Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
92,29
USD
|
-0,69%
|
|
+0,28%
|
+1,94%
|
Fiscaal tijdperk: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
15.520
|
33.533
|
30.781
|
11.791
|
13.666
|
15.449
|
-
|
-
|
Bedrijfswaarde
1 |
15.055
|
32.743
|
30.111
|
11.404
|
12.618
|
13.881
|
13.241
|
12.873
|
K/w-verhouding
|
-71,9
x
|
-124
x
|
-34,5
x
|
-14,3
x
|
-38,1
x
|
-61,3
x
|
-67,6
x
|
1.521
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
26,5
x
|
40,1
x
|
23,7
x
|
6,35
x
|
6,04
x
|
6,16
x
|
5,44
x
|
4,72
x
|
Bedrijfswaarde/omzet
|
25,7
x
|
39,2
x
|
23,2
x
|
6,14
x
|
5,58
x
|
5,54
x
|
4,67
x
|
3,93
x
|
Bedrijfswaarde/EBITDA
|
-416
x
|
858
x
|
-1.000
x
|
600
x
|
39,9
x
|
28,7
x
|
23,6
x
|
18
x
|
Bedrijfswaarde/FCF
|
415
x
|
285
x
|
344
x
|
184
x
|
25,8
x
|
26,3
x
|
20,8
x
|
15,5
x
|
FCF Yield
|
0,24%
|
0,35%
|
0,29%
|
0,54%
|
3,88%
|
3,8%
|
4,8%
|
6,45%
|
Price to Book
|
37
x
|
47,5
x
|
5,23
x
|
2,6
x
|
2,35
x
|
2,52
x
|
2,42
x
|
2,26
x
|
Aantal aandelen (in duizenden)
|
121.204
|
129.466
|
155.544
|
160.183
|
165.345
|
167.397
|
-
|
-
|
Referentieprijs
2 |
128,0
|
259,0
|
197,9
|
73,61
|
82,65
|
92,29
|
92,29
|
92,29
|
Datum van publicatie
|
5/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
586,1
|
835,4
|
1.300
|
1.858
|
2.263
|
2.508
|
2.837
|
3.274
|
EBITDA
1 |
-36,2
|
38,18
|
-30,11
|
19
|
316
|
483,7
|
562,1
|
716,7
|
Bedrijfsresultaat (EBIT)
1 |
-48,52
|
7,687
|
-73,72
|
-10
|
310
|
463,5
|
559,3
|
721,8
|
Operationele Marge
|
-8,28%
|
0,92%
|
-5,67%
|
-0,54%
|
13,7%
|
18,48%
|
19,71%
|
22,04%
|
Resultaat voor belastingen (EBT)
1 |
-210,3
|
-266,2
|
-849,7
|
-801
|
-337
|
-196,7
|
-180,4
|
120,1
|
Nettowinst (verlies)
1 |
-208,9
|
-266,3
|
-848,4
|
-815
|
-355
|
-282,8
|
-266,6
|
-16,85
|
Nettomarge
|
-35,65%
|
-31,88%
|
-65,25%
|
-43,86%
|
-15,69%
|
-11,28%
|
-9,4%
|
-0,51%
|
WPA
2 |
-1,780
|
-2,090
|
-5,730
|
-5,160
|
-2,170
|
-1,505
|
-1,365
|
0,0607
|
Free Cash Flow
1 |
36,27
|
114,9
|
87,47
|
62
|
489
|
526,9
|
636,1
|
830,5
|
FCF-marge
|
6,19%
|
13,75%
|
6,73%
|
3,34%
|
21,61%
|
21,01%
|
22,42%
|
25,36%
|
Kasstroomconversie (ebitda)
|
-
|
300,9%
|
-
|
326,32%
|
154,75%
|
108,94%
|
113,16%
|
115,88%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
350,7
|
383
|
414,9
|
451,8
|
481
|
510
|
518
|
556
|
584
|
605
|
603,8
|
616,8
