Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,76
USD
|
+7,78%
|
|
+22,78%
|
-14,91%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
19.881
|
52.437
|
114.194
|
55.988
|
27.101
|
10.715
|
10.715
|
-
|
Bedrijfswaarde
1 |
30.512
|
62.816
|
120.702
|
81.781
|
27.101
|
12.334
|
49.959
|
52.425
|
K/w-verhouding
|
-46,1
x
|
-99,7
x
|
-130
x
|
-41,4
x
|
-17,2
x
|
-2,73
x
|
-6,24
x
|
-10,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,12
x
|
12,7
x
|
19,9
x
|
7,16
x
|
2,91
x
|
1,24
x
|
0,95
x
|
0,82
x
|
Bedrijfswaarde/omzet
|
10,9
x
|
15,2
x
|
21
x
|
10,5
x
|
2,91
x
|
1,24
x
|
4,41
x
|
4,01
x
|
Bedrijfswaarde/EBITDA
|
29,2
x
|
34,4
x
|
45
x
|
22,1
x
|
6,37
x
|
2,67
x
|
9,97
x
|
9,02
x
|
Bedrijfswaarde/FCF
|
-7,12
x
|
-14,7
x
|
-13,3
x
|
-9,63
x
|
-3,72
x
|
-12,3
x
|
-17,3
x
|
-20,6
x
|
FCF Yield
|
-14%
|
-6,78%
|
-7,5%
|
-10,4%
|
-26,8%
|
-8,16%
|
-5,78%
|
-4,86%
|
Price to Book
|
3,56
x
|
4,81
x
|
3,74
x
|
2,22
x
|
-
|
0,46
x
|
0,52
x
|
0,54
x
|
Aantal aandelen (in duizenden)
|
125.233
|
146.031
|
186.897
|
186.898
|
190.554
|
190.554
|
190.554
|
-
|
Referentieprijs
2 |
158,8
|
359,1
|
611,0
|
299,6
|
142,2
|
56,23
|
56,23
|
56,23
|
Datum van publicatie
|
13-03-19
|
19-03-20
|
10-03-21
|
22-03-22
|
15-03-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
2.792
|
4.122
|
5.739
|
7.819
|
9.326
|
9.957
|
11.324
|
13.076
|
EBITDA
1 |
1.047
|
1.824
|
2.681
|
3.703
|
4.251
|
4.624
|
5.012
|
5.812
|
Bedrijfsresultaat (EBIT)
1 |
168,4
|
479,8
|
672,9
|
569,5
|
551,8
|
554,7
|
705,7
|
1.176
|
Operationele Marge
|
6,03%
|
11,64%
|
11,73%
|
7,28%
|
5,92%
|
5,57%
|
6,23%
|
9%
|
Resultaat voor belastingen (EBT)
1 |
-439,7
|
-426,4
|
-548,4
|
-948,8
|
-989,9
|
-4.300
|
-1.428
|
-1.098
|
Nettowinst (verlies)
1 |
-430,3
|
-500,2
|
-737,7
|
-1.314
|
-1.510
|
-4.344
|
-1.607
|
-1.221
|
Nettomarge
|
-15,41%
|
-12,13%
|
-12,85%
|
-16,81%
|
-16,19%
|
-43,63%
|
-14,19%
|
-9,34%
|
WPA
2 |
-3,440
|
-3,600
|
-4,710
|
-7,230
|
-8,250
|
-23,67
|
-9,011
|
-5,444
|
Free Cash Flow
1 |
-4.285
|
-4.259
|
-9.057
|
-8.491
|
-7.276
|
-3.995
|
-2.890
|
-2.546
|
FCF-marge
|
-153,46%
|
-103,32%
|
-157,82%
|
-108,6%
|
-78,03%
|
-39,98%
|
-25,52%
|
-19,47%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-03-19
|
19-03-20
|
10-03-21
|
22-03-22
|
15-03-23
|
26-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
2021 Q3
|
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
|
---|
Omzet
1 |
1.864
|
2.061
|
2.187
|
2.244
|
2.310
|
4.554
|
2.368
|
2.404
|
2.409
|
2.472
|
2.519
|
2.556
|
2.663
|
2.774
|
2.892
|
3.052
