Vertraagde tijd
Nasdaq
21:56:25 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,025
USD
|
-0,28%
|
|
+8,60%
|
-1,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
52.437
|
114.194
|
55.988
|
27.101
|
12.334
|
12.751
|
-
|
-
|
Bedrijfswaarde
1 |
62.816
|
120.702
|
81.781
|
27.101
|
18.977
|
51.702
|
54.363
|
55.127
|
K/w-verhouding
|
-99,7
x
|
-130
x
|
-41,4
x
|
-17,2
x
|
-2,73
x
|
-7,78
x
|
-11
x
|
-53,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
12,7
x
|
19,9
x
|
7,16
x
|
2,91
x
|
1,24
x
|
1,12
x
|
0,98
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
15,2
x
|
21
x
|
10,5
x
|
2,91
x
|
1,91
x
|
4,53
x
|
4,17
x
|
3,67
x
|
Bedrijfswaarde/EBITDA
|
34,4
x
|
45
x
|
22,1
x
|
6,37
x
|
4,1
x
|
10,3
x
|
9,35
x
|
8,22
x
|
Bedrijfswaarde/FCF
|
-14,7
x
|
-13,3
x
|
-9,63
x
|
-3,72
x
|
-4,8
x
|
-13
x
|
-18,7
x
|
37,2
x
|
FCF Yield
|
-6,78%
|
-7,5%
|
-10,4%
|
-26,8%
|
-20,8%
|
-7,7%
|
-5,35%
|
2,69%
|
Price to Book
|
4,81
x
|
3,74
x
|
2,22
x
|
-
|
-
|
0,6
x
|
0,64
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
146.031
|
186.897
|
186.898
|
190.554
|
190.554
|
194.398
|
-
|
-
|
Referentieprijs
2 |
359,1
|
611,0
|
299,6
|
142,2
|
64,73
|
65,59
|
65,59
|
65,59
|
Datum van publicatie
|
19-03-20
|
10-03-21
|
22-03-22
|
15-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.122
|
5.739
|
7.819
|
9.326
|
9.957
|
11.407
|
13.034
|
15.016
|
EBITDA
1 |
1.824
|
2.681
|
3.703
|
4.251
|
4.624
|
5.013
|
5.815
|
6.710
|
Bedrijfsresultaat (EBIT)
1 |
479,8
|
672,9
|
569,5
|
551,8
|
554,7
|
747,6
|
1.113
|
1.848
|
Operationele Marge
|
11,64%
|
11,73%
|
7,28%
|
5,92%
|
5,57%
|
6,55%
|
8,54%
|
12,31%
|
Resultaat voor belastingen (EBT)
1 |
-426,4
|
-548,4
|
-948,8
|
-989,9
|
-4.300
|
-1.390
|
-1.188
|
-449,4
|
Nettowinst (verlies)
1 |
-500,2
|
-737,7
|
-1.314
|
-1.510
|
-4.344
|
-1.588
|
-1.243
|
-578,5
|
Nettomarge
|
-12,13%
|
-12,85%
|
-16,81%
|
-16,19%
|
-43,63%
|
-13,92%
|
-9,54%
|
-3,85%
|
WPA
2 |
-3,600
|
-4,710
|
-7,230
|
-8,250
|
-23,67
|
-8,432
|
-5,939
|
-1,224
|
Free Cash Flow
1 |
-4.259
|
-9.057
|
-8.491
|
-7.276
|
-3.957
|
-3.983
|
-2.908
|
1.483
|
FCF-marge
|
-103,32%
|
-157,82%
|
-108,6%
|
-78,03%
|
-39,74%
|
-34,92%
|
-22,31%
|
9,88%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,1%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-03-20
|
10-03-21
|
22-03-22
|
15-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
2.187
|
2.244
|
2.310
|
4.554
|
2.368
|
2.404
|
2.409
|
2.472
|
2.519
|
2.556
|
-
|
2.787
|
2.921
|
3.043
|
3.070
|
3.213
|
EBITDA
1 |
1.027
|
1.051
|
1.062
|
2.113
|
1.067
|
1.071
|
1.130
|
1.235
|
1.126
|
