Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,35
USD
|
-10,28%
|
|
-0,97%
|
-38,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.812
|
42.144
|
30.662
|
5.668
|
13.061
|
8.124
|
-
|
-
|
Bedrijfswaarde
1 |
15.396
|
41.146
|
28.605
|
3.786
|
11.035
|
5.977
|
6.059
|
5.695
|
K/w-verhouding
|
-258
x
|
-2.372
x
|
133
x
|
-11,2
x
|
-18,3
x
|
-28,3
x
|
-42
x
|
-199
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
14
x
|
23,7
x
|
11,1
x
|
1,81
x
|
3,75
x
|
2,07
x
|
1,85
x
|
1,63
x
|
Bedrijfswaarde/omzet
|
13,6
x
|
23,1
x
|
10,3
x
|
1,21
x
|
3,17
x
|
1,52
x
|
1,38
x
|
1,14
x
|
Bedrijfswaarde/EBITDA
|
430
x
|
274
x
|
61,5
x
|
-45
x
|
2.570
x
|
50,1
x
|
26,5
x
|
14,4
x
|
Bedrijfswaarde/FCF
|
-243
x
|
625
x
|
152
x
|
-25,3
x
|
63,7
x
|
39,5
x
|
20,7
x
|
11,5
x
|
FCF Yield
|
-0,41%
|
0,16%
|
0,66%
|
-3,96%
|
1,57%
|
2,53%
|
4,83%
|
8,68%
|
Price to Book
|
23
x
|
32
x
|
11,1
x
|
2,15
x
|
5,65
x
|
3,36
x
|
3,14
x
|
2,87
x
|
Aantal aandelen (in duizenden)
|
118.087
|
126.931
|
134.363
|
139.270
|
142.496
|
144.168
|
-
|
-
|
Referentieprijs
2 |
133,9
|
332,0
|
228,2
|
40,70
|
91,66
|
56,35
|
56,35
|
56,35
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.129
|
1.778
|
2.765
|
3.127
|
3.485
|
3.924
|
4.396
|
4.995
|
EBITDA
1 |
35,78
|
150
|
465,3
|
-84,17
|
4,294
|
119,4
|
228,6
|
395,1
|
Bedrijfsresultaat (EBIT)
1 |
-65,06
|
-20,25
|
235,1
|
-530,9
|
-792,4
|
-345,3
|
-247,9
|
-106,8
|
Operationele Marge
|
-5,76%
|
-1,14%
|
8,5%
|
-16,98%
|
-22,74%
|
-8,8%
|
-5,64%
|
-2,14%
|
Resultaat voor belastingen (EBT)
1 |
-60,92
|
-18,45
|
236,6
|
-492,3
|
-699,4
|
-293,2
|
-197
|
-38,98
|
Nettowinst (verlies)
1 |
-59,94
|
-17,51
|
242,4
|
-498
|
-709,6
|
-292,1
|
-202,7
|
-37,75
|
Nettomarge
|
-5,31%
|
-0,98%
|
8,77%
|
-15,93%
|
-20,36%
|
-7,44%
|
-4,61%
|
-0,76%
|
WPA
2 |
-0,5200
|
-0,1400
|
1,710
|
-3,620
|
-5,010
|
-1,988
|
-1,343
|
-0,2826
|
Free Cash Flow
1 |
-63,47
|
65,81
|
188
|
-149,9
|
173,2
|
151,3
|
292,8
|
494,6
|
FCF-marge
|
-5,62%
|
3,7%
|
6,8%
|
-4,79%
|
4,97%
|
3,86%
|
6,66%
|
9,9%
|
Kasstroomconversie (ebitda)
|
-
|
43,86%
|
40,42%
|
-
|
4.034,4%
|
126,72%
|
128,09%
|
125,17%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
77,58%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
680
|
865,3
|
733,7
|
764,4
|
761,4
|
867,1
|
741
|
847,2
|
912
|
984,4
|
881,5
|
936
|
1.007
|
1.103
|
987
|
EBITDA
1 |
130,1
|
86,73
|
57,6
|
-12,07
|
-34,44
|
-95,23
|
-69,08
|
-17,79
|
43,43
|
47,74
|
2,328
|
31,94
|
29,84
|
18,16
|
46,86
|
Bedrijfsresultaat (EBIT)
1 |
68,85
|
21,36
|
-23,49
|
-110,5
|
-147
|
-249,9
|
-212,5
|
-126
|
-349,8
|
-104,2
|
-72,04
|
-83,62
|
-87,96
|
-92,65
|
-64,29
|
Operationele Marge
|
10,13%
|
2,47%
|
-3,2%
|
-14,46%
|
-19,31%
|
-28,82%
|
-28,67%
|
-14,87%
|
-38,35%
|
-10,58%
|
-8,17%
|
-8,93%
|
-8,73%
|
-8,4%
|
-6,51%
|
Resultaat voor belastingen (EBT)
1 |
68,6
|
22,62
|
-24,14
|
-109,7
|
-120,2
|
-238,2
|
-190
|
-106
|
-326,9
|
-76,54
|
-46,09
|
-67,23
|
-68,96
|
-72,83
|
-45,04
|
Nettowinst (verlies)
1 |
68,94
|
23,69
|
-26,31
|
-112,3
|
-122,2
|
-237,2
|
-193,6
|
-107,6
|
-330,1
|
-78,29
|
-50,86
|
-66,78
|
-68,13
|
-73,05
|
-46,17
|
Nettomarge
|
10,14%
|
2,74%
|
-3,59%
|
-14,69%
|
-16,05%
|
-27,36%
|
-26,13%
|
-12,7%
|
-36,19%
|
-7,95%
|
-5,77%
|
-7,13%
|
-6,76%
|
-6,62%
|
-4,68%
|
WPA
2 |
0,4800
|
0,1700
|
-0,1900
|
-0,8200
|
-0,8800
|
-1,700
|
-1,380
|
-0,7600
|
-2,330
|
-0,5500
|
-0,3500
|
-0,4491
|
-0,4728
|
-0,5150
|
-0,2689
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
17/02/22
|
28/04/22
|
28/07/22
|
2/11/22
|
15/02/23
|
26/04/23
|
27/07/23
|
1/11/23
|
15/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
416
|
998
|
2.056
|
1.882
|
2.026
|
2.147
|
2.065
|
2.429
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-63,5
|
65,8
|
188
|
-150
|
173
|
151
|
293
|
495
|
ROE (netto-inkomsten/eigen vermogen)
|
-12,7%
|
-1,73%
|
11,8%
|
-18,4%
|
-28,5%
|
-10,9%
|
-5,34%
|
-1,24%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-0,94%
|
7,63%
|
-11,7%
|
-16,4%
|
-5,9%
|
-3,6%
|
-1,3%
|
Totale activa
1 |
-
|
1.870
|
3.176
|
4.247
|
4.337
|
4.951
|
5.631
|
2.904
|
Nettoactief per aandeel
2 |
5,830
|
10,40
|
20,50
|
18,90
|
16,20
|
16,80
|
17,90
|
19,60
|
Cashflow per aandeel
2 |
0,1200
|
1,200
|
1,610
|
0,0900
|
1,810
|
1,810
|
2,420
|
4,110
|
Capex
1 |
77,2
|
82,4
|
40
|
162
|
82,6
|
69,3
|
78,5
|
85,6
|
Capex/omzet
|
6,84%
|
4,63%
|
1,45%
|
5,17%
|
2,37%
|
1,77%
|
1,79%
|
1,71%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
56,35
USD Gemiddelde koersdoel
77,69
USD Spread / Gemiddelde doel +37,87% Consensus |