Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
41,99
USD
|
+3,76%
|
|
+13,06%
|
+21,32%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.730
|
2.863
|
2.139
|
3.630
|
4.549
|
-
|
-
|
Bedrijfswaarde
1 |
5.132
|
2.442
|
1.696
|
3.085
|
3.937
|
3.841
|
3.677
|
K/w-verhouding
|
-314
x
|
-43,7
x
|
-23,4
x
|
-58,7
x
|
-97,5
x
|
-122
x
|
-433
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
38
x
|
13,9
x
|
7,64
x
|
10,4
x
|
10,7
x
|
8,83
x
|
7,17
x
|
Bedrijfswaarde/omzet
|
34
x
|
11,8
x
|
6,06
x
|
8,82
x
|
9,22
x
|
7,46
x
|
5,79
x
|
Bedrijfswaarde/EBITDA
|
308
x
|
189
x
|
106
x
|
56,8
x
|
57,2
x
|
42,2
x
|
28,6
x
|
Bedrijfswaarde/FCF
|
198
x
|
103
x
|
99,2
x
|
42,7
x
|
46,8
x
|
34,3
x
|
-
|
FCF Yield
|
0,51%
|
0,97%
|
1,01%
|
2,34%
|
2,14%
|
2,92%
|
-
|
Price to Book
|
10,4
x
|
4,53
x
|
3,39
x
|
-
|
6,12
x
|
5,71
x
|
5,2
x
|
Aantal aandelen (in duizenden)
|
91.193
|
96.391
|
100.290
|
104.887
|
108.338
|
-
|
-
|
Referentieprijs
2 |
62,83
|
29,70
|
21,33
|
34,61
|
41,99
|
41,99
|
41,99
|
Datum van publicatie
|
11/02/21
|
10/02/22
|
8/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
150,8
|
206,7
|
280
|
349,9
|
426,9
|
515
|
634,9
|
EBITDA
1 |
16,65
|
12,95
|
15,97
|
54,31
|
68,79
|
90,96
|
128,5
|
Bedrijfsresultaat (EBIT)
1 |
13
|
4,206
|
1,317
|
39,01
|
56,73
|
76,97
|
115,4
|
Operationele Marge
|
8,62%
|
2,04%
|
0,47%
|
11,15%
|
13,29%
|
14,95%
|
18,18%
|
Resultaat voor belastingen (EBT)
1 |
-12,15
|
-67,62
|
-84,75
|
-54,52
|
-36,39
|
-23,55
|
-
|
Nettowinst (verlies)
1 |
-9,405
|
-64,2
|
-90,18
|
-61,26
|
-47,22
|
-38,91
|
-12,38
|
Nettomarge
|
-6,24%
|
-31,06%
|
-32,2%
|
-17,51%
|
-11,06%
|
-7,56%
|
-1,95%
|
WPA
2 |
-0,2000
|
-0,6800
|
-0,9100
|
-0,5900
|
-0,4305
|
-0,3454
|
-0,0970
|
Free Cash Flow
1 |
25,94
|
23,67
|
17,1
|
72,17
|
84,14
|
112,1
|
-
|
FCF-marge
|
17,2%
|
11,45%
|
6,11%
|
20,63%
|
19,71%
|
21,76%
|
-
|
Kasstroomconversie (ebitda)
|
155,76%
|
182,78%
|
107,04%
|
132,89%
|
122,32%
|
123,21%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/21
|
10/02/22
|
8/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
53,7
|
59,24
|
63,7
|
67,81
|
71,99
|
76,55
|
79,82
|
84,17
|
88,64
|
97,26
|
98,62
|
103,1
|
108,2
|
116,8
|
119
|
EBITDA
1 |
4,396
|
3,655
|
4,062
|
-1,304
|
2,024
|
5,444
|
6,595
|
12,02
|
15,73
|
19,97
|
15,75
|
15,17
|
17,07
|
19,34
|
19,65
|
Bedrijfsresultaat (EBIT)
1 |
1,338
|
0,049
|
0,543
|
-2,034
|
1,23
|
1,578
|
2,748
|
8,192
|
11,89
|
16,18
|
12,97
|
13,08
|
14,42
|
16,48
|
15,61
|
Operationele Marge
|
2,49%
|
0,08%
|
0,85%
|
-3%
|
1,71%
|
2,06%
|
3,44%
|
9,73%
|
13,42%
|
16,63%
|
13,15%
|
12,69%
|
13,33%
|
14,11%
|
13,12%
|
Resultaat voor belastingen (EBT)
1 |
-20,9
|
-22,59
|
-18,87
|
-21,89
|
-22,07
|
-21,92
|
-19,22
|
-14,01
|
-12,32
|
-8,967
|
-11,8
|
-12,3
|
-12,8
|
-8,9
|
-
|
Nettowinst (verlies)
1 |
-20,46
|
-22,7
|
-19,7
|
-23,77
|
-23,55
|
-23,16
|
-20,81
|
-15,47
|
-13,75
|
-11,23
|
-12,36
|
-15,8
|
-17,9
|
-18,74
|
-11,01
|
Nettomarge
|
-38,11%
|
-38,31%
|
-30,93%
|
-35,06%
|
-32,72%
|
-30,25%
|
-26,07%
|
-18,38%
|
-15,51%
|
-11,55%
|
-12,53%
|
-15,32%
|
-16,55%
|
-16,04%
|
-9,24%
|
WPA
2 |
-0,2100
|
-0,2300
|
-0,2000
|
-0,2400
|
-0,2400
|
-0,2300
|
-0,2100
|
-0,1500
|
-0,1300
|
-0,1100
|
-0,1052
|
-0,1158
|
-0,1117
|
-0,1003
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
10/02/22
|
9/05/22
|
3/08/22
|
2/11/22
|
8/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
598
|
421
|
443
|
545
|
612
|
708
|
872
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
25,9
|
23,7
|
17,1
|
72,2
|
84,1
|
112
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,19%
|
0,45%
|
0,59%
|
8,61%
|
9,81%
|
11%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
0,35%
|
0,43%
|
6,09%
|
6,47%
|
6,83%
|
7,76%
|
Totale activa
1 |
-
|
-18.407
|
-20.929
|
-1.006
|
-729,5
|
-569,5
|
-159,6
|
Nettoactief per aandeel
2 |
6,010
|
6,560
|
6,300
|
-
|
6,860
|
7,360
|
8,080
|
Cashflow per aandeel
2 |
0,6300
|
0,2900
|
0,2200
|
0,6800
|
0,6700
|
0,8200
|
-
|
Capex
1 |
3,52
|
4,23
|
4,33
|
1,98
|
4,65
|
5,98
|
-
|
Capex/omzet
|
2,34%
|
2,05%
|
1,55%
|
0,57%
|
1,09%
|
1,16%
|
-
|
Datum van publicatie
|
11/02/21
|
10/02/22
|
8/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
41,99
USD Gemiddelde koersdoel
48,47
USD Spread / Gemiddelde doel +15,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,32% | 4,55 mld. | | +8,05% | 3.020 mld. | | +5,58% | 82,93 mld. | | +3,69% | 76,85 mld. | | -14,62% | 53,04 mld. | | +31,16% | 50,15 mld. | | -24,56% | 46,55 mld. | | +17,75% | 41,41 mld. | | +55,21% | 35,63 mld. | | -10,24% | 24,64 mld. |
Software - Andere
|