Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.406
USD
|
+3,09%
|
|
+3,65%
|
-10,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.431
|
83.387
|
72.084
|
42.562
|
79.456
|
71.281
|
-
|
-
|
Bedrijfswaarde
1 |
26.200
|
81.047
|
71.145
|
41.618
|
76.623
|
67.050
|
65.402
|
61.991
|
K/w-verhouding
|
-154
x
|
-20.940
x
|
807
x
|
88,8
x
|
80,8
x
|
41,7
x
|
30,3
x
|
22,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
12,4
x
|
21
x
|
10,2
x
|
4,04
x
|
5,49
x
|
4,05
x
|
3,3
x
|
2,76
x
|
Bedrijfswaarde/omzet
|
11,4
x
|
20,4
x
|
10,1
x
|
3,95
x
|
5,29
x
|
3,81
x
|
3,03
x
|
2,4
x
|
Bedrijfswaarde/EBITDA
|
-328
x
|
348
x
|
110
x
|
29
x
|
29,2
x
|
21,1
x
|
15,5
x
|
11,7
x
|
Bedrijfswaarde/FCF
|
83,4
x
|
86,6
x
|
181
x
|
16,7
x
|
16,5
x
|
26,3
x
|
17,8
x
|
12,9
x
|
FCF Yield
|
1,2%
|
1,15%
|
0,55%
|
5,97%
|
6,04%
|
3,8%
|
5,6%
|
7,74%
|
Price to Book
|
14,3
x
|
50,6
x
|
44,4
x
|
23,3
x
|
25,9
x
|
14,3
x
|
9,35
x
|
5,96
x
|
Aantal aandelen (in duizenden)
|
49.710
|
49.777
|
53.459
|
50.295
|
50.560
|
50.697
|
-
|
-
|
Referentieprijs
2 |
571,9
|
1.675
|
1.348
|
846,2
|
1.572
|
1.406
|
1.406
|
1.406
|
Datum van publicatie
|
10-02-20
|
01-03-21
|
22-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.296
|
3.973
|
7.069
|
10.537
|
14.473
|
17.581
|
21.568
|
25.782
|
EBITDA
1 |
-79,84
|
232,7
|
644,6
|
1.437
|
2.628
|
3.183
|
4.226
|
5.321
|
Bedrijfsresultaat (EBIT)
1 |
-153,2
|
127,7
|
440,7
|
1.034
|
2.104
|
2.587
|
3.553
|
4.649
|
Operationele Marge
|
-6,67%
|
3,21%
|
6,23%
|
9,81%
|
14,54%
|
14,72%
|
16,47%
|
18,03%
|
Resultaat voor belastingen (EBT)
1 |
-107,2
|
81,32
|
240,6
|
780
|
1.553
|
2.478
|
3.542
|
4.857
|
Nettowinst (verlies)
1 |
-172
|
-0,707
|
83,3
|
482
|
987
|
1.693
|
2.344
|
3.165
|
Nettomarge
|
-7,49%
|
-0,02%
|
1,18%
|
4,57%
|
6,82%
|
9,63%
|
10,87%
|
12,27%
|
WPA
2 |
-3,710
|
-0,0800
|
1,670
|
9,530
|
19,46
|
33,70
|
46,47
|
62,54
|
Free Cash Flow
1 |
314,3
|
935,5
|
392,1
|
2.486
|
4.631
|
2.548
|
3.665
|
4.800
|
FCF-marge
|
13,69%
|
23,54%
|
5,55%
|
23,59%
|
32%
|
14,49%
|
16,99%
|
18,62%
|
Kasstroomconversie (ebitda)
|
-
|
402,05%
|
60,83%
|
173%
|
176,22%
|
80,03%
|
86,73%
|
90,22%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
470,7%
|
515,77%
|
469,2%
|
150,44%
|
156,35%
|
151,69%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
01-03-21
|
22-02-22
|
23-02-23
|
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 |
1.857
|
2.131
|
2.248
|
2.597
|
2.690
|
3.002
|
3.037
|
3.415
|
3.760
|
4.261
|
3.867
|
4.144
|
4.434
|
5.100
|
4.755
|
EBITDA
1 |
212,7
|
90,5
|
223
|
350
|
393
|
471
|
466
|
686
|
820
|
707
|
614,9
|
778
|
889
|
868,6
|
876,4
|
Bedrijfsresultaat (EBIT)
1 |
160,4
|
23,32
|
139
|
250
|
296
|
349
|
340
|
558
|
685
|
572
|
489,7
|
633
|
725,5
|
714,4
|
699,3
|
Operationele Marge
|
8,63%
|
1,09%
|
6,18%
|
9,63%
|
11%
|
11,63%
|
11,2%
|
16,34%
|
18,22%
|
13,42%
|
12,66%
|
15,28%
|
16,36%
|
14,01%
|
14,71%
|
Resultaat voor belastingen (EBT)
1 |
126,1
|
-33,94
|
111
|
163
|
198
|
308
|
320
|
472
|
531
|
230
|
427,9
|
577,9
|
704,5
|
676,3
|
627,5
|
Nettowinst (verlies)
1 |
95,22
|
-46,1
|
65
|
123
|
129
|
165
|
201
|
262
|
359
|
165
|
301
|
401,2
|
478,3
|
457,5
|
407,5
|
Nettomarge
|
5,13%
|
-2,16%
|
2,89%
|
4,74%
|
4,8%
|
5,5%
|
6,62%
|
7,67%
|
9,55%
|
3,87%
|
7,78%
|
9,68%
|
10,79%
|
8,97%
|
8,57%
|
WPA
2 |
1,920
|
-0,9200
|
1,300
|
2,430
|
2,560
|
3,250
|
3,970
|
5,160
|
7,160
|
3,250
|
5,949
|
8,064
|
9,489
|
9,481
|
8,410
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
22-02-22
|
05-05-22
|
03-08-22
|
03-11-22
|
23-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.231
|
2.340
|
939
|
944
|
2.833
|
4.230
|
5.879
|
9.290
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
314
|
936
|
392
|
2.486
|
4.631
|
2.548
|
3.665
|
4.801
|
ROE (netto-inkomsten/eigen vermogen)
|
-14,8%
|
-0,04%
|
5,23%
|
28,7%
|
40,3%
|
42,9%
|
39,9%
|
36,1%
|
ROA (netto-inkomsten/totale activa)
|
-4,9%
|
-0,01%
|
1%
|
4,04%
|
6,29%
|
8,06%
|
8,72%
|
8,32%
|
Totale activa
1 |
3.511
|
5.656
|
8.314
|
11.919
|
15.692
|
21.005
|
26.884
|
38.041
|
Nettoactief per aandeel
2 |
39,90
|
33,10
|
30,40
|
36,40
|
60,60
|
98,20
|
150,0
|
236,0
|
Cashflow per aandeel
2 |
9,260
|
23,80
|
19,40
|
57,30
|
101,0
|
48,30
|
60,40
|
82,40
|
Capex
1 |
137
|
247
|
573
|
454
|
509
|
666
|
808
|
855
|
Capex/omzet
|
5,96%
|
6,22%
|
8,1%
|
4,31%
|
3,52%
|
3,79%
|
3,75%
|
3,32%
|
Datum van publicatie
|
10-02-20
|
01-03-21
|
22-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
1.406
USD Gemiddelde koersdoel
1.906
USD Spread / Gemiddelde doel +35,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,53% | 71,28 mld. | | -2,53% | 184 mld. | | -8,43% | 91,88 mld. | | +41,15% | 91,6 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. | | -14,39% | 3,7 mld. |
E-commerce & Veilingdiensten
|