1.133
|
-
|
1.274
|
1.283
|
1.305
|
1.441
|
1.523
|
Bedrijfsresultaat (EBIT)
1 |
152
|
135,4
|
133,1
|
-
|
147
|
136,3
|
154,6
|
244,2
|
80,68
|
75,23
|
-
|
220,7
|
143,6
|
130,8
|
222,6
|
334,9
|
Operationele Marge
|
6,95%
|
6,03%
|
5,76%
|
-
|
6,21%
|
5,67%
|
6,42%
|
9,88%
|
3,2%
|
2,94%
|
-
|
7,92%
|
4,92%
|
4,3%
|
7,25%
|
10,42%
|
Resultaat voor belastingen (EBT)
1 |
-250,6
|
-301,3
|
-316,5
|
-
|
-272,3
|
-99,86
|
-311
|
-200
|
-399,9
|
-3.389
|
-
|
-320,4
|
-409,6
|
-422,3
|
-318,5
|
-206,3
|
Nettowinst (verlies)
1 |
-350,7
|
-574,5
|
-387,9
|
-
|
-353,1
|
-194,4
|
-489,2
|
-239,9
|
-434,9
|
-3.180
|
-
|
-231,4
|
-272,7
|
-889
|
-395,8
|
-262,3
|
Nettomarge
|
-16,03%
|
-25,6%
|
-16,79%
|
-
|
-14,92%
|
-8,09%
|
-20,31%
|
-9,7%
|
-17,27%
|
-124,37%
|
-
|
-8,3%
|
-9,33%
|
-29,21%
|
-12,89%
|
-8,16%
|
WPA
2 |
-1,920
|
-3,150
|
-2,120
|
-
|
-1,930
|
-1,060
|
-2,670
|
-1,310
|
-2,370
|
-17,30
|
-1,960
|
-1,219
|
-1,193
|
-3,876
|
-0,2700
|
-0,1800
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22-03-22
|
18-05-22
|
23-08-22
|
23-08-22
|
21-11-22
|
15-03-23
|
25-05-23
|
22-08-23
|
22-11-23
|
26-03-24
|
22-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.379
|
6.508
|
25.793
|
-
|
6.643
|
38.952
|
41.613
|
42.377
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,69
x
|
2,428
x
|
6,965
x
|
-
|
1,437
x
|
7,77
x
|
7,156
x
|
6,315
x
|
Free Cash Flow
1 |
-4.259
|
-9.057
|
-8.491
|
-7.276
|
-3.957
|
-3.983
|
-2.908
|
1.483
|
ROE (netto-inkomsten/eigen vermogen)
|
-6,33%
|
-4,11%
|
-5,25%
|
-5,25%
|
-6,35%
|
-7,46%
|
-6,04%
|
-2,68%
|
ROA (netto-inkomsten/totale activa)
|
-1,91%
|
-1,66%
|
-2,04%
|
-2,06%
|
-4,4%
|
-1,27%
|
-0,97%
|
-0,36%
|
Totale activa
1 |
26.189
|
44.376
|
64.446
|
73.224
|
98.633
|
124.705
|
128.665
|
162.625
|
Nettoactief per aandeel
2 |
74,70
|
163,0
|
135,0
|
-
|
-
|
109,0
|
103,0
|
107,0
|
Cashflow per aandeel
2 |
4,660
|
5,400
|
6,610
|
-
|
-
|
12,60
|
17,80
|
23,40
|
Capex
1 |
4.553
|
8.037
|
9.699
|
7.804
|
2.065
|
6.555
|
5.829
|
5.496
|
Capex/omzet
|
110,44%
|
140,04%
|
124,05%
|
83,68%
|
20,74%
|
57,46%
|
44,73%
|
36,6%
|
Datum van publicatie
|
19-03-20
|
10-03-21
|
22-03-22
|
15-03-23
|
26-03-24
|
-
|
-
|
-
|
Laatste slotkoers
65,59
CNY Gemiddelde koersdoel
111,5
CNY Spread / Gemiddelde doel +70,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,04% | 1,76 mld. | | -16,26% | 183 mld. | | +1,55% | 167 mld. | | +3,30% | 157 mld. | | +5,78% | 101 mld. | | +50,54% | 91,16 mld. | | +12,25% | 83,12 mld. | | -3,06% | 74,35 mld. | | -2,54% | 45,99 mld. | | -35,54% | 42,44 mld. |
IT Diensten & Consulting - Andere
|