Beurs gesloten -
Nyse
22:00:02 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,58
USD
|
+15,17%
|
|
+12,65%
|
+37,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.904
|
6.818
|
4.514
|
1.545
|
2.545
|
3.581
|
-
|
-
|
Bedrijfswaarde
1 |
4.193
|
6.833
|
4.634
|
1.768
|
2.708
|
3.683
|
3.615
|
3.581
|
K/w-verhouding
|
-53
x
|
-47,7
x
|
-39,7
x
|
-14,1
x
|
-38,8
x
|
-73,2
x
|
-147
x
|
1.192
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
12,4
x
|
16,9
x
|
9,05
x
|
2,73
x
|
4,08
x
|
5,19
x
|
4,66
x
|
4,19
x
|
Bedrijfswaarde/omzet
|
13,3
x
|
17
x
|
9,29
x
|
3,12
x
|
4,34
x
|
5,34
x
|
4,71
x
|
4,19
x
|
Bedrijfswaarde/EBITDA
|
214
x
|
308
x
|
122
x
|
47,9
x
|
35,2
x
|
32,7
x
|
24,5
x
|
18,5
x
|
Bedrijfswaarde/FCF
|
-315
x
|
-257
x
|
873
x
|
272
x
|
68,3
x
|
52,7
x
|
36
x
|
-
|
FCF Yield
|
-0,32%
|
-0,39%
|
0,11%
|
0,37%
|
1,46%
|
1,9%
|
2,78%
|
-
|
Price to Book
|
10,3
x
|
10,9
x
|
7,93
x
|
3,7
x
|
-
|
7,6
x
|
7,14
x
|
6,05
x
|
Aantal aandelen (in duizenden)
|
48.156
|
53.883
|
56.817
|
57.517
|
58.635
|
60.100
|
-
|
-
|
Referentieprijs
2 |
81,08
|
126,5
|
79,44
|
26,87
|
43,41
|
59,58
|
59,58
|
59,58
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
15/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
315,5
|
402,8
|
498,7
|
565,7
|
624,6
|
689,7
|
767,6
|
854,9
|
EBITDA
1 |
19,61
|
22,22
|
37,88
|
36,89
|
76,94
|
112,7
|
147,3
|
193,5
|
Bedrijfsresultaat (EBIT)
1 |
7,407
|
9,868
|
23,44
|
16,4
|
49,66
|
81,99
|
114,5
|
157,6
|
Operationele Marge
|
2,35%
|
2,45%
|
4,7%
|
2,9%
|
7,95%
|
11,89%
|
14,92%
|
18,43%
|
Resultaat voor belastingen (EBT)
1 |
-83,36
|
-136,2
|
-111,1
|
-106,1
|
-61,82
|
-46,49
|
-27,4
|
48
|
Nettowinst (verlies)
1 |
-70,88
|
-137,6
|
-112,7
|
-109
|
-65,38
|
-49,59
|
-27,83
|
-
|
Nettomarge
|
-22,47%
|
-34,17%
|
-22,61%
|
-19,27%
|
-10,47%
|
-7,19%
|
-3,63%
|
-
|
WPA
2 |
-1,530
|
-2,650
|
-2,000
|
-1,900
|
-1,120
|
-0,8138
|
-0,4057
|
0,0500
|
Free Cash Flow
1 |
-13,29
|
-26,6
|
5,306
|
6,504
|
39,65
|
69,91
|
100,5
|
-
|
FCF-marge
|
-4,21%
|
-6,61%
|
1,06%
|
1,15%
|
6,35%
|
10,14%
|
13,09%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
14,01%
|
17,63%
|
51,53%
|
62,01%
|
68,2%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
15/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
131,9
|
134,1
|
140,3
|
144,8
|
146,5
|
153
|
154,5
|
155
|
162,1
|
165,5
|
170,7
|
172,6
|
180,7
|
184,1
|
189,5
|
EBITDA
1 |
10,82
|
8,058
|
9,663
|
10,82
|
8,35
|
16,47
|
17,63
|
19,66
|
23,18
|
