Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,8
USD
|
+3,74%
|
|
+5,96%
|
-23,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
728,4
|
6.851
|
4.155
|
1.082
|
1.045
|
805
|
-
|
-
|
Bedrijfswaarde
1 |
606,8
|
6.721
|
4.485
|
1.459
|
1.323
|
986,6
|
929,5
|
615,3
|
K/w-verhouding
|
-14,1
x
|
-424
x
|
-62,8
x
|
-15
x
|
302
x
|
45,1
x
|
30,4
x
|
19
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,8
x
|
36,2
x
|
14
x
|
3,21
x
|
2,89
x
|
2,1
x
|
1,9
x
|
1,63
x
|
Bedrijfswaarde/omzet
|
5,67
x
|
35,5
x
|
15,1
x
|
4,32
x
|
3,66
x
|
2,58
x
|
2,2
x
|
1,25
x
|
Bedrijfswaarde/EBITDA
|
-33,7
x
|
738
x
|
196
x
|
59,7
x
|
22,3
x
|
14,2
x
|
10,7
x
|
5,19
x
|
Bedrijfswaarde/FCF
|
-40,6
x
|
447
x
|
123
x
|
50,5
x
|
16,1
x
|
10,4
x
|
8,77
x
|
-
|
FCF Yield
|
-2,47%
|
0,22%
|
0,81%
|
1,98%
|
6,2%
|
9,57%
|
11,4%
|
-
|
Price to Book
|
5,04
x
|
20,2
x
|
12
x
|
4,12
x
|
2,96
x
|
1,86
x
|
1,57
x
|
-
|
Aantal aandelen (in duizenden)
|
30.995
|
35.117
|
36.546
|
37.123
|
38.379
|
38.702
|
-
|
-
|
Referentieprijs
2 |
23,50
|
195,1
|
113,7
|
29,14
|
27,22
|
20,80
|
20,80
|
20,80
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
17-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
107,1
|
189,5
|
297,7
|
337,4
|
361,4
|
382,7
|
423,1
|
493
|
EBITDA
1 |
-17,99
|
9,111
|
22,86
|
24,42
|
59,22
|
69,31
|
86,56
|
118,5
|
Bedrijfsresultaat (EBIT)
1 |
-21,56
|
4,773
|
15,98
|
14,24
|
53,23
|
65,93
|
80,51
|
-
|
Operationele Marge
|
-20,14%
|
2,52%
|
5,37%
|
4,22%
|
14,73%
|
17,23%
|
19,03%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-33,38
|
-14,61
|
-64,85
|
-70,91
|
5,054
|
18,85
|
33,17
|
56,92
|
Nettowinst (verlies)
1 |
-34,17
|
-14,81
|
-65,01
|
-71,49
|
3,681
|
17,05
|
28,57
|
47,77
|
Nettomarge
|
-31,91%
|
-7,81%
|
-21,84%
|
-21,19%
|
1,02%
|
4,46%
|
6,75%
|
9,69%
|
WPA
2 |
-1,670
|
-0,4600
|
-1,810
|
-1,940
|
0,0900
|
0,4617
|
0,6850
|
1,097
|
Free Cash Flow
1 |
-14,96
|
15,04
|
36,35
|
28,91
|
82,07
|
94,43
|
106
|
-
|
FCF-marge
|
-13,97%
|
7,94%
|
12,21%
|
8,57%
|
22,71%
|
24,68%
|
25,06%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
165,09%
|
159,05%
|
118,39%
|
138,6%
|
136,24%
|
122,5%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
2.229,64%
|
553,74%
|
371,14%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
17-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
74,32
|
79,76
|
86,68
|
85,01
|
82,54
|
83,13
|
87,96
|
89,38
|
92,53
|
91,5
|
92,47
|
94,4
|
97,56
|
98,22
|
97,98
|
EBITDA
1 |
7,277
|
8,88
|
3,865
|
4,607
|
