Geschatte realtime
Cboe BZX
18:01:14 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,73
USD
|
0,00%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
50.731
|
89.952
|
81.349
|
49.322
|
126.702
|
141.098
|
-
|
-
|
Bedrijfswaarde
1 |
45.125
|
90.685
|
86.330
|
54.276
|
130.754
|
140.494
|
134.133
|
123.885
|
K/w-verhouding
|
-4,37
x
|
-13,2
x
|
-161
x
|
-5,33
x
|
70,8
x
|
55
x
|
32,9
x
|
23,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,59
x
|
8,08
x
|
4,66
x
|
1,55
x
|
3,4
x
|
3,25
x
|
2,81
x
|
2,43
x
|
Bedrijfswaarde/omzet
|
3,19
x
|
8,14
x
|
4,95
x
|
1,7
x
|
3,51
x
|
3,24
x
|
2,67
x
|
2,13
x
|
Bedrijfswaarde/EBITDA
|
-16,6
x
|
-35,9
x
|
-112
x
|
31,7
x
|
32,3
x
|
22,6
x
|
16
x
|
11,5
x
|
Bedrijfswaarde/FCF
|
-9,19
x
|
-27
x
|
-116
x
|
139
x
|
38,9
x
|
26,1
x
|
18,9
x
|
13,8
x
|
FCF Yield
|
-10,9%
|
-3,71%
|
-0,86%
|
0,72%
|
2,57%
|
3,83%
|
5,3%
|
7,26%
|
Price to Book
|
2,62
x
|
7,29
x
|
5,65
x
|
6,76
x
|
-
|
9,07
x
|
7
x
|
5,17
x
|
Aantal aandelen (in duizenden)
|
1.705.815
|
1.763.768
|
1.940.118
|
1.994.407
|
2.057.858
|
2.081.391
|
-
|
-
|
Referentieprijs
2 |
29,74
|
51,00
|
41,93
|
24,73
|
61,57
|
67,79
|
67,79
|
67,79
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.147
|
11.139
|
17.455
|
31.877
|
37.281
|
43.387
|
50.256
|
58.146
|
EBITDA
1 |
-2.725
|
-2.528
|
-774
|
1.713
|
4.052
|
6.228
|
8.382
|
10.773
|
Bedrijfsresultaat (EBIT)
1 |
-8.596
|
-4.863
|
-3.834
|
-1.832
|
1.110
|
3.378
|
5.372
|
7.666
|
Operationele Marge
|
-60,76%
|
-43,66%
|
-21,97%
|
-5,75%
|
2,98%
|
7,78%
|
10,69%
|
13,18%
|
Resultaat voor belastingen (EBT)
1 |
-8.433
|
-6.946
|
-1.025
|
-9.426
|
2.321
|
3.106
|
5.155
|
7.262
|
Nettowinst (verlies)
1 |
-8.506
|
-6.768
|
-496
|
-9.141
|
1.887
|
2.647
|
4.526
|
5.997
|
Nettomarge
|
-60,13%
|
-60,76%
|
-2,84%
|
-28,68%
|
5,06%
|
6,1%
|
9,01%
|
10,31%
|
WPA
2 |
-6,810
|
-3,860
|
-0,2600
|
-4,640
|
0,8700
|
1,233
|
2,064
|
2,939
|
Free Cash Flow
1 |
-4.909
|
-3.361
|
-743
|
390
|
3.362
|
5.388
|
7.115
|
8.990
|
FCF-marge
|
-34,7%
|
-30,17%
|
-4,26%
|
1,22%
|
9,02%
|
12,42%
|
14,16%
|
15,46%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
22,77%
|
82,97%
|
86,51%
|
84,89%
|
83,45%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
178,17%
|
203,56%
|
157,22%
|
149,89%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
4.845
|
5.778
|
6.854
|
8.073
|
8.343
|
8.607
|
8.823
|
9.230
|
9.292
|
9.936
|
10.093
|
10.665
|
10.992
|
11.648
|
11.908
|
EBITDA
1 |
8
|
86
