Beurs gesloten -
Nasdaq
22:00:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
145,7
USD
|
-1,04%
|
|
-0,45%
|
+6,99%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
87.089
|
104.254
|
54.137
|
87.256
|
92.471
|
-
|
-
|
Bedrijfswaarde
1 |
82.513
|
97.914
|
46.502
|
79.176
|
82.495
|
79.192
|
75.613
|
K/w-verhouding
|
-9,11
x
|
-292
x
|
30,6
x
|
18,8
x
|
32,3
x
|
28,7
x
|
24,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
25,8
x
|
17,4
x
|
6,45
x
|
8,8
x
|
8,28
x
|
7,42
x
|
6,67
x
|
Bedrijfswaarde/omzet
|
24,4
x
|
16,3
x
|
5,54
x
|
7,98
x
|
7,38
x
|
6,36
x
|
5,45
x
|
Bedrijfswaarde/EBITDA
|
-329
x
|
61,4
x
|
16
x
|
21,7
x
|
20,4
x
|
17
x
|
14,2
x
|
Bedrijfswaarde/FCF
|
-124
x
|
45,2
x
|
13,7
x
|
20,6
x
|
19,5
x
|
17,1
x
|
13,3
x
|
FCF Yield
|
-0,81%
|
2,21%
|
7,32%
|
4,85%
|
5,14%
|
5,84%
|
7,53%
|
Price to Book
|
30,3
x
|
21,5
x
|
-
|
11
x
|
9,53
x
|
7,58
x
|
5,55
x
|
Aantal aandelen (in duizenden)
|
593.248
|
626.189
|
633.177
|
640.926
|
634.844
|
-
|
-
|
Referentieprijs
2 |
146,8
|
166,5
|
85,50
|
136,1
|
145,7
|
145,7
|
145,7
|
Datum van publicatie
|
25-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.805
|
3.378
|
5.992
|
8.399
|
9.917
|
11.173
|
12.457
|
13.866
|
EBITDA
1 |
-
|
-250,7
|
1.593
|
2.903
|
3.653
|
4.046
|
4.655
|
5.339
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-3.379
|
429,3
|
1.802
|
1.518
|
2.669
|
3.228
|
3.907
|
Operationele Marge
|
-
|
-100,01%
|
7,17%
|
21,45%
|
15,31%
|
23,89%
|
25,92%
|
28,18%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-4.682
|
-300,2
|
1.989
|
2.102
|
3.409
|
3.899
|
4.632
|
Nettowinst (verlies)
1 |
-
|
-4.585
|
-352
|
1.893
|
4.792
|
2.921
|
3.309
|
3.829
|
Nettomarge
|
-
|
-135,71%
|
-5,88%
|
22,54%
|
48,32%
|
26,15%
|
26,56%
|
27,61%
|
WPA
2 |
-5,180
|
-16,12
|
-0,5700
|
2,790
|
7,240
|
4,516
|
5,083
|
5,893
|
Free Cash Flow
1 |
-
|
-667,1
|
2.164
|
3.405
|
3.837
|
4.237
|
4.627
|
5.695
|
FCF-marge
|
-
|
-19,75%
|
36,12%
|
40,54%
|
38,69%
|
37,92%
|
37,14%
|
41,07%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
135,83%
|
117,28%
|
105,04%
|
104,71%
|
99,39%
|
106,65%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
179,87%
|
80,07%
|
145,03%
|
139,83%
|
148,73%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-08-20
|
25-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
1.532
|
1.509
|
2.104
|
2.884
|
1.902
|
1.818
|
2.484
|
3.397
|
2.218
|
2.142
|
2.724
|
3.828
|
2.490
|
2.367
|
3.040
|
EBITDA
1 |
333,4
|
229,1
|
711,2
|
1.457
|
506
|
262
|
819
|
1.834
|
738
|
424
|
858,5
|
2.004
|
781,2
|
457,1
|
1.007
|
Bedrijfsresultaat (EBIT)
1 |
75,57
|
-5,131
|
368,8
|
1.203
|
235
|
-5
|
523
|
1.496
|
-496
|
101
|
506,4
|
1.662
|
433,2
|
125,9
|
637,2
|
Operationele Marge
|
4,93%
|
-0,34%
|
17,53%
|
41,72%
|
12,36%
|
-0,28%
|
21,05%
|
44,04%
|
-22,36%
|
4,72%
|
18,59%
|
43,4%
|
17,4%
|
5,32%
|
20,96%
|
Resultaat voor belastingen (EBT)
1 |
72,22
|
-8,086
|
383,1
|
1.270
|
344
|
130
|
676
|
1.679
|
-383
|
293
|
692,3
|
1.833
|
625,2
|
267,8
|
775,9
|
Nettowinst (verlies)
1 |
54,5
|
-18,79
|
378,8
|
1.214
|
319
|
117
|
650
|
4.374
|
-349
|
264
|
593,9
|
1.577
|
535,9
|
233,6
|
693,5
|
Nettomarge
|
3,56%
|
-1,25%
|
18%
|
42,1%
|
16,77%
|
6,44%
|
26,17%
|
128,76%
|
-15,73%
|
12,32%
|
21,8%
|
41,19%
|
21,52%
|
9,87%
|
22,82%
|
WPA
2 |
0,0800
|
-0,0300
|
0,5600
|
1,790
|
0,4800
|
0,1800
|
0,9800
|
6,630
|
-0,5500
|
0,4100
|
0,9001
|
2,419
|
0,8214
|
0,3599
|
1,065
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
14-02-23
|
09-05-23
|
03-08-23
|
01-11-23
|
13-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
4.576
|
6.340
|
7.635
|
8.080
|
9.976
|
13.279
|
16.859
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-667
|
2.164
|
3.405
|
3.837
|
4.237
|
4.627
|
5.695
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-438%
|
-9,17%
|
36,6%
|
69,8%
|
35,5%
|
31,6%
|
26,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-48,8%
|
-2,91%
|
12,7%
|
26,1%
|
14,2%
|
14,4%
|
12,2%
|
Totale activa
1 |
-
|
9.401
|
12.100
|
14.873
|
18.342
|
20.562
|
23.044
|
31.383
|
Nettoactief per aandeel
2 |
-
|
4,840
|
7,750
|
-
|
12,30
|
15,30
|
19,20
|
26,30
|
Cashflow per aandeel
2 |
-
|
-2,210
|
3,560
|
5,040
|
5,870
|
6,120
|
6,960
|
6,380
|
Capex
1 |
-
|
37,4
|
25,3
|
25
|
47
|
55,4
|
65,3
|
72,3
|
Capex/omzet
|
-
|
1,11%
|
0,42%
|
0,3%
|
0,47%
|
0,5%
|
0,52%
|
0,52%
|
Datum van publicatie
|
19-08-20
|
25-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
145,7
USD Gemiddelde koersdoel
152,6
USD Spread / Gemiddelde doel +4,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,99% | 92,47 mld. | | +34,40% | 470 mld. | | +27,57% | 268 mld. | | +6,66% | 137 mld. | | +32,61% | 96,16 mld. | | +61,15% | 60,06 mld. | | +18,75% | 48,02 mld. | | +24,94% | 37,9 mld. | | +0,13% | 35,73 mld. | | +15,50% | 29,23 mld. |
Internetdiensten - Andere
|