Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,43
USD
|
+0,73%
|
|
+1,95%
|
+9,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.564
|
9.757
|
14.502
|
13.796
|
14.667
|
16.083
|
-
|
-
|
Bedrijfswaarde
1 |
15.654
|
11.832
|
16.059
|
15.010
|
14.667
|
17.320
|
17.519
|
18.057
|
K/w-verhouding
|
-34
x
|
-16,6
x
|
-77,1
x
|
27,8
x
|
-
|
67,3
x
|
52,8
x
|
38,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,22
x
|
8,52
x
|
6,79
x
|
5,36
x
|
4,55
x
|
4,28
x
|
3,99
x
|
3,74
x
|
Bedrijfswaarde/omzet
|
7,74
x
|
10,3
x
|
7,52
x
|
5,83
x
|
4,55
x
|
4,61
x
|
4,35
x
|
4,2
x
|
Bedrijfswaarde/EBITDA
|
35,1
x
|
657
x
|
34,5
x
|
27,2
x
|
21,4
x
|
20,3
x
|
18,8
x
|
17,2
x
|
Bedrijfswaarde/FCF
|
62,6
x
|
-73,9
x
|
34,6
x
|
61,8
x
|
-
|
26,2
x
|
22,3
x
|
20,8
x
|
FCF Yield
|
1,6%
|
-1,35%
|
2,89%
|
1,62%
|
-
|
3,81%
|
4,49%
|
4,81%
|
Price to Book
|
2,02
x
|
1,51
x
|
2,32
x
|
2,02
x
|
-
|
2,59
x
|
2,44
x
|
2,39
x
|
Aantal aandelen (in duizenden)
|
231.215
|
231.780
|
231.103
|
233.822
|
234.567
|
234.663
|
-
|
-
|
Referentieprijs
2 |
45,96
|
42,60
|
63,24
|
59,78
|
63,13
|
69,43
|
69,43
|
69,43
|
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
|
3.761
|
4.029
|
4.301
|
EBITDA
1 |
446
|
18
|
466
|
551
|
686
|
851,4
|
932,7
|
1.049
|
Bedrijfsresultaat (EBIT)
1 |
-35
|
-444
|
40
|
173
|
297
|
450,3
|
540,1
|
639,8
|
Operationele Marge
|
-1,73%
|
-38,78%
|
1,87%
|
6,72%
|
9,22%
|
11,97%
|
13,4%
|
14,88%
|
Resultaat voor belastingen (EBT)
1 |
-401
|
-706
|
-157
|
251
|
211
|
336,2
|
419,9
|
549,7
|
Nettowinst (verlies)
1 |
-311
|
-596
|
-190
|
558
|
185
|
313,4
|
347,2
|
510,8
|
Nettomarge
|
-15,38%
|
-52,05%
|
-8,9%
|
21,69%
|
5,74%
|
8,33%
|
8,62%
|
11,88%
|
WPA
2 |
-1,350
|
-2,570
|
-0,8200
|
2,150
|
-
|
1,032
|
1,314
|
1,803
|
Free Cash Flow
1 |
250
|
-160
|
464
|
243
|
-
|
660,4
|
786,6
|
867,9
|
FCF-marge
|
12,36%
|
-13,97%
|
21,72%
|
9,44%
|
-
|
17,56%
|
19,52%
|
20,18%
|
Kasstroomconversie (ebitda)
|
56,05%
|
-
|
99,57%
|
44,1%
|
-
|
77,57%
|
84,33%
|
82,72%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
43,55%
|
-
|
210,75%
|
226,57%
|
169,89%
|
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 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 |
668
|
787
|
360
|
744
|
715
|
754
|
381
|
724
|
887
|
1.230
|
574,9
|
991,2
|
909
|
1.350
|
637,3
|
EBITDA
1 |
176
|
168
|
112
|
146
|
170
|
135
|
105
|
141
|
197
|
243
|
168,6
|
214,6
|
187,5
|
279,6
|
-
|
Bedrijfsresultaat (EBIT)
1 |
68
|
62
|
19
|
49
|
64
|
41
|
16
|
52
|
107
|
122
|
66,7
|
123,2
|
84,55
|
182,7
|
-
|
Operationele Marge
|
10,18%
|
7,88%
|
5,28%
|
6,59%
|
8,95%
|
5,44%
|
4,2%
|
7,18%
|
12,06%
|
9,92%
|
11,6%
|
12,43%
|
9,3%
|
13,53%
|
-
|
Resultaat voor belastingen (EBT)
1 |
6
|
-150
|
-33
|
118
|
102
|
64
|
-115
|
125
|
149
|
52
|
48,33
|
92,33
|
48
|
118
|
-
|
Nettowinst (verlies)
1 |
-50
|
-149
|
-35
|
111
|
108
|
374
|
-109
|
116
|
118
|
60
|
37,33
|
66,5
|
54
|
94
|
-
|
Nettomarge
|
-7,49%
|
-18,93%
|
-9,72%
|
14,92%
|
15,1%
|
49,6%
|
-28,61%
|
16,02%
|
13,3%
|
4,88%
|
6,49%
|
6,71%
|
5,94%
|
6,96%
|
-
|
WPA
2 |
-0,2200
|
-0,6400
|
-0,1500
|
0,3500
|
0,3100
|
1,550
|
-0,4700
|
0,4100
|
0,3900
|
-
|
0,1561
|
0,2781
|
0,2236
|
0,3984
|
0,2300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
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
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.090
|
2.075
|
1.557
|
1.214
|
-
|
1.238
|
1.437
|
1.974
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
11,41
x
|
115,3
x
|
3,341
x
|
2,203
x
|
-
|
1,454
x
|
1,54
x
|
1,882
x
|
Free Cash Flow
1 |
250
|
-160
|
464
|
243
|
-
|
660
|
787
|
868
|
ROE (netto-inkomsten/eigen vermogen)
|
-5,77%
|
-10,1%
|
-2,95%
|
8,42%
|
-
|
4,35%
|
5,89%
|
7,24%
|
ROA (netto-inkomsten/totale activa)
|
-2,77%
|
-5,25%
|
-1,66%
|
4,92%
|
-
|
3,61%
|
4,53%
|
6,15%
|
Totale activa
1 |
11.231
|
11.348
|
11.425
|
11.340
|
-
|
8.676
|
7.660
|
8.311
|
Nettoactief per aandeel
2 |
22,70
|
28,30
|
27,30
|
29,50
|
-
|
26,90
|
28,50
|
29,00
|
Cashflow per aandeel
|
1,280
|
-0,6000
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
44
|
21
|
17
|
291
|
-
|
49,3
|
49,1
|
51,3
|
Capex/omzet
|
2,18%
|
1,83%
|
0,8%
|
11,31%
|
-
|
1,31%
|
1,22%
|
1,19%
|
Datum van publicatie
|
26-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
69,43
USD Gemiddelde koersdoel
90
USD Spread / Gemiddelde doel +29,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,98% | 16,08 mld. | | +24,85% | 207 mld. | | -19,47% | 8,36 mld. | | -15,67% | 7,93 mld. | | 0,00% | 4,58 mld. | | +37,01% | 4,24 mld. | | +11,41% | 3,5 mld. | | +46,62% | 2,68 mld. | | +18,46% | 2,55 mld. | | -0,54% | 1,98 mld. |
Uitzending - Andere
|