Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
62,86
USD
|
+0,05%
|
|
+14,17%
|
+55,21%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
3.793
|
18.632
|
101.749
|
124.075
|
29.227
|
35.626
|
35.626
|
-
|
Bedrijfswaarde
1 |
3.853
|
16.798
|
97.297
|
117.492
|
25.792
|
22.954
|
31.723
|
29.282
|
K/w-verhouding
|
-3,99
x
|
-12
x
|
-58,7
x
|
-58,3
x
|
-17,6
x
|
162
x
|
82,7
x
|
38,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,62
x
|
6,39
x
|
23,3
x
|
12,5
x
|
2,35
x
|
1,76
x
|
2,39
x
|
2,11
x
|
Bedrijfswaarde/omzet
|
3,67
x
|
5,76
x
|
22,2
x
|
11,8
x
|
2,07
x
|
1,76
x
|
2,13
x
|
1,74
x
|
Bedrijfswaarde/EBITDA
|
-5,55
x
|
-94
x
|
909
x
|
-198
x
|
-29,4
x
|
19,5
x
|
22,7
x
|
12,7
x
|
Bedrijfswaarde/FCF
|
-5,73
x
|
-98,8
x
|
443
x
|
-196
x
|
-12,7
x
|
65,9
x
|
34,9
x
|
19
x
|
FCF Yield
|
-17,5%
|
-1,01%
|
0,23%
|
-0,51%
|
-7,88%
|
1,52%
|
2,86%
|
5,25%
|
Price to Book
|
-15,8
x
|
16
x
|
30,1
x
|
16,9
x
|
5,14
x
|
5,63
x
|
4,93
x
|
4,25
x
|
Aantal aandelen (in duizenden)
|
335.030
|
463.245
|
511.174
|
554.625
|
561.738
|
566.759
|
566.759
|
-
|
Referentieprijs
2 |
11,32
|
40,22
|
199,0
|
223,7
|
52,03
|
62,86
|
62,86
|
62,86
|
Datum van publicatie
|
26/02/19
|
3/03/20
|
2/03/21
|
1/03/22
|
7/03/23
|
4/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.049
|
2.917
|
4.376
|
9.955
|
12.450
|
13.064
|
14.923
|
16.868
|
EBITDA
1 |
-694
|
-178,6
|
107
|
-593,6
|
-878,1
|
1.179
|
1.398
|
2.302
|
Bedrijfsresultaat (EBIT)
1 |
-988,8
|
-891,2
|
-1.303
|
-1.583
|
-1.488
|
224,8
|
402,1
|
1.136
|
Operationele Marge
|
-94,28%
|
-30,56%
|
-29,79%
|
-15,9%
|
-11,95%
|
1,72%
|
2,69%
|
6,74%
|
Resultaat voor belastingen (EBT)
1 |
-953,9
|
-1.369
|
-1.483
|
-1.715
|
-1.501
|
432,4
|
498,2
|
1.171
|
Nettowinst (verlies)
1 |
-961,2
|
-1.463
|
-1.618
|
-2.047
|
-1.651
|
150,7
|
330,2
|
915
|
Nettomarge
|
-91,66%
|
-50,15%
|
-36,98%
|
-20,56%
|
-13,26%
|
1,15%
|
2,21%
|
5,42%
|
WPA
2 |
-2,840
|
-3,350
|
-3,390
|
-3,840
|
-2,960
|
0,2500
|
0,7601
|
1,648
|
Free Cash Flow
1 |
-672,6
|
-170
|
219,6
|
-598,5
|
-2.032
|
459,5
|
908,1
|
1.539
|
FCF-marge
|
-64,13%
|
-5,83%
|
5,02%
|
-6,01%
|
-16,32%
|
3,51%
|
6,09%
|
9,12%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
205,26%
|
-
|
-
|
43,02%
|
64,98%
|
66,84%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
203,4%
|
275,04%
|
168,14%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/19
|
3/03/20
|
2/03/21
|
1/03/22
|
7/03/23
|
4/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
1.212
|
1.567
|
1.764
|
2.281
|
2.689
|
3.222
|
2.900
|
2.943
|
3.156
|
3.452
|
3.041
|
3.248
|
3.209
|
3.553
|
3.592
|
EBITDA
1 |
120,4
|
48,73
|
88,11
