
|
-1.729
|
190,7
|
-165,2
|
-352,4
|
293,1
|
650,4
|
375,8
|
492,5
|
513,9
|
468
|
704,8
|
917
|
919,3
|
-
|
Nettowinst (verlies)
1 |
-1.734
|
-1.784
|
169,1
|
-214
|
-395,6
|
304,3
|
618,1
|
365,2
|
475,9
|
466,2
|
416
|
601,3
|
834,2
|
837,5
|
-
|
Nettomarge
|
-22,85%
|
-24,14%
|
2,32%
|
-3,21%
|
-5,29%
|
4,01%
|
7,4%
|
4,68%
|
5,94%
|
6,05%
|
5,3%
|
7,31%
|
9,41%
|
9,33%
|
-
|
WPA
2 |
-2,170
|
-2,240
|
0,2100
|
-0,2800
|
-0,4600
|
0,3500
|
0,6400
|
0,3700
|
0,4900
|
0,4800
|
0,4185
|
0,5482
|
0,8491
|
1,067
|
0,5600
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/11/21
|
1/03/22
|
26/05/22
|
30/08/22
|
22/11/22
|
22/02/23
|
16/05/23
|
22/08/23
|
21/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.018
|
6.280
|
12.424
|
13.305
|
-
|
6.043
|
2.584
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.624
|
Hefboom (schuld/ebitda)
|
0,7607
x
|
0,563
x
|
1,011
x
|
0,8889
x
|
-
|
0,3782
x
|
0,1738
x
|
-
|
Free Cash Flow
1 |
3.166
|
-5.652
|
-6.213
|
-245
|
-
|
4.307
|
5.321
|
5.404
|
ROE (netto-inkomsten/eigen vermogen)
|
-74,4%
|
-74,8%
|
-85,7%
|
22,5%
|
-
|
23,3%
|
22,7%
|
20,3%
|
ROA (netto-inkomsten/totale activa)
|
-23,1%
|
-15,1%
|
-13,7%
|
2,9%
|
-
|
7,08%
|
8,08%
|
8,36%
|
Totale activa
1 |
44.776
|
46.536
|
45.329
|
-4.695
|
-
|
41.027
|
45.965
|
52.252
|
Nettoactief per aandeel
2 |
13,10
|
11,80
|
6,520
|
7,310
|
-
|
16,10
|
19,00
|
25,60
|
Cashflow per aandeel
2 |
0,7700
|
-7,320
|
-7,480
|
-0,0800
|
-
|
3,880
|
3,840
|
3,730
|
Capex
1 |
740
|
241
|
262
|
174
|
-
|
295
|
356
|
374
|
Capex/omzet
|
2,55%
|
0,81%
|
0,86%
|
0,6%
|
-
|
0,87%
|
0,98%
|
0,97%
|
Datum van publicatie
|
27/02/20
|
17/02/21
|
1/03/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
36,16
CNY Gemiddelde koersdoel
42,21
CNY Spread / Gemiddelde doel +16,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,25% | 4,79 mld. | | +18,66% | 414 mld. | | +15,27% | 242 mld. | | +12,15% | 144 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% | 32,51 mld. |
Internetdiensten - Andere
|