Beurs gesloten -
Nasdaq
22:30:01 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40,69
USD
|
+2,13%
|
|
-6,82%
|
-29,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.517
|
30.611
|
16.159
|
7.593
|
13.446
|
9.572
|
-
|
-
|
Bedrijfswaarde
1 |
9.608
|
28.973
|
17.873
|
5.928
|
12.336
|
8.420
|
7.979
|
7.417
|
K/w-verhouding
|
-30,9
x
|
-189
x
|
-29,5
x
|
-70,9
x
|
-83,4
x
|
-84,1
x
|
387
x
|
43,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,47
x
|
9,17
x
|
1,98
x
|
1,23
x
|
6,91
x
|
4,44
x
|
3,9
x
|
3,42
x
|
Bedrijfswaarde/omzet
|
3,5
x
|
8,68
x
|
2,19
x
|
0,96
x
|
6,34
x
|
3,91
x
|
3,25
x
|
2,65
x
|
Bedrijfswaarde/EBITDA
|
247
x
|
84,5
x
|
91,9
x
|
10,1
x
|
31,5
x
|
18,6
x
|
13
x
|
9,27
x
|
Bedrijfswaarde/FCF
|
-14,1
x
|
91,4
x
|
-5,5
x
|
1,35
x
|
56,3
x
|
32,4
x
|
18,2
x
|
12,9
x
|
FCF Yield
|
-7,07%
|
1,09%
|
-18,2%
|
74%
|
1,78%
|
3,09%
|
5,51%
|
7,73%
|
Price to Book
|
2,78
x
|
6,9
x
|
-
|
1,63
x
|
2,93
x
|
2,02
x
|
1,92
x
|
1,74
x
|
Aantal aandelen (in duizenden)
|
207.453
|
232.673
|
254.804
|
237.727
|
233.603
|
236.186
|
-
|
-
|
Referentieprijs
2 |
45,74
|
135,9
|
62,22
|
31,21
|
56,72
|
40,07
|
40,07
|
40,07
|
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
|
2.155
|
2.456
|
2.800
|
EBITDA
1 |
38,88
|
343
|
194,6
|
587
|
391
|
453,2
|
615,2
|
800,4
|
Bedrijfsresultaat (EBIT)
1 |
-247,5
|
-41,39
|
-327,7
|
-59
|
-270
|
-210,4
|
-67,34
|
169,6
|
Operationele Marge
|
-9,02%
|
-1,24%
|
-4,02%
|
-0,95%
|
-13,88%
|
-9,76%
|
-2,74%
|
6,06%
|
Resultaat voor belastingen (EBT)
1 |
-309,6
|
-169,6
|
-526,5
|
-95
|
-154
|
-121,1
|
21,81
|
238,9
|
Nettowinst (verlies)
1 |
-305,4
|
-162,1
|
-527,8
|
-101
|
-158
|
-123,6
|
27,02
|
246,2
|
Nettomarge
|
-11,13%
|
-4,85%
|
-6,48%
|
-1,63%
|
-8,12%
|
-5,73%
|
1,1%
|
8,79%
|
WPA
2 |
-1,480
|
-0,7200
|
-2,110
|
-0,4400
|
-0,6800
|
-0,4766
|
0,1036
|
0,9250
|
Free Cash Flow
1 |
-679,2
|
317,1
|
-3.250
|
4.389
|
219
|
260
|
439,6
|
573
|
FCF-marge
|
-24,76%
|
9,49%
|
-39,89%
|
70,97%
|
11,26%
|
12,06%
|
17,9%
|
20,46%
|
Kasstroomconversie (ebitda)
|
-
|
92,44%
|
-
|
747,7%
|
56,01%
|
57,38%
|
71,45%
|
71,59%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
1.626,64%
|
232,77%
|
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 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
|
2025 Q2
|
---|
Omzet
1 |
3.882
|
4.257
|
1.009
|
483
|
435
|
469
|
506
|
496
|
474
|
529
|
536,6
|
553,3
|
536,5
|
588,1
|
620,8
|