6,554
|
9,396
|
11,3
|
15,27
|
16,53
|
16,11
|
13,7
|
17,07
|
18,75
|
19,52
|
14,77
|
Bedrijfsresultaat (EBIT)
1 |
5,864
|
6,108
|
0,755
|
1,465
|
4,616
|
7,401
|
9,573
|
13,62
|
15,21
|
14,82
|
12,93
|
16,53
|
17,84
|
18,63
|
14,12
|
Operationele Marge
|
7,89%
|
7,66%
|
0,87%
|
1,72%
|
5,59%
|
8,9%
|
10,88%
|
15,24%
|
16,44%
|
16,2%
|
13,98%
|
17,52%
|
18,28%
|
18,97%
|
14,41%
|
Resultaat voor belastingen (EBT)
1 |
-14,25
|
-19,51
|
-16,96
|
-41,81
|
-11,31
|
-0,831
|
-4,062
|
0,477
|
3,333
|
5,306
|
1,253
|
4,204
|
5,907
|
6,386
|
-
|
Nettowinst (verlies)
1 |
-14,35
|
-19,52
|
-16,98
|
-41,86
|
-11,35
|
-1,299
|
-4,272
|
0,227
|
3,025
|
4,701
|
0,6742
|
3,249
|
4,994
|
5,813
|
-
|
Nettomarge
|
-19,31%
|
-24,47%
|
-19,58%
|
-49,24%
|
-13,75%
|
-1,56%
|
-4,86%
|
0,25%
|
3,27%
|
5,14%
|
0,73%
|
3,44%
|
5,12%
|
5,92%
|
-
|
WPA
2 |
-0,3900
|
-0,5300
|
-0,4600
|
-1,130
|
-0,3100
|
-0,0300
|
-0,1100
|
0,0100
|
0,0700
|
0,1200
|
0,0333
|
0,1017
|
0,1483
|
0,1733
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-11-21
|
17-02-22
|
11-05-22
|
04-08-22
|
09-11-22
|
22-02-23
|
11-05-23
|
03-08-23
|
09-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
330
|
377
|
279
|
182
|
125
|
-
|
Nettokaspositie
1 |
122
|
131
|
-
|
-
|
-
|
-
|
-
|
190
|
Hefboom (schuld/ebitda)
|
-
|
-
|
14,43
x
|
15,44
x
|
4,706
x
|
2,62
x
|
1,438
x
|
-
|
Free Cash Flow
1 |
-15
|
15
|
36,4
|
28,9
|
82,1
|
94,4
|
106
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-33,7%
|
4,21%
|
7,07%
|
3,11%
|
25,9%
|
21%
|
21,1%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-19,7%
|
1,9%
|
2,73%
|
9,42%
|
8,26%
|
8,8%
|
9,2%
|
-
|
Totale activa
1 |
173,7
|
-779,5
|
-2.380
|
-758,8
|
44,57
|
193,8
|
310,5
|
-
|
Nettoactief per aandeel
2 |
4,660
|
9,640
|
9,440
|
7,080
|
9,200
|
11,20
|
13,30
|
-
|
Cashflow per aandeel
|
-0,6800
|
0,5300
|
1,060
|
0,8000
|
-
|
-
|
-
|
-
|
Capex
1 |
1,02
|
2,09
|
1,68
|
2,2
|
1,11
|
2
|
6
|
-
|
Capex/omzet
|
0,95%
|
1,1%
|
0,57%
|
0,65%
|
0,31%
|
0,52%
|
1,42%
|
-
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
17-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
20,8
USD Gemiddelde koersdoel
30,9
USD Spread / Gemiddelde doel +48,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -23,59% | 805 mln. | | -2,53% | 184 mld. | | -8,43% | 91,88 mld. | | +41,15% | 91,6 mld. | | -10,53% | 71,28 mld. | | +13,73% | 53,58 mld. | | +19,26% | 26,35 mld. | | +17,48% | 10,05 mld. | | -11,43% | 8,53 mld. | | -15,19% | 5,59 mld. |
E-commerce & Veilingdiensten
|