Beurs gesloten -
Nasdaq
22:00:00 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,24
USD
|
-1,75%
|
|
+15,46%
|
-21,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.673
|
30.087
|
8.356
|
5.789
|
5.242
|
4.273
|
-
|
-
|
Bedrijfswaarde
1 |
7.395
|
34.242
|
15.213
|
13.058
|
14.487
|
13.376
|
15.967
|
14.888
|
K/w-verhouding
|
-30,4
x
|
-8,44
x
|
16,8
x
|
-7,49
x
|
-1,16
x
|
-99,8
x
|
-110
x
|
-16,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,5
x
|
6,23
x
|
1,35
x
|
0,82
x
|
0,71
x
|
0,54
x
|
0,49
x
|
0,45
x
|
Bedrijfswaarde/omzet
|
1,95
x
|
7,09
x
|
2,46
x
|
1,85
x
|
1,95
x
|
1,7
x
|
1,84
x
|
1,57
x
|
Bedrijfswaarde/EBITDA
|
7,04
x
|
25,9
x
|
8,68
x
|
6,97
x
|
7,1
x
|
6,16
x
|
6,38
x
|
5,08
x
|
Bedrijfswaarde/FCF
|
-13,7
x
|
-19,5
x
|
-11,7
x
|
-23,5
x
|
-
|
-7,31
x
|
-14,7
x
|
18,6
x
|
FCF Yield
|
-7,32%
|
-5,14%
|
-8,57%
|
-4,25%
|
-
|
-13,7%
|
-6,79%
|
5,38%
|
Price to Book
|
1,15
x
|
3,86
x
|
1,17
x
|
0,88
x
|
-
|
0,39
x
|
0,39
x
|
0,36
x
|
Aantal aandelen (in duizenden)
|
112.393
|
132.923
|
145.672
|
148.024
|
257.364
|
263.211
|
-
|
-
|
Referentieprijs
2 |
50,47
|
226,4
|
57,36
|
39,11
|
20,37
|
16,23
|
16,23
|
16,23
|
Datum van publicatie
|
04-03-20
|
23-03-21
|
30-03-22
|
21-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.789
|
4.829
|
6.190
|
7.065
|
7.413
|
7.890
|
8.672
|
9.482
|
EBITDA
1 |
1.050
|
1.324
|
1.754
|
1.873
|
2.039
|
2.171
|
2.501
|
2.930
|
Bedrijfsresultaat (EBIT)
1 |
234,4
|
116,6
|
21,31
|
121,2
|
-1.971
|
455,5
|
504,3
|
749,9
|
Operationele Marge
|
6,19%
|
2,41%
|
0,34%
|
1,71%
|
-26,59%
|
5,77%
|
5,82%
|
7,91%
|
Resultaat voor belastingen (EBT)
1 |
-125,3
|
-2.582
|
665,2
|
-630,5
|
-2.486
|
75,14
|
149
|
455,5
|
Nettowinst (verlies)
1 |
-182,3
|
-3.180
|
500,1
|
-776
|
-2.644
|
-24,79
|
-36,88
|
325,5
|
Nettomarge
|
-4,81%
|
-65,85%
|
8,08%
|
-10,98%
|
-35,67%
|
-0,31%
|
-0,43%
|
3,43%
|
WPA
2 |
-1,663
|
-26,82
|
3,420
|
-5,220
|
-17,58
|
-0,1626
|
-0,1471
|
-0,9800
|
Free Cash Flow
1 |
-541,5
|
-1.759
|
-1.304
|
-555,4
|
-
|
-1.831
|
-1.084
|
800,5
|
FCF-marge
|
-14,29%
|
-36,43%
|
-21,07%
|
-7,86%
|
-
|
-23,2%
|
-12,5%
|
8,44%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,32%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
245,93%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-03-20
|
23-03-21
|
30-03-22
|
21-03-23
|
27-03-24
|
-
|
-
|
-
|
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 |
1.745
|
1.645
|
1.725
|
3.370
|
1.814
|
1.881
|
1.806