|
168
|
364
|
516
|
665
|
761
|
916
|
1.092
|
1.283
|
1.318
|
1.485
|
1.613
|
1.815
|
1.843
|
Bedrijfsresultaat (EBIT)
1 |
-572
|
-550
|
-482
|
-713
|
-495
|
-142
|
-262
|
326
|
394
|
652
|
615,5
|
772,9
|
915,1
|
1.110
|
1.161
|
Operationele Marge
|
-11,81%
|
-9,52%
|
-7,03%
|
-8,83%
|
-5,93%
|
-1,65%
|
-2,97%
|
3,53%
|
4,24%
|
6,56%
|
6,1%
|
7,25%
|
8,32%
|
9,53%
|
9,75%
|
Resultaat voor belastingen (EBT)
1 |
-2.527
|
791
|
-6.168
|
-2.556
|
-1.176
|
474
|
-138
|
455
|
176
|
1.828
|
548,8
|
725,6
|
871,4
|
1.067
|
1.075
|
Nettowinst (verlies)
1 |
-2.424
|
892
|
-5.930
|
-2.601
|
-1.206
|
595
|
-157
|
394
|
221
|
1.429
|
469,9
|
620,9
|
754,7
|
897,1
|
986,1
|
Nettomarge
|
-50,03%
|
15,44%
|
-86,52%
|
-32,22%
|
-14,46%
|
6,91%
|
-1,78%
|
4,27%
|
2,38%
|
14,38%
|
4,66%
|
5,82%
|
6,87%
|
7,7%
|
8,28%
|
WPA
2 |
-1,280
|
0,4400
|
-3,030
|
-1,330
|
-0,6100
|
0,2900
|
-0,0800
|
0,1800
|
0,1000
|
0,6600
|
0,2198
|
0,2878
|
0,3456
|
0,4161
|
0,4514
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
9/02/22
|
4/05/22
|
2/08/22
|
1/11/22
|
8/02/23
|
2/05/23
|
1/08/23
|
7/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
733
|
4.981
|
4.954
|
4.052
|
-
|
-
|
-
|
Nettokaspositie
1 |
5.606
|
-
|
-
|
-
|
-
|
603
|
6.965
|
17.213
|
Hefboom (schuld/ebitda)
|
-
|
-0,29
x
|
-6,435
x
|
2,892
x
|
1
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-4.909
|
-3.361
|
-743
|
390
|
3.362
|
5.388
|
7.115
|
8.990
|
ROE (netto-inkomsten/eigen vermogen)
|
-66,7%
|
-51,2%
|
-3,71%
|
-83,9%
|
20,3%
|
18,4%
|
23,4%
|
25,4%
|
ROA (netto-inkomsten/totale activa)
|
-30,5%
|
-20,8%
|
-1,38%
|
-12,9%
|
5,33%
|
6,76%
|
9,86%
|
9,35%
|
Totale activa
1 |
27.875
|
32.507
|
36.012
|
70.883
|
35.404
|
39.132
|
45.909
|
64.144
|
Nettoactief per aandeel
2 |
11,40
|
7,000
|
7,420
|
3,660
|
-
|
7,480
|
9,680
|
13,10
|
Cashflow per aandeel
2 |
-3,460
|
-1,570
|
-0,2400
|
0,3300
|
1,710
|
2,850
|
3,870
|
-
|
Capex
1 |
588
|
616
|
298
|
252
|
223
|
282
|
320
|
340
|
Capex/omzet
|
4,16%
|
5,53%
|
1,71%
|
0,79%
|
0,6%
|
0,65%
|
0,64%
|
0,58%
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
67,79
USD Gemiddelde koersdoel
86,76
USD Spread / Gemiddelde doel +27,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,75% | 413 mld. | | +15,41% | 238 mld. | | +13,99% | 99,21 mld. | | +21,14% | 83,41 mld. | | +53,82% | 56,64 mld. | | +12,04% | 51,49 mld. | | +15,33% | 34,27 mld. | | +9,02% | 27,63 mld. | | +58,00% | 19,97 mld. |
Internetdiensten - Andere
|