Vertraagde tijd
OTC Markets
15:32:25 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66,5
USD
|
+10,83%
|
|
-.--%
|
+18,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.564
|
9.757
|
14.502
|
13.796
|
14.667
|
16.935
|
-
|
-
|
Bedrijfswaarde
1 |
15.654
|
11.832
|
16.059
|
15.010
|
16.165
|
18.278
|
18.671
|
19.015
|
K/w-verhouding
|
-34
x
|
-16,6
x
|
-77,1
x
|
27,8
x
|
102
x
|
58,4
x
|
49,2
x
|
36,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,22
x
|
8,52
x
|
6,79
x
|
5,36
x
|
4,55
x
|
4,39
x
|
4,03
x
|
3,74
x
|
Bedrijfswaarde/omzet
|
7,74
x
|
10,3
x
|
7,52
x
|
5,83
x
|
5,02
x
|
4,73
x
|
4,44
x
|
4,2
x
|
Bedrijfswaarde/EBITDA
|
35,1
x
|
657
x
|
34,5
x
|
27,2
x
|
23,6
x
|
20,2
x
|
17,8
x
|
16,3
x
|
Bedrijfswaarde/FCF
|
62,6
x
|
-73,9
x
|
34,6
x
|
61,8
x
|
83,8
x
|
29,2
x
|
23,3
x
|
21,5
x
|
FCF Yield
|
1,6%
|
-1,35%
|
2,89%
|
1,62%
|
1,19%
|
3,43%
|
4,3%
|
4,66%
|
Price to Book
|
2,02
x
|
1,51
x
|
2,32
x
|
2,02
x
|
2,31
x
|
2,7
x
|
2,54
x
|
2,48
x
|
Aantal aandelen (in duizenden)
|
231.215
|
231.780
|
231.103
|
233.822
|
234.567
|
235.033
|
-
|
-
|
Referentieprijs
2 |
45,96
|
42,60
|
63,24
|
59,78
|
63,13
|
72,86
|
72,86
|
72,86
|
Datum van publicatie
|
26-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.022
|
1.145
|
2.136
|
2.573
|
3.222
|
3.861
|
4.201
|
4.528
|
EBITDA
1 |
446
|
18
|
466
|
551
|
686
|
905,8
|
1.048
|
1.169
|
Bedrijfsresultaat (EBIT)
1 |
-35
|
-444
|
40
|
173
|
297
|
479,1
|
602,6
|
725,5
|
Operationele Marge
|
-1,73%
|
-38,78%
|
1,87%
|
6,72%
|
9,22%
|
12,41%
|
14,34%
|
16,02%
|
Resultaat voor belastingen (EBT)
1 |
-401
|
-706
|
-157
|
251
|
211
|
395,2
|
449,8
|
619,1
|
Nettowinst (verlies)
1 |
-311
|
-596
|
-190
|
558
|
185
|
296,9
|
356,8
|
470,3
|
Nettomarge
|
-15,38%
|
-52,05%
|
-8,9%
|
21,69%
|
5,74%
|
7,69%
|
8,49%
|
10,39%
|
WPA
2 |
-1,350
|
-2,570
|
-0,8200
|
2,150
|
0,6200
|
1,248
|
1,480
|
1,992
|
Free Cash Flow
1 |
250
|
-160
|
464
|
243
|
193
|
626,4
|
802,9
|
886
|
FCF-marge
|
12,36%
|
-13,97%
|
21,72%
|
9,44%
|
5,99%
|
16,22%
|
19,11%
|
19,57%
|
Kasstroomconversie (ebitda)
|
56,05%
|
-
|
99,57%
|
44,1%
|
28,13%
|
69,16%
|
76,58%
|
75,76%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
43,55%
|
104,32%
|
211,03%
|
225,02%
|
188,41%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
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 |
787
|
360
|
744
|
715
|
754
|
381
|
724
|
887
|
1.230
|
553
|
1.023
|
912,7
