Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43,13
USD
|
+1,70%
|
|
+5,09%
|
-23,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.517
|
30.611
|
16.159
|
7.593
|
13.446
|
10.281
|
-
|
-
|
Bedrijfswaarde
1 |
9.608
|
28.973
|
17.873
|
5.928
|
12.336
|
9.482
|
8.597
|
8.026
|
K/w-verhouding
|
-30,9
x
|
-189
x
|
-29,5
x
|
-70,9
x
|
-83,4
x
|
-149
x
|
179
x
|
39,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,47
x
|
9,17
x
|
1,98
x
|
1,23
x
|
6,91
x
|
4,72
x
|
4,15
x
|
3,66
x
|
Bedrijfswaarde/omzet
|
3,5
x
|
8,68
x
|
2,19
x
|
0,96
x
|
6,34
x
|
4,35
x
|
3,47
x
|
2,86
x
|
Bedrijfswaarde/EBITDA
|
247
x
|
84,5
x
|
91,9
x
|
10,1
x
|
31,5
x
|
19,8
x
|
13,4
x
|
9,45
x
|
Bedrijfswaarde/FCF
|
-14,1
x
|
91,4
x
|
-5,5
x
|
1,35
x
|
56,3
x
|
32,8
x
|
17,3
x
|
12,6
x
|
FCF Yield
|
-7,07%
|
1,09%
|
-18,2%
|
74%
|
1,78%
|
3,05%
|
5,78%
|
7,92%
|
Price to Book
|
2,78
x
|
6,9
x
|
-
|
1,63
x
|
2,93
x
|
2,24
x
|
2,06
x
|
1,82
x
|
Aantal aandelen (in duizenden)
|
207.453
|
232.673
|
254.804
|
237.727
|
233.603
|
236.174
|
-
|
-
|
Referentieprijs
2 |
45,74
|
135,9
|
62,22
|
31,21
|
56,72
|
43,13
|
43,13
|
43,13
|
Datum van publicatie
|
19/02/20
|
10/02/21
|
10/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.743
|
3.340
|
8.147
|
6.184
|
1.945
|
2.178
|
2.478
|
2.810
|
EBITDA
1 |
38,88
|
343
|
194,6
|
587
|
391
|
478,5
|
643,4
|
849,8
|
Bedrijfsresultaat (EBIT)
1 |
-247,5
|
-41,39
|
-327,7
|
-59
|
-270
|
-163,6
|
-32,53
|
202,2
|
Operationele Marge
|
-9,02%
|
-1,24%
|
-4,02%
|
-0,95%
|
-13,88%
|
-7,51%
|
-1,31%
|
7,2%
|
Resultaat voor belastingen (EBT)
1 |
-309,6
|
-169,6
|
-526,5
|
-95
|
-154
|
-92,27
|
39,66
|
305,6
|
Nettowinst (verlies)
1 |
-305,4
|
-162,1
|
-527,8
|
-101
|
-158
|
-83,07
|
60,65
|
265,9
|
Nettomarge
|
-11,13%
|
-4,85%
|
-6,48%
|
-1,63%
|
-8,12%
|
-3,81%
|
2,45%
|
9,46%
|
WPA
2 |
-1,480
|
-0,7200
|
-2,110
|
-0,4400
|
-0,6800
|
-0,2901
|
0,2414
|
1,102
|
Free Cash Flow
1 |
-679,2
|
317,1
|
-3.250
|
4.389
|
219
|
289,2
|
496,8
|
636
|
FCF-marge
|
-24,76%
|
9,49%
|
-39,89%
|
70,97%
|
11,26%
|
13,28%
|
20,05%
|
22,63%
|
Kasstroomconversie (ebitda)
|
-
|
92,44%
|
-
|
747,7%
|
56,01%
|
60,43%
|
77,21%
|
74,84%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
819,17%
|
239,2%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/02/20
|
10/02/21
|
10/02/22
|
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 |
1.737
|
3.882
|
4.257
|
1.009
|
483
|
435
|
469
|
506
|
496
|
474
|
507
|
560
|
562,4
|
546,5
|
578,5
|
EBITDA
1 |
