Beurs gesloten -
Euronext Amsterdam
17:36:23 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,98
EUR
|
-0,25%
|
|
+4,60%
|
+1,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.031
|
13.745
|
10.306
|
4.265
|
2.939
|
2.882
|
-
|
-
|
Bedrijfswaarde
1 |
5.251
|
13.786
|
11.602
|
4.625
|
3.575
|
3.555
|
3.355
|
3.102
|
K/w-verhouding
|
-41,3
x
|
-86,4
x
|
-8,64
x
|
-0,75
x
|
-1,59
x
|
-9,18
x
|
-15,7
x
|
-38,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
12,1
x
|
6,73
x
|
2,29
x
|
0,77
x
|
0,57
x
|
0,55
x
|
0,52
x
|
0,49
x
|
Bedrijfswaarde/omzet
|
12,6
x
|
6,75
x
|
2,58
x
|
0,83
x
|
0,69
x
|
0,68
x
|
0,6
x
|
0,53
x
|
Bedrijfswaarde/EBITDA
|
428
x
|
72,2
x
|
-35,1
x
|
243
x
|
11
x
|
7,79
x
|
5,81
x
|
4,49
x
|
Bedrijfswaarde/FCF
|
-73,6
x
|
91,9
x
|
-20,2
x
|
-14,7
x
|
-132
x
|
20
x
|
9,97
x
|
8,97
x
|
FCF Yield
|
-1,36%
|
1,09%
|
-4,95%
|
-6,79%
|
-0,76%
|
5%
|
10%
|
11,1%
|
Price to Book
|
4,44
x
|
1,62
x
|
0,79
x
|
0,53
x
|
0,48
x
|
0,51
x
|
0,46
x
|
0,53
x
|
Aantal aandelen (in duizenden)
|
61.206
|
148.759
|
212.621
|
215.966
|
213.278
|
206.207
|
-
|
-
|
Referentieprijs
2 |
82,20
|
92,40
|
48,47
|
19,75
|
13,78
|
13,98
|
13,98
|
13,98
|
Datum van publicatie
|
13/02/20
|
10/03/21
|
2/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
415,9
|
2.042
|
4.495
|
5.561
|
5.167
|
5.265
|
5.566
|
5.859
|
EBITDA
1 |
12,27
|
191
|
-331
|
19
|
324
|
456,2
|
577,1
|
690,7
|
Bedrijfsresultaat (EBIT)
1 |
-25,29
|
19
|
-720
|
-5.149
|
-275
|
-126,7
|
-15,9
|
156,6
|
Operationele Marge
|
-6,08%
|
0,93%
|
-16,02%
|
-92,59%
|
-5,32%
|
-2,41%
|
-0,29%
|
2,67%
|
Resultaat voor belastingen (EBT)
1 |
-88,1
|
-147
|
-1.052
|
-5.768
|
-2.071
|
-278,5
|
-157,1
|
-33,68
|
Nettowinst (verlies)
1 |
-115,5
|
-151
|
-1.031
|
-5.667
|
-1.846
|
-267,1
|
-155,8
|
-42,77
|
Nettomarge
|
-27,77%
|
-7,39%
|
-22,94%
|
-101,91%
|
-35,73%
|
-5,07%
|
-2,8%
|
-0,73%
|
WPA
2 |
-1,990
|
-1,070
|
-5,610
|
-26,51
|
-8,690
|
-1,523
|
-0,8907
|
-0,3660
|
Free Cash Flow
1 |
-71,37
|
150
|
-574
|
-314
|
-27
|
177,8
|
336,6
|
345,8
|
FCF-marge
|
-17,16%
|
7,35%
|
-12,77%
|
-5,65%
|
-0,52%
|
3,38%
|
6,05%
|
5,9%
|
Kasstroomconversie (ebitda)
|
-
|
78,53%
|
-
|
-
|
-
|
38,97%
|
58,32%
|
50,07%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
10/03/21
|
2/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
675
|
1.367
|
1.768
|
2.727
|
2.781
|
2.780
|
2.588
|
2.579
|
1.282
|
2.534
|
2.582
|
EBITDA
|
135
|
-
|
-171
|
-141
|
-134
|
153
|
143
|
-
|
-
|
208
|
246
|
Bedrijfsresultaat (EBIT)
|
-
|
-96
|
-
|
-453
|
-3.383
|
-
|
-163
|
-112
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-7,02%
|
-
|
-16,61%
|
-121,65%
|
-
|
-6,3%
|
-4,34%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/08/20
|
10/03/21
|
17/08/21
|
2/03/22
|
3/08/22
|
1/03/23
|
26/07/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
220
|
41
|
1.296
|
360
|
636
|
673
|
473
|
220
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
17,95
x
|
0,2147
x
|
-3,915
x
|
18,95
x
|
1,963
x
|
1,476
x
|
0,8199
x
|
0,3187
x
|
Free Cash Flow
1 |
-71,4
|
150
|
-574
|
-314
|
-27
|
178
|
337
|
346
|
ROE (netto-inkomsten/eigen vermogen)
|
-11,3%
|
-3,14%
|
-8,61%
|
-5,9%
|
-6,91%
|
-3,13%
|
-0,68%
|
0,53%
|
ROA (netto-inkomsten/totale activa)
|
-6,92%
|
-2,51%
|
-6,59%
|
-4,1%
|
-4,27%
|
-0,13%
|
1,32%
|
1,19%
|
Totale activa
1 |
1.669
|
6.016
|
15.647
|
138.331
|
43.192
|
206.256
|
-11.771
|
-3.604
|
Nettoactief per aandeel
2 |
18,50
|
57,10
|
61,40
|
37,00
|
28,40
|
27,60
|
30,10
|
26,40
|
Cashflow per aandeel
2 |
-1,100
|
1,250
|
-2,300
|
-0,7800
|
0,5900
|
1,380
|
1,970
|
2,320
|
Capex
1 |
7,6
|
27
|
151
|
201
|
152
|
184
|
186
|
185
|
Capex/omzet
|
1,83%
|
1,32%
|
3,36%
|
3,61%
|
2,94%
|
3,49%
|
3,34%
|
3,15%
|
Datum van publicatie
|
13/02/20
|
10/03/21
|
2/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,98
EUR Gemiddelde koersdoel
21,57
EUR Spread / Gemiddelde doel +54,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,40% | 3,08 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
|