EBITDA
1 |
-0,434
|
220
|
164
|
130
|
73
|
104
|
111
|
107
|
69
|
125
|
97,67
|
121,3
|
109,4
|
153,3
|
155,3
|
Bedrijfsresultaat (EBIT)
1 |
-195,4
|
57
|
18
|
-51
|
-83
|
-45
|
-67
|
-53
|
-105
|
-45
|
-67,76
|
-43,5
|
-54,96
|
-17,26
|
-29,91
|
Operationele Marge
|
-5,03%
|
1,34%
|
1,78%
|
-10,56%
|
-19,08%
|
-9,59%
|
-13,24%
|
-10,69%
|
-22,15%
|
-8,51%
|
-12,63%
|
-7,86%
|
-10,24%
|
-2,93%
|
-4,82%
|
Resultaat voor belastingen (EBT)
1 |
-259,4
|
7
|
14
|
-48
|
-68
|
-22
|
-34
|
-28
|
-70
|
-21
|
-53,24
|
-24,75
|
-36,26
|
5,077
|
-5,642
|
Nettowinst (verlies)
1 |
-261,2
|
16
|
8
|
-53
|
-72
|
-22
|
-35
|
-28
|
-73
|
-23
|
-50,86
|
-22,19
|
-34,88
|
7,234
|
-2,152
|
Nettomarge
|
-6,73%
|
0,38%
|
0,79%
|
-10,97%
|
-16,55%
|
-4,69%
|
-6,92%
|
-5,65%
|
-15,4%
|
-4,35%
|
-9,48%
|
-4,01%
|
-6,5%
|
1,23%
|
-0,35%
|
WPA
2 |
-1,030
|
0,0600
|
0,0300
|
-0,2200
|
-0,3100
|
-0,0900
|
-0,1500
|
-0,1200
|
-0,3200
|
-0,1000
|
-0,1861
|
-0,0712
|
-0,1345
|
0,0480
|
-0,0104
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
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
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
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
|
1.152
|
1.593
|
2.155
|
Hefboom (schuld/ebitda)
|
2,335
x
|
-
|
8,809
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-679
|
317
|
-3.250
|
4.389
|
219
|
260
|
440
|
573
|
ROE (netto-inkomsten/eigen vermogen)
|
-6,02%
|
-3,97%
|
-10,5%
|
7,25%
|
6,99%
|
7,51%
|
9,62%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
-5,86%
|
-2,38%
|
-
|
-
|
4,77%
|
5,7%
|
8,2%
|
-
|
Totale activa
1 |
5.212
|
6.809
|
-
|
-
|
-3.314
|
-2.168
|
329,5
|
-
|
Nettoactief per aandeel
2 |
16,40
|
19,70
|
-
|
19,10
|
19,40
|
19,80
|
20,90
|
23,00
|
Cashflow per aandeel
2 |
-2,970
|
1,800
|
-12,70
|
18,60
|
1,520
|
2,000
|
3,050
|
3,510
|
Capex
1 |
67
|
84,9
|
73,3
|
115
|
135
|
153
|
145
|
172
|
Capex/omzet
|
2,44%
|
2,54%
|
0,9%
|
1,86%
|
6,94%
|
7,11%
|
5,9%
|
6,14%
|
Datum van publicatie
|
19/02/20
|
10/02/21
|
10/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,07
USD Gemiddelde koersdoel
53,78
USD Spread / Gemiddelde doel +34,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,96% | 26,13 mld. | | +7,77% | 21,27 mld. | | -17,72% | 9,77 mld. | | -1,76% | 8,81 mld. | | -4,57% | 6,73 mld. | | -11,95% | 5,42 mld. | | +48,05% | 4,83 mld. | | -7,22% | 2,3 mld. | | -12,63% | 2,15 mld. |
andere onroerend goed diensten
|