Beurs gesloten -
OTC Markets
20:22:41 24-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,27
USD
|
+0,89%
|
|
-.--%
|
-8,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.357
|
84.653
|
88.462
|
32.060
|
31.624
|
19.592
|
-
|
-
|
Bedrijfswaarde
1 |
16.316
|
82.664
|
99.122
|
41.222
|
39.611
|
26.327
|
24.646
|
23.369
|
K/w-verhouding
|
56,6
x
|
183
x
|
93,6
x
|
-6,43
x
|
750
x
|
90,9
x
|
23,5
x
|
17,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,05
x
|
10,6
x
|
5,47
x
|
1,16
x
|
1,1
x
|
0,67
x
|
0,62
x
|
0,6
x
|
Bedrijfswaarde/omzet
|
3,24
x
|
10,3
x
|
6,13
x
|
1,49
x
|
1,38
x
|
0,89
x
|
0,78
x
|
0,71
x
|
Bedrijfswaarde/EBITDA
|
28,4
x
|
90,6
x
|
75
x
|
13,2
x
|
10,9
x
|
7,07
x
|
5,8
x
|
5,22
x
|
Bedrijfswaarde/FCF
|
60,1
x
|
245
x
|
2.418
x
|
22,1
x
|
34,2
x
|
15,3
x
|
11,8
x
|
9,78
x
|
FCF Yield
|
1,66%
|
0,41%
|
0,04%
|
4,52%
|
2,93%
|
6,53%
|
8,5%
|
10,2%
|
Price to Book
|
7,69
x
|
11,3
x
|
2,6
x
|
0,93
x
|
0,94
x
|
0,55
x
|
0,54
x
|
0,53
x
|
Aantal aandelen (in duizenden)
|
536.021
|
631.737
|
768.569
|
838.602
|
843.070
|
843.746
|
-
|
-
|
Referentieprijs
2 |
28,65
|
134,0
|
115,1
|
38,23
|
37,51
|
23,22
|
23,22
|
23,22
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.036
|
8.023
|
16.177
|
27.722
|
28.745
|
29.421
|
31.599
|
32.729
|
EBITDA
1 |
573,5
|
912,5
|
1.322
|
3.124
|
3.637
|
3.726
|
4.248
|
4.480
|
Bedrijfsresultaat (EBIT)
1 |
523,6
|
844,8
|
1.161
|
2.731
|
3.122
|
3.032
|
3.506
|
4.019
|
Operationele Marge
|
10,4%
|
10,53%
|
7,18%
|
9,85%
|
10,86%
|
10,31%
|
11,1%
|
12,28%
|
Resultaat voor belastingen (EBT)
1 |
355
|
379,4
|
1.197
|
-4.775
|
-152
|
466,5
|
1.185
|
1.573
|
Nettowinst (verlies)
1 |
274,5
|
442,5
|
881
|
-4.943
|
42
|
301,3
|
830,2
|
1.074
|
Nettomarge
|
5,45%
|
5,52%
|
5,45%
|
-17,83%
|
0,15%
|
1,02%
|
2,63%
|
3,28%
|
WPA
2 |
0,5060
|
0,7320
|
1,230
|
-5,950
|
0,0500
|
0,2555
|
0,9892
|
1,300
|
Free Cash Flow
1 |
271,3
|
337,6
|
41
|
1.865
|
1.159
|
1.718
|
2.094
|
2.389
|
FCF-marge
|
5,39%
|
4,21%
|
0,25%
|
6,73%
|
4,03%
|
5,84%
|
6,63%
|
7,3%
|
Kasstroomconversie (ebitda)
|
47,31%
|
36,99%
|
3,1%
|
59,7%
|
31,87%
|
46,12%
|
49,3%
|
53,33%
|
Kasstroomconversie (nettowinst)
|
98,83%
|
76,28%
|
4,65%
|
-
|
2.759,52%
|
570,43%
|
252,25%
|
222,39%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
5.207
|
6.550
|
6.615
|
7.196
|
7.361
|
6.927
|
7.021
|
7.265
