Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
132,1
USD
|
+3,12%
|
|
+3,88%
|
+33,59%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.345
|
51.081
|
18.953
|
39.379
|
53.373
|
-
|
-
|
Bedrijfswaarde
1 |
40.850
|
47.324
|
15.432
|
35.301
|
48.596
|
47.249
|
44.644
|
K/w-verhouding
|
-19,3
x
|
-107
x
|
-13,3
x
|
-69,6
x
|
549
x
|
100
x
|
44,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
15,7
x
|
10,5
x
|
2,88
x
|
4,56
x
|
5,25
x
|
4,51
x
|
3,93
x
|
Bedrijfswaarde/omzet
|
14,2
x
|
9,68
x
|
2,34
x
|
4,09
x
|
4,78
x
|
3,99
x
|
3,28
x
|
Bedrijfswaarde/EBITDA
|
216
x
|
164
x
|
42,7
x
|
29,7
x
|
28
x
|
20,4
x
|
15,1
x
|
Bedrijfswaarde/FCF
|
280
x
|
84,1
x
|
80,8
x
|
22,8
x
|
29,6
x
|
20,6
x
|
15,4
x
|
FCF Yield
|
0,36%
|
1,19%
|
1,24%
|
4,39%
|
3,38%
|
4,85%
|
6,49%
|
Price to Book
|
1,89
x
|
10,7
x
|
2,68
x
|
5,71
x
|
6,81
x
|
5,57
x
|
4,46
x
|
Aantal aandelen (in duizenden)
|
317.657
|
343.057
|
388.217
|
398.209
|
404.004
|
-
|
-
|
Referentieprijs
2 |
142,8
|
148,9
|
48,82
|
98,89
|
132,1
|
132,1
|
132,1
|
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
|
10.174
|
11.837
|
13.598
|
EBITDA
1 |
-
|
189
|
289
|
361
|
1.190
|
1.735
|
2.318
|
2.963
|
Bedrijfsresultaat (EBIT)
1 |
-
|
69
|
-452
|
-1.124
|
-579
|
-95,93
|
405,7
|
1.172
|
Operationele Marge
|
-
|
2,39%
|
-9,25%
|
-17,07%
|
-6,71%
|
-0,94%
|
3,43%
|
8,62%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-458
|
-463
|
-1.399
|
-534
|
101,6
|
594,9
|
1.463
|
Nettowinst (verlies)
1 |
-
|
-461
|
-468
|
-1.365
|
-558
|
92,19
|
539
|
1.238
|
Nettomarge
|
-
|
-15,97%
|
-9,57%
|
-20,74%
|
-6,46%
|
0,91%
|
4,55%
|
9,11%
|
WPA
2 |
-15,44
|
-7,390
|
-1,390
|
-3,680
|
-1,420
|
0,2407
|
1,317
|
2,984
|
Free Cash Flow
1 |
-
|
146
|
563
|
191
|
1.550
|
1.641
|
2.289
|
2.899
|
FCF-marge
|
-
|
5,06%
|
11,52%
|
2,9%
|
17,95%
|
16,13%
|
19,34%
|
21,32%
|
Kasstroomconversie (ebitda)
|
-
|
77,25%
|
194,81%
|
52,91%
|
130,25%
|
94,61%
|
98,75%
|
97,85%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
1.780,54%
|
424,79%
|
234,11%
|
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 Q3
|
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
|
---|
Omzet
1 |
1.275
|
1.300
|
1.456
|
1.608
|
1.701
|
1.818
|
2.035
|
2.133
|
2.164
|
2.303
|
2.453
|
2.511
|
2.560
|
2.683
|
2.833
|
EBITDA
1 |
86
|
47
|
54
|
103
|
87
|
117
|
204
|
279
|
344
|
363
|
365,4
|
390,2
|
462
|
508,3
|
510
|
Bedrijfsresultaat (EBIT)
1 |
-100
|
-154
|
-173
|
-273
|
-308
|
-370
|
-171
|
-211
|
-108
|
-89
|
-60,17
|
-76,94
|
6,246
|
44,55
|
53,34
|
Operationele Marge
|
-7,84%
|
-11,85%
|
-11,88%
|
-16,98%
|
-18,11%
|
-20,35%
|
-8,4%
|
-9,89%
|
-4,99%
|
-3,86%
|
-2,45%
|
-3,06%
|
0,24%
|
1,66%
|
1,88%
|
Resultaat voor belastingen (EBT)
1 |
-101
|
-153
|
-167
|
-272
|
-301
|
-659
|
-145
|
-181
|
-69
|
-139
|
-22,14
|
-33,27
|
49,89
|
90,14
|
109,8
|
Nettowinst (verlies)
1 |
-101
|
-155
|
-167
|
-263
|
-295
|
-640
|
-161
|
-170
|
-73
|
-154
|
-23,24
|
-30,37
|
47,76
|
80,71
|
108,2
|
Nettomarge
|
-7,92%
|
-11,92%
|
-11,47%
|
-16,36%
|
-17,34%
|
-35,2%
|
-7,91%
|
-7,97%
|
-3,37%
|
-6,69%
|
-0,95%
|
-1,21%
|
1,87%
|
3,01%
|
3,82%
|
WPA
2 |
-0,3000
|
-0,4500
|
-0,4800
|
-0,7200
|
-0,7700
|
-1,650
|
-0,4100
|
-0,4400
|
-0,1900
|
-0,3900
|
-0,0468
|
-0,0561
|
0,1344
|
0,2152
|
0,2788
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-11-21
|
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
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
4.495
|
3.757
|
3.521
|
4.078
|
4.777
|
6.124
|
8.729
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
146
|
563
|
191
|
1.550
|
1.641
|
2.289
|
2.899
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-25,5%
|
2,5%
|
-6,01%
|
10,4%
|
10,7%
|
14,8%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-11,4%
|
1,78%
|
-4,13%
|
6,81%
|
11,2%
|
10,6%
|
6,91%
|
Totale activa
1 |
-
|
4.043
|
-26.292
|
33.027
|
-8.198
|
826,8
|
5.079
|
17.918
|
Nettoactief per aandeel
2 |
-
|
75,30
|
13,90
|
18,20
|
17,30
|
19,40
|
23,70
|
29,60
|
Cashflow per aandeel
2 |
-
|
4,040
|
2,050
|
0,9900
|
4,260
|
4,660
|
6,330
|
7,780
|
Capex
1 |
-
|
106
|
129
|
176
|
123
|
305
|
342
|
294
|
Capex/omzet
|
-
|
3,67%
|
2,64%
|
2,67%
|
1,42%
|
3%
|
2,89%
|
2,16%
|
Datum van publicatie
|
13-11-20
|
25-02-21
|
16-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
132,1
USD Gemiddelde koersdoel
136,1
USD Spread / Gemiddelde doel +2,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +33,59% | 53,37 mld. | | +18,66% | 414 mld. | | +15,27% | 242 mld. | | +12,15% | 144 mld. | | +20,63% | 104 mld. | | +17,19% | 83,87 mld. | | +54,11% | 57,64 mld. | | +6,02% | 37,83 mld. | | +15,88% | 32,51 mld. | | -8,32% | 23,18 mld. |
Internetdiensten - Andere
|