Geschatte realtime
Cboe BZX
18:28:20 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
112,6
USD
|
-1,21%
|
|
-1,84%
|
+13,83%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.345
|
51.081
|
18.953
|
39.379
|
46.600
|
-
|
-
|
Bedrijfswaarde
1 |
40.850
|
47.324
|
15.432
|
35.301
|
41.701
|
40.396
|
37.440
|
K/w-verhouding
|
-19,3
x
|
-107
x
|
-13,3
x
|
-69,6
x
|
821
x
|
96,6
x
|
39,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
15,7
x
|
10,5
x
|
2,88
x
|
4,56
x
|
4,52
x
|
3,88
x
|
3,37
x
|
Bedrijfswaarde/omzet
|
14,2
x
|
9,68
x
|
2,34
x
|
4,09
x
|
4,05
x
|
3,37
x
|
2,71
x
|
Bedrijfswaarde/EBITDA
|
216
x
|
164
x
|
42,7
x
|
29,7
x
|
24,2
x
|
17,6
x
|
12,5
x
|
Bedrijfswaarde/FCF
|
280
x
|
84,1
x
|
80,8
x
|
22,8
x
|
25,5
x
|
18,7
x
|
14,4
x
|
FCF Yield
|
0,36%
|
1,19%
|
1,24%
|
4,39%
|
3,93%
|
5,36%
|
6,93%
|
Price to Book
|
1,89
x
|
10,7
x
|
2,68
x
|
5,71
x
|
6,05
x
|
5,02
x
|
3,93
x
|
Aantal aandelen (in duizenden)
|
317.657
|
343.057
|
388.217
|
398.209
|
408.914
|
-
|
-
|
Referentieprijs
2 |
142,8
|
148,9
|
48,82
|
98,89
|
114,0
|
114,0
|
114,0
|
Datum van publicatie
|
25-02-21
|
16-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
885
|
2.886
|
4.888
|
6.583
|
8.635
|
10.309
|
11.999
|
13.832
|
EBITDA
1 |
-
|
189
|
289
|
361
|
1.190
|
1.720
|
2.297
|
2.995
|
Bedrijfsresultaat (EBIT)
1 |
-
|
69
|
-452
|
-1.124
|
-579
|
-108,4
|
376,7
|
1.160
|
Operationele Marge
|
-
|
2,39%
|
-9,25%
|
-17,07%
|
-6,71%
|
-1,05%
|
3,14%
|
8,39%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-458
|
-463
|
-1.399
|
-534
|
76,36
|
567
|
1.431
|
Nettowinst (verlies)
1 |
-
|
-461
|
-468
|
-1.365
|
-558
|
52,37
|
486,1
|
1.283
|
Nettomarge
|
-
|
-15,97%
|
-9,57%
|
-20,74%
|
-6,46%
|
0,51%
|
4,05%
|
9,27%
|
WPA
2 |
-15,44
|
-7,390
|
-1,390
|
-3,680
|
-1,420
|
0,1389
|
1,180
|
2,857
|
Free Cash Flow
1 |
-
|
146
|
563
|
191
|
1.550
|
1.638
|
2.164
|
2.593
|
FCF-marge
|
-
|
5,06%
|
11,52%
|
2,9%
|
17,95%
|
15,89%
|
18,03%
|
18,75%
|
Kasstroomconversie (ebitda)
|
-
|
77,25%
|
194,81%
|
52,91%
|
130,25%
|
95,22%
|
94,19%
|
86,59%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
3.127,56%
|
445,06%
|
202,19%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-11-20
|
25-02-21
|
16-02-22
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.300
|
1.456
|
1.608
|
1.701
|
1.818
|
2.035
|
2.133
|
2.164
|
2.303
|
2.513
|
2.539
|
2.583
|
2.711
|
2.927
|
2.952
|
EBITDA
1 |
47
|
54
|
103
|
87
|
117
|
204
|
279
|
344
|
363
|
371
|
391,9
|
453,1
|
504,6
|
513,6
|
530
|
Bedrijfsresultaat (EBIT)
1 |
-154
|
-173
|
-273
|
-308
|
-370
|
-171
|
-211
|
-108
|
-89
|
-61
|
-77,04
|
0,0267
|
35,81
|
40,43
|
11,21
|
Operationele Marge
|
-11,85%
|
-11,88%
|
-16,98%
|
-18,11%
|
-20,35%
|
-8,4%
|
-9,89%
|
-4,99%
|
-3,86%
|
-2,43%
|
-3,03%
|
0%
|
1,32%
|
1,38%
|
0,38%
|
Resultaat voor belastingen (EBT)
1 |
-153
|
-167
|
-272
|
-301
|
-659
|
-145
|
-181
|
-69
|
-139
|
-18
|
-33,39
|
43,22
|
81,4
|
88
|
72,38
|
Nettowinst (verlies)
1 |
-155
|
-167
|
-263
|
-295
|
-640
|
-161
|
-170
|
-73
|
-154
|
-23
|
-36,43
|
39,49
|
71,23
|
56,33
|
38,56
|
Nettomarge
|
-11,92%
|
-11,47%
|
-16,36%
|
-17,34%
|
-35,2%
|
-7,91%
|
-7,97%
|
-3,37%
|
-6,69%
|
-0,92%
|
-1,43%
|
1,53%
|
2,63%
|
1,92%
|
1,31%
|
WPA
2 |
-0,4500
|
-0,4800
|
-0,7200
|
-0,7700
|
-1,650
|
-0,4100
|
-0,4400
|
-0,1900
|
-0,3900
|
-0,0600
|
-0,0820
|
0,1012
|
0,1809
|
0,2283
|
0,1827
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
16-02-23
|
04-05-23
|
02-08-23
|
01-11-23
|
15-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
4.495
|
3.757
|
3.521
|
4.078
|
4.898
|
6.204
|
9.160
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
146
|
563
|
191
|
1.550
|
1.638
|
2.164
|
2.593
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-25,5%
|
2,5%
|
-6,01%
|
10,4%
|
17,9%
|
18,9%
|
17,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-11,4%
|
1,78%
|
-4,13%
|
6,81%
|
11,2%
|
13,7%
|
-
|
Totale activa
1 |
-
|
4.043
|
-26.292
|
33.027
|
-8.198
|
468,5
|
3.553
|
-
|
Nettoactief per aandeel
2 |
-
|
75,30
|
13,90
|
18,20
|
17,30
|
18,90
|
22,70
|
29,00
|
Cashflow per aandeel
2 |
-
|
4,040
|
2,050
|
0,9900
|
4,260
|
4,900
|
6,470
|
9,100
|
Capex
1 |
-
|
106
|
129
|
176
|
123
|
275
|
317
|
356
|
Capex/omzet
|
-
|
3,67%
|
2,64%
|
2,67%
|
1,42%
|
2,67%
|
2,64%
|
2,58%
|
Datum van publicatie
|
13-11-20
|
25-02-21
|
16-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
114
USD Gemiddelde koersdoel
134,2
USD Spread / Gemiddelde doel +17,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,83% | 46,6 mld. | | +30,65% | 470 mld. | | +32,54% | 276 mld. | | +4,52% | 135 mld. | | +30,50% | 94,76 mld. | | +61,42% | 61,13 mld. | | +25,78% | 38,08 mld. | | 0,00% | 35,74 mld. | | +12,66% | 29,13 mld. | | +52,87% | 20,16 mld. |
Internetdiensten - Andere
|