Beurs gesloten -
Nasdaq
22:00:00 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,47
USD
|
-0,81%
|
|
-2,25%
|
-10,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.807
|
15.600
|
14.559
|
3.978
|
5.891
|
5.435
|
-
|
-
|
Bedrijfswaarde
1 |
10.433
|
14.308
|
12.961
|
2.984
|
5.045
|
4.760
|
4.317
|
3.495
|
K/w-verhouding
|
-3,76
x
|
-8,76
x
|
-14,1
x
|
-2,47
x
|
-17
x
|
-55,7
x
|
221
x
|
40,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,54
x
|
6,6
x
|
4,54
x
|
0,97
x
|
1,34
x
|
0,99
x
|
0,87
x
|
0,76
x
|
Bedrijfswaarde/omzet
|
2,89
x
|
6,05
x
|
4,04
x
|
0,73
x
|
1,15
x
|
0,87
x
|
0,69
x
|
0,49
x
|
Bedrijfswaarde/EBITDA
|
-15,4
x
|
-18,9
x
|
140
x
|
-7,16
x
|
22,7
x
|
13,6
x
|
8,39
x
|
5,3
x
|
Bedrijfswaarde/FCF
|
-36,8
x
|
-9,72
x
|
-71,6
x
|
-8,47
x
|
-20,3
x
|
20,6
x
|
11,3
x
|
6,84
x
|
FCF Yield
|
-2,72%
|
-10,3%
|
-1,4%
|
-11,8%
|
-4,92%
|
4,85%
|
8,88%
|
14,6%
|
Price to Book
|
4,62
x
|
9,49
x
|
10,6
x
|
10,5
x
|
11,1
x
|
7,49
x
|
4,86
x
|
3,5
x
|
Aantal aandelen (in duizenden)
|
297.696
|
317.523
|
340.726
|
360.935
|
392.990
|
403.484
|
-
|
-
|
Referentieprijs
2 |
43,02
|
49,13
|
42,73
|
11,02
|
14,99
|
13,47
|
13,47
|
13,47
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.616
|
2.365
|
3.208
|
4.095
|
4.404
|
5.482
|
6.258
|
7.191
|
EBITDA
1 |
-678,9
|
-755,2
|
92,9
|
-416,5
|
222,4
|
351
|
514,5
|
659,4
|
Bedrijfsresultaat (EBIT)
1 |
-752,1
|
-883,4
|
-57,4
|
-530
|
105,9
|
224,4
|
370,6
|
493,9
|
Operationele Marge
|
-20,8%
|
-37,36%
|
-1,79%
|
-12,94%
|
2,4%
|
4,09%
|
5,92%
|
6,87%
|
Resultaat voor belastingen (EBT)
1 |
-2.600
|
-1.797
|
-998,1
|
-1.579
|
-331,7
|
-96,16
|
39,05
|
214,8
|
Nettowinst (verlies)
1 |
-2.602
|
-1.753
|
-1.009
|
-1.585
|
-340,3
|
-86,47
|
28,47
|
137,3
|
Nettomarge
|
-71,97%
|
-74,13%
|
-31,46%
|
-38,69%
|
-7,73%
|
-1,58%
|
0,45%
|
1,91%
|
WPA
2 |
-11,44
|
-5,610
|
-3,020
|
-4,470
|
-0,8800
|
-0,2417
|
0,0609
|
0,3301
|
Free Cash Flow
1 |
-283,8
|
-1.473
|
-180,9
|
-352,3
|
-248,1
|
230,9
|
383,3
|
511,1
|
FCF-marge
|
-7,85%
|
-62,27%
|
-5,64%
|
-8,6%
|
-5,63%
|
4,21%
|
6,13%
|
7,11%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
65,78%
|
74,5%
|
77,52%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
1.346,33%
|
372,29%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
969,9
|
875,6
|
990,7
|
1.054
|
1.175
|
1.001
|
1.021
|
1.158
|
1.225
|
1.277
|
1.382
|
1.417
|
1.456
|
1.446
|
1.558
|
EBITDA
1 |
74,7
|
54,8