25,23
|
27,02
|
28,21
|
32,18
|
33,51
|
35,56
|
Bedrijfsresultaat (EBIT)
1 |
6,678
|
3,299
|
4,583
|
5,648
|
2,867
|
10,12
|
10,92
|
12,59
|
16,03
|
18,08
|
19,24
|
20,21
|
24,71
|
25,64
|
26,66
|
Operationele Marge
|
5,06%
|
2,46%
|
3,27%
|
3,9%
|
1,96%
|
6,61%
|
7,07%
|
8,12%
|
9,89%
|
10,92%
|
11,27%
|
11,71%
|
13,68%
|
13,93%
|
14,07%
|
Resultaat voor belastingen (EBT)
1 |
-24,65
|
-22,2
|
-24,88
|
-27,32
|
-31,68
|
-0,498
|
-23,14
|
-22,16
|
-16,02
|
-12,29
|
-14,01
|
-13,62
|
-8,146
|
-9,352
|
-10,76
|
Nettowinst (verlies)
1 |
-25,38
|
-23,56
|
-25,22
|
-27,79
|
-32,41
|
-0,516
|
-23,62
|
-23,17
|
-18,08
|
-13,84
|
-14,07
|
-13,62
|
-8,024
|
-9,48
|
-10,89
|
Nettomarge
|
-19,24%
|
-17,57%
|
-17,98%
|
-19,2%
|
-22,12%
|
-0,34%
|
-15,29%
|
-14,95%
|
-11,15%
|
-8,36%
|
-8,24%
|
-7,89%
|
-4,44%
|
-5,15%
|
-5,75%
|
WPA
2 |
-0,4500
|
-0,4100
|
-0,4400
|
-0,4800
|
-0,5600
|
-0,0100
|
-0,4100
|
-0,4000
|
-0,3100
|
-0,2300
|
-0,2362
|
-0,2212
|
-0,1225
|
-0,1625
|
-0,1750
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/02/22
|
2/05/22
|
3/08/22
|
7/11/22
|
21/02/23
|
9/05/23
|
2/08/23
|
1/11/23
|
21/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
289
|
14,9
|
121
|
222
|
162
|
103
|
34,4
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
14,73
x
|
0,672
x
|
3,192
x
|
6,021
x
|
2,112
x
|
0,9114
x
|
0,2337
x
|
-
|
Free Cash Flow
1 |
-13,3
|
-26,6
|
5,31
|
6,5
|
39,6
|
69,9
|
100
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,41%
|
0,84%
|
2,98%
|
3,01%
|
11,6%
|
17,5%
|
21%
|
16,1%
|
ROA (netto-inkomsten/totale activa)
|
2,71%
|
0,36%
|
1,29%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-2.617
|
-38.755
|
-8.740
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
7,840
|
11,60
|
10,00
|
7,260
|
-
|
7,840
|
8,350
|
9,840
|
Cashflow per aandeel
|
0,0100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
13,9
|
23,7
|
19,8
|
11,1
|
5,67
|
7,86
|
7,79
|
-
|
Capex/omzet
|
4,39%
|
5,89%
|
3,96%
|
1,97%
|
0,91%
|
1,14%
|
1,01%
|
-
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
15/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
59,58
USD Gemiddelde koersdoel
59,64
USD Spread / Gemiddelde doel +0,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,25% | 3,58 mld. | | +9,04% | 316 mld. | | +20,83% | 209 mld. | | -1,52% | 143 mld. | | +7,89% | 54,81 mld. | | +1,78% | 30,08 mld. | | +0,12% | 28,8 mld. | | +22,91% | 19,74 mld. | | +78,81% | 19,93 mld. | | -1,02% | 14,48 mld. |
Ondernemingssoftware
|