-168,7
|
-0,434
|
220
|
164
|
130
|
73
|
104
|
111
|
107
|
69
|
102,9
|
131,4
|
131,8
|
112,9
|
141,2
|
Bedrijfsresultaat (EBIT)
1 |
-281,6
|
-195,4
|
57
|
18
|
-51
|
-83
|
-45
|
-67
|
-53
|
-105
|
-54,52
|
-35,1
|
-30,31
|
-51,61
|
-28,93
|
Operationele Marge
|
-16,22%
|
-5,03%
|
1,34%
|
1,78%
|
-10,56%
|
-19,08%
|
-9,59%
|
-13,24%
|
-10,69%
|
-22,15%
|
-10,75%
|
-6,27%
|
-5,39%
|
-9,44%
|
-5%
|
Resultaat voor belastingen (EBT)
1 |
-339,2
|
-259,4
|
7
|
14
|
-48
|
-68
|
-22
|
-34
|
-28
|
-70
|
-35,63
|
-15,9
|
-9,874
|
-31,85
|
-4,146
|
Nettowinst (verlies)
1 |
-328,2
|
-261,2
|
16
|
8
|
-53
|
-72
|
-22
|
-35
|
-28
|
-73
|
-37,5
|
-18,61
|
-10,09
|
-31,61
|
4,885
|
Nettomarge
|
-18,9%
|
-6,73%
|
0,38%
|
0,79%
|
-10,97%
|
-16,55%
|
-4,69%
|
-6,92%
|
-5,65%
|
-15,4%
|
-7,4%
|
-3,32%
|
-1,79%
|
-5,78%
|
0,84%
|
WPA
2 |
-1,290
|
-1,030
|
0,0600
|
0,0300
|
-0,2200
|
-0,3100
|
-0,0900
|
-0,1500
|
-0,1200
|
-0,3200
|
-0,0994
|
-0,0249
|
0,005020
|
-0,0956
|
0,0181
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/11/21
|
10/02/22
|
5/05/22
|
4/08/22
|
2/11/22
|
15/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
90,8
|
-
|
1.714
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
1.638
|
-
|
1.665
|
1.110
|
799
|
1.683
|
2.254
|
Hefboom (schuld/ebitda)
|
2,335
x
|
-
|
8,809
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-679
|
317
|
-3.250
|
4.389
|
219
|
289
|
497
|
636
|
ROE (netto-inkomsten/eigen vermogen)
|
-6,02%
|
-3,97%
|
-10,5%
|
7,25%
|
6,99%
|
8,38%
|
11,1%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
-5,86%
|
-2,38%
|
-
|
-
|
4,77%
|
6,82%
|
9,37%
|
-
|
Totale activa
1 |
5.212
|
6.809
|
-
|
-
|
-3.314
|
-1.218
|
647,1
|
-
|
Nettoactief per aandeel
2 |
16,40
|
19,70
|
-
|
19,10
|
19,40
|
19,30
|
20,90
|
23,70
|
Cashflow per aandeel
2 |
-2,970
|
1,800
|
-12,70
|
18,60
|
1,520
|
3,060
|
3,250
|
3,580
|
Capex
1 |
67
|
84,9
|
73,3
|
115
|
135
|
135
|
145
|
171
|
Capex/omzet
|
2,44%
|
2,54%
|
0,9%
|
1,86%
|
6,94%
|
6,21%
|
5,83%
|
6,1%
|
Datum van publicatie
|
19/02/20
|
10/02/21
|
10/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
43,13
USD Gemiddelde koersdoel
61,65
USD Spread / Gemiddelde doel +42,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -23,96% | 10,28 mld. | | -6,19% | 26,35 mld. | | -8,51% | 18,19 mld. | | -16,46% | 9,84 mld. | | -3,37% | 8,67 mld. | | -4,57% | 6,73 mld. | | -11,93% | 5,42 mld. | | +34,32% | 4,39 mld. | | -10,00% | 2,23 mld. | | -21,84% | 1,92 mld. |
andere onroerend goed diensten
|