Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
71,33
USD
|
+1,11%
|
|
+2,38%
|
-8,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.086
|
138.858
|
173.001
|
44.154
|
100.187
|
91.882
|
-
|
-
|
Bedrijfswaarde
1 |
43.631
|
133.228
|
166.144
|
40.015
|
96.095
|
85.845
|
84.233
|
81.525
|
K/w-verhouding
|
-361
x
|
437
x
|
60,1
x
|
-12,7
x
|
779
x
|
102
x
|
68,2
x
|
47,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
29,2
x
|
47,4
x
|
37,5
x
|
7,88
x
|
14,2
x
|
10,7
x
|
8,96
x
|
7,33
x
|
Bedrijfswaarde/omzet
|
27,6
x
|
45,5
x
|
36
x
|
7,15
x
|
13,6
x
|
10
x
|
8,22
x
|
6,51
x
|
Bedrijfswaarde/EBITDA
|
612
x
|
274
x
|
218
x
|
933
x
|
118
x
|
66,2
x
|
45,9
x
|
30,8
x
|
Bedrijfswaarde/FCF
|
3.149
x
|
348
x
|
366
x
|
-215
x
|
106
x
|
72,4
x
|
50,5
x
|
40,3
x
|
FCF Yield
|
0,03%
|
0,29%
|
0,27%
|
-0,47%
|
0,94%
|
1,38%
|
1,98%
|
2,48%
|
Price to Book
|
14,9
x
|
21,1
x
|
14,1
x
|
5,37
x
|
11,1
x
|
8,93
x
|
7,47
x
|
5,96
x
|
Aantal aandelen (in duizenden)
|
1.159.173
|
1.226.711
|
1.256.003
|
1.272.089
|
1.286.099
|
1.288.129
|
-
|
-
|
Referentieprijs
2 |
39,76
|
113,2
|
137,7
|
34,71
|
77,90
|
71,33
|
71,33
|
71,33
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.578
|
2.929
|
4.612
|
5.600
|
7.060
|
8.556
|
10.250
|
12.528
|
EBITDA
1 |
71,27
|
486,1
|
762,1
|
42,88
|
814
|
1.297
|
1.836
|
2.646
|
Bedrijfsresultaat (EBIT)
1 |
35,62
|
437,4
|
718
|
6,059
|
782
|
1.256
|
1.779
|
2.535
|
Operationele Marge
|
2,26%
|
14,93%
|
15,57%
|
0,11%
|
11,08%
|
14,68%
|
17,36%
|
20,24%
|
Resultaat voor belastingen (EBT)
1 |
-95,82
|
240,4
|
3.141
|
-3.623
|
185
|
948,1
|
1.456
|
2.167
|
Nettowinst (verlies)
1 |
-124,8
|
319,5
|
2.915
|
-3.460
|
132
|
881,8
|
1.313
|
1.938
|
Nettomarge
|
-7,91%
|
10,91%
|
63,2%
|
-61,79%
|
1,87%
|
10,31%
|
12,81%
|
15,47%
|
WPA
2 |
-0,1100
|
0,2590
|
2,290
|
-2,730
|
0,1000
|
0,6962
|
1,046
|
1,491
|
Free Cash Flow
1 |
13,86
|
383,2
|
453,6
|
-186,5
|
905
|
1.186
|
1.667
|
2.021
|
FCF-marge
|
0,88%
|
13,08%
|
9,84%
|
-3,33%
|
12,82%
|
13,87%
|
16,26%
|
16,13%
|
Kasstroomconversie (ebitda)
|
19,44%
|
78,83%
|
59,52%
|
-
|
111,18%
|
91,46%
|
90,76%
|
76,37%
|
Kasstroomconversie (nettowinst)
|
-
|
119,94%
|
15,56%
|
-
|
685,61%
|
134,55%
|
126,95%
|
104,3%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
1.124
|
1.380
|
1.204
|
1.295
|
1.366
|
1.735
|
1.508
|
1.694
|
1.714
|