|
1.822
|
1.887
|
1.898
|
1.898
|
1.945
|
2.000
|
2.039
|
-
|
-
|
EBITDA
1 |
463
|
506,2
|
486,9
|
993
|
455,3
|
424,3
|
556,2
|
535
|
507,9
|
440,2
|
539,8
|
545
|
564
|
588
|
617
|
627
|
Bedrijfsresultaat (EBIT)
1 |
-
|
96,06
|
36,06
|
-
|
6,411
|
-17,37
|
-
|
93,27
|
32,19
|
-2.212
|
46,42
|
79,62
|
49,82
|
11,6
|
-
|
-
|
Operationele Marge
|
-
|
5,84%
|
2,09%
|
-
|
0,35%
|
-0,92%
|
-
|
5,12%
|
1,71%
|
-116,49%
|
2,45%
|
4,09%
|
2,49%
|
0,57%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-27,28
|
90,71
|
-
|
-
|
-
|
-64,24
|
82,29
|
-232,9
|
-50,46
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-1,56%
|
5,51%
|
-
|
-
|
-
|
-3,42%
|
4,56%
|
-12,78%
|
-2,67%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-0,1800
|
0,1800
|
-2,580
|
-
|
-2,880
|
-0,4200
|
0,4200
|
-1,560
|
-0,3600
|
-15,88
|
-0,7200
|
-0,0750
|
-0,1050
|
-0,1950
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-03-22
|
24-05-22
|
30-08-22
|
30-08-22
|
22-11-22
|
21-03-23
|
24-05-23
|
23-08-23
|
15-11-23
|
27-03-24
|
29-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.723
|
4.155
|
6.857
|
7.270
|
9.245
|
9.104
|
11.695
|
10.615
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,64
x
|
3,138
x
|
3,911
x
|
3,882
x
|
4,533
x
|
4,193
x
|
4,676
x
|
3,623
x
|
Free Cash Flow
1 |
-541
|
-1.759
|
-1.304
|
-555
|
-
|
-1.831
|
-1.084
|
801
|
ROE (netto-inkomsten/eigen vermogen)
|
-3,63%
|
-7,02%
|
7,24%
|
-8,96%
|
-6,95%
|
-0,23%
|
2,21%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-3,18%
|
2,36%
|
-2,48%
|
-1,53%
|
-
|
0,4%
|
0,9%
|
Totale activa
1 |
-
|
99.984
|
21.235
|
31.296
|
172.800
|
-
|
-9.151
|
36.167
|
Nettoactief per aandeel
2 |
43,70
|
58,60
|
48,90
|
44,50
|
-
|
41,30
|
41,40
|
45,30
|
Cashflow per aandeel
2 |
-
|
5,980
|
9,140
|
2,750
|
-
|
1,120
|
1,250
|
1,420
|
Capex
1 |
1.249
|
2.473
|
2.692
|
2.996
|
-
|
3.774
|
3.520
|
2.546
|
Capex/omzet
|
32,96%
|
51,22%
|
43,49%
|
42,4%
|
-
|
47,83%
|
40,59%
|
26,85%
|
Datum van publicatie
|
04-03-20
|
23-03-21
|
30-03-22
|
21-03-23
|
27-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,23
CNY Gemiddelde koersdoel
25,7
CNY Spread / Gemiddelde doel +58,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -21,95% | 590 mln. | | -17,81% | 181 mld. | | +2,65% | 169 mld. | | +3,95% | 156 mld. | | +8,31% | 103 mld. | | +36,74% | 84,96 mld. | | +13,54% | 83,78 mld. | | -0,60% | 76,05 mld. | | -2,36% | 46,42 mld. | | -34,07% | 43,93 mld. |
IT Diensten & Consulting - Andere
|