|
EBITDA
1 |
895,9
|
962,2
|
1.027
|
1.051
|
1.062
|
2.113
|
1.067
|
1.071
|
1.130
|
1.235
|
1.126
|
1.133
|
1.169
|
1.240
|
1.250
|
1.316
|
Bedrijfsresultaat (EBIT)
1 |
146,9
|
149,8
|
152
|
135,4
|
133,1
|
-
|
147
|
136,3
|
154,6
|
244,2
|
80,68
|
75,23
|
129,5
|
178,1
|
148,4
|
163,7
|
Operationele Marge
|
7,88%
|
7,27%
|
6,95%
|
6,03%
|
5,76%
|
-
|
6,21%
|
5,67%
|
6,42%
|
9,88%
|
3,2%
|
2,94%
|
4,86%
|
6,42%
|
5,13%
|
5,36%
|
Resultaat voor belastingen (EBT)
1 |
-247,3
|
-231,5
|
-250,6
|
-301,3
|
-316,5
|
-
|
-272,3
|
-99,86
|
-311
|
-200
|
-399,9
|
-3.389
|
-338,6
|
-295
|
-324,5
|
-355,7
|
Nettowinst (verlies)
1 |
-324,9
|
-337,5
|
-350,7
|
-574,5
|
-387,9
|
-
|
-353,1
|
-194,4
|
-489,2
|
-239,9
|
-434,9
|
-3.180
|
-289,8
|
-254,8
|
-281,2
|
-724,8
|
Nettomarge
|
-17,43%
|
-16,37%
|
-16,03%
|
-25,6%
|
-16,79%
|
-
|
-14,92%
|
-8,09%
|
-20,31%
|
-9,7%
|
-17,27%
|
-124,37%
|
-10,88%
|
-9,19%
|
-9,72%
|
-23,75%
|
WPA
2 |
-1,790
|
-1,850
|
-1,920
|
-3,150
|
-2,120
|
-
|
-1,930
|
-1,060
|
-2,670
|
-1,310
|
-2,370
|
-17,30
|
-1,706
|
-1,612
|
-1,504
|
-4,126
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-08-21
|
16-11-21
|
22-03-22
|
18-05-22
|
23-08-22
|
23-08-22
|
21-11-22
|
15-03-23
|
25-05-23
|
22-08-23
|
22-11-23
|
26-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
10.631
|
10.379
|
6.508
|
25.793
|
-
|
38.246
|
39.243
|
41.710
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
10,16
x
|
5,69
x
|
2,428
x
|
6,965
x
|
-
|
8,296
x
|
7,83
x
|
7,177
x
|
Free Cash Flow
1 |
-4.285
|
-4.259
|
-9.057
|
-8.491
|
-7.276
|
-3.995
|
-2.890
|
-2.546
|
ROE (netto-inkomsten/eigen vermogen)
|
-8,61%
|
-6,33%
|
-4,11%
|
-5,25%
|
-5,25%
|
-7,1%
|
-7,44%
|
-5,42%
|
ROA (netto-inkomsten/totale activa)
|
-2,53%
|
-1,91%
|
-1,66%
|
-2,04%
|
-2,06%
|
-1,92%
|
-1,62%
|
-1,15%
|
Totale activa
1 |
17.015
|
26.189
|
44.376
|
64.446
|
73.224
|
84.634
|
99.003
|
106.331
|
Nettoactief per aandeel
2 |
44,60
|
74,70
|
163,0
|
135,0
|
-
|
123,0
|
108,0
|
104,0
|
Cashflow per aandeel
2 |
-0,0400
|
4,660
|
5,400
|
6,610
|
-
|
7,770
|
13,90
|
18,10
|
Capex
1 |
4.272
|
4.553
|
8.037
|
9.699
|
7.804
|
7.389
|
6.466
|
5.823
|
Capex/omzet
|
153%
|
110,44%
|
140,04%
|
124,05%
|
83,68%
|
73,96%
|
57,1%
|
44,53%
|
Datum van publicatie
|
13-03-19
|
19-03-20
|
10-03-21
|
22-03-22
|
15-03-23
|
26-03-24
|
-
|
-
|
Laatste slotkoers
56,23
CNY Gemiddelde koersdoel
111,2
CNY Spread / Gemiddelde doel +97,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,91% | 1,48 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|