|
7.532
|
6.792
|
7.172
|
7.531
|
7.920
|
EBITDA
1 |
471
|
760
|
503
|
901
|
960
|
834
|
865
|
943
|
996
|
794
|
894
|
987
|
1.083
|
Bedrijfsresultaat (EBIT)
1 |
393
|
647
|
390
|
774
|
919
|
725
|
747
|
806
|
844
|
658
|
656,5
|
749,9
|
779,3
|
Operationele Marge
|
7,55%
|
9,88%
|
5,9%
|
10,76%
|
12,48%
|
10,47%
|
10,64%
|
11,09%
|
11,21%
|
9,69%
|
9,15%
|
9,96%
|
9,84%
|
Resultaat voor belastingen (EBT)
1 |
603
|
111
|
-47
|
-4.673
|
-166
|
-75
|
-25
|
-26
|
-26
|
40
|
45
|
159
|
255
|
Nettowinst (verlies)
1 |
427
|
88
|
-40
|
-4.765
|
-226
|
-78
|
-70
|
46
|
145
|
-89
|
27,04
|
67,94
|
169,6
|
Nettomarge
|
8,2%
|
1,34%
|
-0,6%
|
-66,22%
|
-3,07%
|
-1,13%
|
-1%
|
0,63%
|
1,93%
|
-1,31%
|
0,38%
|
0,9%
|
2,14%
|
WPA
2 |
-
|
0,1100
|
-0,0500
|
-5,690
|
-0,2700
|
-0,0900
|
-0,0800
|
0,0500
|
0,1700
|
-0,1100
|
0,005540
|
0,0789
|
0,1715
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/02/22
|
28/04/22
|
21/07/22
|
20/10/22
|
16/02/23
|
27/04/23
|
21/07/23
|
7/11/23
|
15/02/24
|
7/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
959
|
-
|
10.660
|
9.162
|
7.987
|
6.735
|
5.054
|
3.777
|
Nettokaspositie
1 |
-
|
1.989
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,672
x
|
-
|
8,064
x
|
2,933
x
|
2,196
x
|
1,808
x
|
1,19
x
|
0,8431
x
|
Free Cash Flow
1 |
271
|
338
|
41
|
1.865
|
1.159
|
1.719
|
2.094
|
2.389
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
9,31%
|
5,99%
|
-14,4%
|
0,12%
|
0,46%
|
2,39%
|
2,98%
|
ROA (netto-inkomsten/totale activa)
|
-
|
5,32%
|
3,62%
|
-8,64%
|
0,08%
|
-
|
1,3%
|
2,6%
|
Totale activa
1 |
-
|
8.313
|
24.339
|
57.211
|
55.191
|
-
|
63.859
|
41.324
|
Nettoactief per aandeel
2 |
3,730
|
11,90
|
44,30
|
41,10
|
40,00
|
41,90
|
42,90
|
43,90
|
Cashflow per aandeel
2 |
0,6000
|
0,7500
|
0,4400
|
3,020
|
2,110
|
3,200
|
4,000
|
-
|
Capex
1 |
56
|
116
|
277
|
643
|
629
|
684
|
732
|
766
|
Capex/omzet
|
1,11%
|
1,45%
|
1,71%
|
2,32%
|
2,19%
|
2,32%
|
2,32%
|
2,34%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
23,29
SEK Gemiddelde koersdoel
40,56
SEK Spread / Gemiddelde doel +74,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,53% | 248 mld. | | -3,22% | 28,53 mld. | | -20,79% | 13,15 mld. | | +1,17% | 12,43 mld. | | -25,28% | 5,49 mld. | | +46,33% | 4,04 mld. | | +34,43% | 3,23 mld. | | -7,28% | 3,16 mld. | | -44,20% | 2,93 mld. |
Cloud Computing Diensten
|