2.144
|
1.845
|
2.021
|
2.088
|
2.608
|
2.255
|
EBITDA
1 |
147,8
|
146
|
41,89
|
-32,69
|
-36,61
|
70,29
|
-23
|
154
|
280
|
402
|
190,8
|
287,5
|
331,4
|
514,2
|
363,8
|
Bedrijfsresultaat (EBIT)
1 |
140,2
|
130,2
|
31,91
|
-41,77
|
-45,08
|
60,99
|
-31
|
146
|
271
|
396
|
186,8
|
268,3
|
310,2
|
483,1
|
327,7
|
Operationele Marge
|
12,47%
|
9,43%
|
2,65%
|
-3,23%
|
-3,3%
|
3,52%
|
-2,06%
|
8,62%
|
15,81%
|
18,47%
|
10,13%
|
13,28%
|
14,85%
|
18,52%
|
14,53%
|
Resultaat voor belastingen (EBT)
1 |
1.340
|
-488,7
|
-1.653
|
-1.198
|
-157,1
|
-614,6
|
76
|
-1.301
|
728
|
682
|
116
|
179,3
|
245,5
|
411,9
|
226,1
|
Nettowinst (verlies)
1 |
1.148
|
-371,3
|
-1.474
|
-1.204
|
-158,4
|
-623,7
|
68
|
-1.311
|
718
|
657
|
102,7
|
159,8
|
215,6
|
368,9
|
216
|
Nettomarge
|
102,2%
|
-26,91%
|
-122,5%
|
-92,96%
|
-11,59%
|
-35,95%
|
4,51%
|
-77,39%
|
41,89%
|
30,64%
|
5,57%
|
7,91%
|
10,32%
|
14,14%
|
9,58%
|
WPA
2 |
0,9000
|
-0,2950
|
-1,170
|
-0,9500
|
-0,1200
|
-0,4900
|
0,0500
|
-1,020
|
0,5500
|
0,5100
|
0,0823
|
0,1327
|
0,1771
|
0,2982
|
0,1957
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-21
|
16-02-22
|
05-05-22
|
27-07-22
|
27-10-22
|
15-02-23
|
04-05-23
|
02-08-23
|
02-11-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.455
|
5.630
|
6.857
|
4.140
|
4.092
|
6.037
|
7.649
|
10.357
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
13,9
|
383
|
454
|
-186
|
905
|
1.186
|
1.667
|
2.021
|
ROE (netto-inkomsten/eigen vermogen)
|
1,34%
|
10,4%
|
9,29%
|
0,49%
|
10,9%
|
13,6%
|
16,4%
|
16,7%
|
ROA (netto-inkomsten/totale activa)
|
1,19%
|
8,73%
|
27,6%
|
0,39%
|
8,59%
|
13,3%
|
16,9%
|
-
|
Totale activa
1 |
-10.491
|
3.659
|
10.552
|
-876.277
|
1.537
|
6.630
|
7.768
|
-
|
Nettoactief per aandeel
2 |
2,670
|
5,350
|
9,770
|
6,460
|
7,050
|
7,990
|
9,550
|
12,00
|
Cashflow per aandeel
2 |
0,0600
|
0,3400
|
0,4000
|
-0,1100
|
0,7300
|
1,110
|
1,650
|
1,980
|
Capex
1 |
56,8
|
41,7
|
50,8
|
50
|
39
|
39,8
|
44,9
|
52,2
|
Capex/omzet
|
3,6%
|
1,42%
|
1,1%
|
0,89%
|
0,55%
|
0,47%
|
0,44%
|
0,42%
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
71,33
USD Gemiddelde koersdoel
82,78
USD Spread / Gemiddelde doel +16,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,43% | 91,88 mld. | | -2,53% | 184 mld. | | +41,15% | 91,6 mld. | | -10,53% | 71,28 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
|