|
1.392
|
435,4
|
1.282
|
EBITDA
1 |
168
|
112
|
146
|
170
|
135
|
105
|
141
|
197
|
243
|
202
|
228,1
|
199,3
|
281,5
|
110,6
|
297,6
|
Bedrijfsresultaat (EBIT)
1 |
62
|
19
|
49
|
64
|
41
|
16
|
52
|
107
|
122
|
95
|
132
|
95,07
|
173,5
|
0,128
|
-
|
Operationele Marge
|
7,88%
|
5,28%
|
6,59%
|
8,95%
|
5,44%
|
4,2%
|
7,18%
|
12,06%
|
9,92%
|
17,18%
|
12,9%
|
10,42%
|
12,46%
|
0,03%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-150
|
-33
|
118
|
102
|
64
|
-115
|
125
|
149
|
52
|
100
|
100,2
|
67,25
|
127,8
|
-
|
-
|
Nettowinst (verlies)
1 |
-149
|
-35
|
111
|
108
|
374
|
-109
|
116
|
118
|
60
|
77
|
75,2
|
49,2
|
96,4
|
-
|
-
|
Nettomarge
|
-18,93%
|
-9,72%
|
14,92%
|
15,1%
|
49,6%
|
-28,61%
|
16,02%
|
13,3%
|
4,88%
|
13,92%
|
7,35%
|
5,39%
|
6,93%
|
-
|
-
|
WPA
2 |
-0,6400
|
-0,1500
|
0,3500
|
0,3100
|
1,550
|
-0,4700
|
0,4100
|
0,3900
|
0,2900
|
-
|
0,3145
|
0,2061
|
0,4042
|
-0,0750
|
0,6450
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-22
|
06-05-22
|
05-08-22
|
04-11-22
|
01-03-23
|
30-04-23
|
04-08-23
|
03-11-23
|
28-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.090
|
2.075
|
1.557
|
1.214
|
1.498
|
1.343
|
1.736
|
2.080
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
11,41
x
|
115,3
x
|
3,341
x
|
2,203
x
|
2,184
x
|
1,483
x
|
1,656
x
|
1,778
x
|
Free Cash Flow
1 |
250
|
-160
|
464
|
243
|
193
|
626
|
803
|
886
|
ROE (netto-inkomsten/eigen vermogen)
|
-5,77%
|
-10,1%
|
-2,95%
|
8,42%
|
2,78%
|
4,74%
|
5,75%
|
6,79%
|
ROA (netto-inkomsten/totale activa)
|
-2,77%
|
-5,25%
|
-1,66%
|
4,92%
|
1,74%
|
4,27%
|
5,29%
|
6,01%
|
Totale activa
1 |
11.231
|
11.348
|
11.425
|
11.340
|
10.641
|
6.948
|
6.743
|
7.822
|
Nettoactief per aandeel
2 |
22,70
|
28,30
|
27,30
|
29,50
|
27,40
|
27,00
|
28,70
|
29,40
|
Cashflow per aandeel
|
1,280
|
-0,6000
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
44
|
21
|
17
|
291
|
426
|
61,6
|
58,8
|
60,4
|
Capex/omzet
|
2,18%
|
1,83%
|
0,8%
|
11,31%
|
13,22%
|
1,6%
|
1,4%
|
1,33%
|
Datum van publicatie
|
26-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
72,86
USD Gemiddelde koersdoel
90,9
USD Spread / Gemiddelde doel +24,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -32,56% | 7,02 mld. | | -27,05% | 6,85 mld. | | +34,51% | 4,13 mld. | | +26,19% | 4,08 mld. | | 0,00% | 3,78 mld. | | -2,75% | 3,28 mld. | | +17,72% | 2,45 mld. | | +28,84% | 2,43 mld. | | +22,19% | 2,08 mld. |
Uitzending - Andere
|