Beurs gesloten -
Nasdaq
22:30:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,43
USD
|
+1,38%
|
|
+0,95%
|
+43,65%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.337
|
1.747
|
673,4
|
827,9
|
1.172
|
-
|
-
|
Bedrijfswaarde
1 |
1.236
|
1.664
|
581
|
652,6
|
1.036
|
951
|
861,7
|
K/w-verhouding
|
60,8
x
|
34,1
x
|
25,6
x
|
102
x
|
145
x
|
68
x
|
46,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,99
x
|
7,7
x
|
2,63
x
|
3,1
x
|
3,97
x
|
3,58
x
|
3,15
x
|
Bedrijfswaarde/omzet
|
8,31
x
|
7,34
x
|
2,27
x
|
2,44
x
|
3,51
x
|
2,9
x
|
2,32
x
|
Bedrijfswaarde/EBITDA
|
24,6
x
|
17,3
x
|
5,93
x
|
8,67
x
|
11,6
x
|
8,96
x
|
6,4
x
|
Bedrijfswaarde/FCF
|
8.080
x
|
28,6
x
|
11,3
x
|
9,25
x
|
19,5
x
|
-
|
-
|
FCF Yield
|
0,01%
|
3,5%
|
8,84%
|
10,8%
|
5,13%
|
-
|
-
|
Price to Book
|
-
|
7,5
x
|
2,34
x
|
2,77
x
|
3,91
x
|
3,2
x
|
2,69
x
|
Aantal aandelen (in duizenden)
|
47.827
|
51.306
|
52.566
|
50.762
|
50.015
|
-
|
-
|
Referentieprijs
2 |
27,96
|
34,05
|
12,81
|
16,31
|
23,43
|
23,43
|
23,43
|
Datum van publicatie
|
23-02-21
|
28-02-22
|
28-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
113,9
|
148,7
|
226,9
|
256,4
|
267
|
295,2
|
327,5
|
372,2
|
EBITDA
1 |
-
|
50,35
|
96,25
|
97,98
|
75,31
|
89,15
|
106,1
|
134,7
|
Bedrijfsresultaat (EBIT)
1 |
-
|
31,76
|
58,79
|
40,52
|
2,036
|
8,903
|
21,17
|
27,62
|
Operationele Marge
|
-
|
21,35%
|
25,91%
|
15,8%
|
0,76%
|
3,02%
|
6,46%
|
7,42%
|
Resultaat voor belastingen (EBT)
1 |
-
|
31,58
|
64,8
|
37,47
|
10,5
|
14,78
|
27,11
|
36,09
|
Nettowinst (verlies)
1 |
6,643
|
26,61
|
56,6
|
28,7
|
8,881
|
9,285
|
19,65
|
27,43
|
Nettomarge
|
5,83%
|
17,89%
|
24,95%
|
11,2%
|
3,33%
|
3,15%
|
6%
|
7,37%
|
WPA
2 |
-
|
0,4600
|
1,000
|
0,5000
|
0,1600
|
0,1621
|
0,3445
|
0,4993
|
Free Cash Flow
1 |
-
|
0,153
|
58,25
|
51,34
|
70,52
|
53,1
|
-
|
-
|
FCF-marge
|
-
|
0,1%
|
25,67%
|
20,03%
|
26,41%
|
17,99%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
0,3%
|
60,52%
|
52,4%
|
93,64%
|
59,57%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
0,57%
|
102,91%
|
178,86%
|
794,05%
|
571,86%
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-11-20
|
23-02-21
|
28-02-22
|
28-02-23
|
26-02-24
|
-
|
-
|
-
|
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 |
58,09
|
75,56
|
54,55
|
63,03
|
64,5
|
74,3
|
55,41
|
63,33
|
63,68
|
84,6
|
61,99
|
68,7
|
70,02
|
94,48
|
67,25
|
EBITDA
1 |
24,26
|
38,9
|
17,01
|
23,05
|
25,33
|
32,59
|
8,388
|
11,99
|
18,24
|
38,91
|
11,13
|
17,25
|
18,67
|
42,09
|
13,86
|
Bedrijfsresultaat (EBIT)
1 |
14,05
|
27,97
|
4,581
|
9,794
|
9,622
|
16,52
|
-10,67
|
-7,134
|
-0,571
|
20,41
|
-8,347
|
-2,424
|
-1,946
|
20,79
|
-8,835
|
Operationele Marge
|
24,18%
|
37,01%
|
8,4%
|
15,54%
|
14,92%
|
22,24%
|
-19,26%
|
-11,26%
|
-0,9%
|
24,13%
|
-13,46%
|
-3,53%
|
-2,78%
|
22,01%
|
-13,14%
|
Resultaat voor belastingen (EBT)
1 |
14,32
|
33,74
|
6,182
|
9,746
|
4,724
|
16,82
|
-9,246
|
-5,179
|
1,885
|
23,04
|
-7,296
|
-0,7613
|
-0,548
|
21,92
|
-6,445
|
Nettowinst (verlies)
1 |
13,53
|
28,24
|
4,779
|
7,819
|
3,326
|
12,78
|
-5,871
|
-5,724
|
1,774
|
18,7
|
-6,271
|
-1,21
|
-0,7441
|
18,14
|
-6,249
|
Nettomarge
|
23,29%
|
37,37%
|
8,76%
|
12,4%
|
5,16%
|
17,2%
|
-10,6%
|
-9,04%
|
2,79%
|
22,11%
|
-10,12%
|
-1,76%
|
-1,06%
|
19,2%
|
-9,29%
|
WPA
2 |
0,2400
|
0,5000
|
0,0800
|
0,1400
|
0,0600
|
0,2200
|
-0,1100
|
-0,1100
|
0,0300
|
0,3400
|
-0,1125
|
-0,0244
|
-0,0164
|
0,3206
|
-0,1196
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-11-21
|
28-02-22
|
09-05-22
|
08-08-22
|
08-11-22
|
28-02-23
|
09-05-23
|
08-08-23
|
08-11-23
|
26-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
101
|
82,5
|
92,4
|
175
|
136
|
221
|
310
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
0,15
|
58,2
|
51,3
|
70,5
|
53,1
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
28,2%
|
26,2%
|
10,1%
|
2,92%
|
1,9%
|
6,93%
|
6,23%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
12,3%
|
4,81%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
460,7
|
596,2
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
4,540
|
5,490
|
5,900
|
5,990
|
7,310
|
8,730
|
Cashflow per aandeel
2 |
-
|
-
|
1,570
|
1,530
|
1,450
|
1,550
|
2,250
|
2,450
|
Capex
1 |
-
|
24,2
|
30,4
|
35,9
|
10,6
|
11
|
-
|
-
|
Capex/omzet
|
-
|
16,25%
|
13,41%
|
13,99%
|
3,97%
|
3,73%
|
-
|
-
|
Datum van publicatie
|
13-11-20
|
23-02-21
|
28-02-22
|
28-02-23
|
26-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
23,43
USD Gemiddelde koersdoel
25,12
USD Spread / Gemiddelde doel +7,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +43,65% | 1,17 mld. | | +8,14% | 3.022 mld. | | +4,28% | 81,91 mld. | | +3,40% | 76,64 mld. | | -16,54% | 52,31 mld. | | +35,85% | 51,96 mld. | | -22,85% | 47,77 mld. | | +23,11% | 43,3 mld. | | +64,59% | 38,29 mld. | | -14,17% | 25,1 mld. |
Software - Andere
|