|
-24,11
|
-165,5
|
-492,1
|
-509,9
|
-506,3
|
-357,7
|
495,7
|
507,2
|
493,9
|
179,8
|
40,2
|
230,2
|
Bedrijfsresultaat (EBIT)
1 |
-305,5
|
-357,3
|
-348,4
|
-334
|
-458,6
|
-442,1
|
-498
|
-836,7
|
-495,6
|
342,9
|
125,2
|
259,9
|
-54,65
|
-188,1
|
-72,82
|
Operationele Marge
|
-25,2%
|
-22,81%
|
-19,76%
|
-14,65%
|
-17,05%
|
-13,72%
|
-17,18%
|
-28,43%
|
-15,71%
|
9,93%
|
4,12%
|
8%
|
-1,7%
|
-5,29%
|
-2,03%
|
Resultaat voor belastingen (EBT)
1 |
-379,8
|
-481,8
|
-371,7
|
-359,1
|
-471,4
|
-513,1
|
-504,1
|
-869,5
|
-504,8
|
377,8
|
147,7
|
277,6
|
-12,38
|
-183,8
|
-72,62
|
Nettowinst (verlies)
1 |
-425,3
|
-523,6
|
-422,7
|
-433,4
|
-573
|
-617,6
|
-579,8
|
-933,1
|
-565,3
|
426,8
|
88,08
|
230,9
|
-88,34
|
-129,9
|
-67,58
|
Nettomarge
|
-35,08%
|
-33,42%
|
-23,97%
|
-19,01%
|
-21,31%
|
-19,17%
|
-20%
|
-31,71%
|
-17,91%
|
12,37%
|
2,9%
|
7,11%
|
-2,75%
|
-3,66%
|
-1,88%
|
WPA
2 |
-0,8659
|
-1,060
|
-0,8200
|
-0,8300
|
-1,064
|
-1,120
|
-1,040
|
-1,680
|
-1,012
|
0,7200
|
0,1500
|
0,4623
|
0,002090
|
-0,2644
|
0,0319
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/11/20
|
2/03/21
|
18/05/21
|
17/08/21
|
16/11/21
|
1/03/22
|
17/05/22
|
16/08/22
|
15/11/22
|
7/03/23
|
16/05/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
60,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
1.834
|
4.453
|
6.583
|
3.436
|
5.320
|
3.903
|
6.345
|
Hefboom (schuld/ebitda)
|
-0,0877
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-673
|
-170
|
220
|
-599
|
-2.032
|
460
|
908
|
1.539
|
ROE (netto-inkomsten/eigen vermogen)
|
-851%
|
-318%
|
-58,4%
|
-38%
|
-25,2%
|
7,84%
|
5,88%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
-45,2%
|
-39,4%
|
-16,9%
|
-14%
|
-9,24%
|
1,98%
|
2,48%
|
4,26%
|
Totale activa
1 |
2.128
|
3.708
|
9.554
|
14.606
|
17.879
|
11.432
|
13.341
|
21.485
|
Nettoactief per aandeel
2 |
-0,7200
|
2,510
|
6,610
|
13,30
|
10,10
|
11,20
|
12,80
|
14,80
|
Cashflow per aandeel
2 |
-1,460
|
0,1600
|
1,160
|
0,3900
|
-1,890
|
1,690
|
1,870
|
3,600
|
Capex
1 |
177
|
240
|
336
|
807
|
976
|
709
|
730
|
757
|
Capex/omzet
|
16,91%
|
8,22%
|
7,69%
|
8,11%
|
7,84%
|
5,42%
|
4,89%
|
4,49%
|
Datum van publicatie
|
26/02/19
|
3/03/20
|
2/03/21
|
1/03/22
|
7/03/23
|
4/03/24
|
-
|
-
|
Laatste slotkoers
62,86
USD Gemiddelde koersdoel
68,01
USD Spread / Gemiddelde doel +8,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +55,21% | 35,63 mld. | | +5,58% | 82,93 mld. | | +3,69% | 76,85 mld. | | -14,62% | 53,04 mld. | | -24,56% | 46,55 mld. | | +31,16% | 50,15 mld. | | +17,75% | 41,41 mld. | | -10,24% | 24,64 mld. | | -21,24% | 23,04 mld. | | +10,19% | 19,56 mld. |
Software - Andere
|