|
79,1
|
66,2
|
-248,3
|
22,7
|
41
|
92
|
66,6
|
59,4
|
99,1
|
103,7
|
89,89
|
87,38
|
132,8
|
Bedrijfsresultaat (EBIT)
1 |
39,1
|
19,9
|
50
|
30,3
|
-277,2
|
-0,1
|
12,4
|
62,5
|
35,4
|
26,99
|
65,98
|
68,5
|
61,83
|
57,57
|
89,11
|
Operationele Marge
|
4,03%
|
2,27%
|
5,05%
|
2,88%
|
-23,59%
|
-0,01%
|
1,21%
|
5,4%
|
2,89%
|
2,11%
|
4,77%
|
4,84%
|
4,25%
|
3,98%
|
5,72%
|
Resultaat voor belastingen (EBT)
1 |
-256,6
|
-194,1
|
-377,2
|
-421,6
|
-585,8
|
-185
|
-111,6
|
-11,99
|
-23,15
|
-28,94
|
-17,38
|
-13,89
|
-25,27
|
-22,07
|
11,72
|
Nettowinst (verlies)
1 |
-258,6
|
-196,9
|
-377,2
|
-422,2
|
-588,1
|
-187,6
|
-114,3
|
-12,1
|
-26,31
|
-31,54
|
-13,13
|
-8,411
|
-19,58
|
-11,33
|
14,81
|
Nettomarge
|
-26,66%
|
-22,49%
|
-38,08%
|
-40,06%
|
-50,05%
|
-18,75%
|
-11,19%
|
-1,05%
|
-2,15%
|
-2,47%
|
-0,95%
|
-0,59%
|
-1,34%
|
-0,78%
|
0,95%
|
WPA
2 |
-0,7400
|
-0,5700
|
-1,080
|
-1,180
|
-1,630
|
-0,5000
|
-0,3000
|
-0,0300
|
-0,0600
|
-0,0800
|
-0,0365
|
-0,0199
|
-0,0579
|
-0,0288
|
0,0354
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/02/22
|
3/05/22
|
4/08/22
|
7/11/22
|
9/02/23
|
4/05/23
|
8/08/23
|
8/11/23
|
13/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.374
|
1.292
|
1.599
|
994
|
846
|
675
|
1.118
|
1.940
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-284
|
-1.473
|
-181
|
-352
|
-248
|
231
|
383
|
511
|
ROE (netto-inkomsten/eigen vermogen)
|
-45,7%
|
-36,6%
|
-65,8%
|
-61,4%
|
-73,2%
|
-7,94%
|
5,99%
|
9,85%
|
ROA (netto-inkomsten/totale activa)
|
-55,1%
|
-33,8%
|
-21,4%
|
-11,4%
|
-7,46%
|
-3,18%
|
-1,24%
|
-3,4%
|
Totale activa
1 |
4.726
|
5.185
|
4.726
|
13.910
|
4.560
|
2.723
|
-2.305
|
-4.038
|
Nettoactief per aandeel
2 |
9,310
|
5,180
|
4,040
|
1,050
|
1,350
|
1,800
|
2,770
|
3,850
|
Cashflow per aandeel
2 |
-0,4600
|
-4,420
|
-0,3000
|
-0,6700
|
-0,2500
|
1,020
|
1,390
|
-
|
Capex
1 |
178
|
93,6
|
79,2
|
115
|
150
|
129
|
135
|
140
|
Capex/omzet
|
4,93%
|
3,96%
|
2,47%
|
2,81%
|
3,4%
|
2,35%
|
2,16%
|
1,95%
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,47
USD Gemiddelde koersdoel
19,59
USD Spread / Gemiddelde doel +45,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,14% | 5,43 mld. | | +29,97% | 451 mld. | | +15,93% | 149 mld. | | +10,85% | 95,8 mld. | | +26,37% | 88,89 mld. | | +70,98% | 63,95 mld. | | +13,34% | 45,83 mld. | | +17,79% | 33,51 mld. | | -15,44% | 30,19 mld. | | +21,44% | 30,73 mld. |
Internetdiensten - Andere
|