|
632,1
|
649,6
|
667,5
|
EBITDA
1 |
1,003
|
-13,98
|
-32,17
|
-6,562
|
7,253
|
50
|
39
|
59
|
88
|
130
|
116,7
|
115,5
|
119,6
|
137,9
|
138,8
|
Bedrijfsresultaat (EBIT)
1 |
-9,521
|
-23,76
|
-41,02
|
-15,01
|
0,264
|
46
|
37
|
59
|
85
|
129
|
109,6
|
109,3
|
112,3
|
132,1
|
127,8
|
Operationele Marge
|
-2,72%
|
-6,2%
|
-9,89%
|
-3,32%
|
0,05%
|
9,02%
|
7,14%
|
10,61%
|
14,55%
|
21,32%
|
18,16%
|
17,72%
|
17,77%
|
20,34%
|
19,14%
|
Resultaat voor belastingen (EBT)
1 |
-220,6
|
-235,7
|
-240,9
|
-206,3
|
-205,2
|
-149
|
-115
|
-104
|
-74
|
-44
|
-56,02
|
-63,2
|
-53,82
|
-42,63
|
-20,61
|
Nettowinst (verlies)
1 |
-221,3
|
-241,2
|
-242,7
|
-210,5
|
-208,9
|
-153
|
-119
|
-111
|
-81
|
-44
|
-71,84
|
-75,44
|
-75,44
|
-61,36
|
-76,88
|
Nettomarge
|
-63,11%
|
-62,97%
|
-58,49%
|
-46,58%
|
-43,43%
|
-30%
|
-22,97%
|
-19,96%
|
-13,87%
|
-7,27%
|
-11,9%
|
-12,23%
|
-11,93%
|
-9,45%
|
-11,52%
|
WPA
2 |
-1,440
|
-1,560
|
-1,560
|
-1,340
|
-1,320
|
-0,9500
|
-0,7400
|
-0,6800
|
-0,4900
|
-0,2600
|
-0,4015
|
-0,4078
|
-0,3890
|
-0,3148
|
-0,3248
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/12/21
|
2/03/22
|
2/06/22
|
31/08/22
|
30/11/22
|
1/03/23
|
31/05/23
|
30/08/23
|
29/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
465
|
790
|
670
|
387
|
1.048
|
1.568
|
2.208
|
2.576
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
36,3
|
115
|
87,5
|
62
|
489
|
527
|
636
|
830
|
ROE (netto-inkomsten/eigen vermogen)
|
-11,2%
|
2,95%
|
-2,07%
|
-0,12%
|
5,04%
|
7,15%
|
8,01%
|
8,78%
|
ROA (netto-inkomsten/totale activa)
|
-2,5%
|
0,62%
|
-1,09%
|
-8,8%
|
3,13%
|
4,22%
|
4,41%
|
-
|
Totale activa
1 |
8.373
|
-43.187
|
77.567
|
9.257
|
-11.355
|
-6.702
|
-6.048
|
-
|
Nettoactief per aandeel
2 |
3,460
|
5,460
|
37,80
|
28,30
|
35,20
|
36,60
|
38,10
|
40,80
|
Cashflow per aandeel
2 |
0,4700
|
1,010
|
0,7000
|
0,5400
|
3,130
|
3,110
|
4,070
|
6,000
|
Capex
1 |
15,4
|
13,1
|
12,3
|
12
|
8
|
16,1
|
19,3
|
23,6
|
Capex/omzet
|
2,63%
|
1,57%
|
0,95%
|
0,65%
|
0,35%
|
0,64%
|
0,68%
|
0,72%
|
Datum van publicatie
|
5/03/20
|
3/03/21
|
2/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
92,29
USD Gemiddelde koersdoel
113,4
USD Spread / Gemiddelde doel +22,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,94% | 15,45 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|