Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
289,6
USD
|
+0,20%
|
|
+4,99%
|
+54,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
23.885
|
48.842
|
39.429
|
14.247
|
33.222
|
53.995
|
-
|
-
|
Bedrijfswaarde
1 |
22.750
|
47.672
|
37.710
|
12.580
|
30.704
|
50.149
|
48.225
|
45.827
|
K/w-verhouding
|
-130
x
|
-83,1
x
|
-1.144
x
|
-33,1
x
|
-62,4
x
|
61,3
x
|
43,6
x
|
35,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,53
x
|
6,2
x
|
4,08
x
|
1,21
x
|
2,51
x
|
3,45
x
|
3,04
x
|
2,69
x
|
Bedrijfswaarde/omzet
|
3,36
x
|
6,05
x
|
3,9
x
|
1,07
x
|
2,32
x
|
3,21
x
|
2,71
x
|
2,28
x
|
Bedrijfswaarde/EBITDA
|
1.625
x
|
-262
x
|
171
x
|
-25,8
x
|
-107
x
|
44,7
x
|
28,9
x
|
20,9
x
|
Bedrijfswaarde/FCF
|
51,7
x
|
261
x
|
136
x
|
599
x
|
45,3
x
|
33,6
x
|
24,6
x
|
21
x
|
FCF Yield
|
1,93%
|
0,38%
|
0,73%
|
0,17%
|
2,21%
|
2,97%
|
4,06%
|
4,76%
|
Price to Book
|
12,1
x
|
17,2
x
|
18,7
x
|
5,93
x
|
13,1
x
|
13,4
x
|
9,64
x
|
6,85
x
|
Aantal aandelen (in duizenden)
|
179.067
|
189.586
|
191.554
|
193.130
|
195.139
|
199.054
|
-
|
-
|
Referentieprijs
2 |
133,4
|
257,6
|
205,8
|
73,77
|
170,2
|
271,3
|
271,3
|
271,3
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
02-02-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.764
|
7.880
|
9.668
|
11.727
|
13.247
|
15.639
|
17.784
|
20.085
|
EBITDA
1 |
14
|
-182
|
221
|
-488
|
-288
|
1.122
|
1.669
|
2.189
|
Bedrijfsresultaat (EBIT)
1 |
-73
|
-293
|
94
|
-659
|
-446
|
989,5
|
1.448
|
1.926
|
Operationele Marge
|
-1,08%
|
-3,72%
|
0,97%
|
-5,62%
|
-3,37%
|
6,33%
|
8,14%
|
9,59%
|
Resultaat voor belastingen (EBT)
1 |
-131
|
-709
|
249
|
-370
|
-505
|
1.078
|
1.531
|
2.034
|
Nettowinst (verlies)
1 |
-186
|
-581
|
-34
|
-430
|
-532
|
900,3
|
1.264
|
1.583
|
Nettomarge
|
-2,75%
|
-7,37%
|
-0,35%
|
-3,67%
|
-4,02%
|
5,76%
|
7,11%
|
7,88%
|
WPA
2 |
-1,030
|
-3,100
|
-0,1800
|
-2,230
|
-2,730
|
4,427
|
6,226
|
7,701
|
Free Cash Flow
1 |
440
|
183
|
277
|
21
|
678
|
1.490
|
1.960
|
2.179
|
FCF-marge
|
6,51%
|
2,32%
|
2,87%
|
0,18%
|
5,12%
|
9,53%
|
11,02%
|
10,85%
|
Kasstroomconversie (ebitda)
|
3.142,86%
|
-
|
125,34%
|
-
|
-
|
132,81%
|
117,43%
|
99,56%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
165,53%
|
155,09%
|
137,66%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
02-02-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
2.689
|
2.661
|
2.864
|
3.036
|
3.166
|
3.042
|
3.177
|
3.357
|
3.671
|
3.636
|
3.812
|
3.971
|
4.191
|
4.152
|
4.346
|
EBITDA
1 |
26
|
31
|
-154
|
-184
|
-181
|
-112
|
-203
|
68
|
-41
|
199
|
275,3
|
315,1
|
342,5
|
372,8
|
404,2
|
Bedrijfsresultaat (EBIT)
1 |
-7
|
-6
|
-194
|
-228
|
-231
|
-156
|
-247
|
32
|
-75
|
168
|
244,8
|
280,4
|
311,4
|
309,6
|
337
|
Operationele Marge
|
-0,26%
|
-0,23%
|
-6,77%
|
-7,51%
|
-7,3%
|
-5,13%
|
-7,77%
|
0,95%
|
-2,04%
|
4,62%
|
6,42%
|
7,06%
|
7,43%
|
7,46%
|
7,76%
|
Resultaat voor belastingen (EBT)
1 |
-8
|
155
|
-90
|
-144
|
-291
|
-206
|
-241
|
73
|
-131
|
174
|
276,3
|
327,4
|
361,6
|
329,9
|
388,8
|
Nettowinst (verlies)
1 |
-39
|
131
|
-125
|
-166
|
-270
|
-225
|
-302
|
65
|
-70
|
197
|
226,9
|
267,6
|
295,5
|
276,1
|
312,9
|
Nettomarge
|
-1,45%
|
4,92%
|
-4,36%
|
-5,47%
|
-8,53%
|
-7,4%
|
-9,51%
|
1,94%
|
-1,91%
|
5,42%
|
5,95%
|
6,74%
|
7,05%
|
6,65%
|
7,2%
|
WPA
2 |
-0,2000
|
0,2100
|
-0,6500
|
-0,8600
|
-1,400
|
-1,160
|
-1,550
|
0,3300
|
-0,3600
|
0,9700
|
1,104
|
1,271
|
1,404
|
1,411
|
1,613
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-02-22
|
27-04-22
|
27-07-22
|
25-10-22
|
31-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
06-02-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.135
|
1.170
|
1.719
|
1.667
|
2.518
|
3.846
|
5.770
|
8.168
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
440
|
183
|
277
|
21
|
678
|
1.490
|
1.960
|
2.179
|
ROE (netto-inkomsten/eigen vermogen)
|
-9,01%
|
-24%
|
-1,38%
|
-19%
|
-21,6%
|
25,3%
|
26,1%
|
26%
|
ROA (netto-inkomsten/totale activa)
|
-3,93%
|
-10,2%
|
-0,5%
|
-5,81%
|
-6,66%
|
11%
|
12,8%
|
14,4%
|
Totale activa
1 |
4.729
|
5.724
|
6.747
|
7.404
|
7.991
|
8.200
|
9.898
|
11.033
|
Nettoactief per aandeel
2 |
11,10
|
15,00
|
11,00
|
12,40
|
13,00
|
20,20
|
28,20
|
39,60
|
Cashflow per aandeel
2 |
3,170
|
1,380
|
1,860
|
0,2300
|
3,490
|
7,230
|
9,670
|
11,50
|
Capex
1 |
135
|
78
|
85
|
25
|
6
|
37,1
|
40,6
|
46,6
|
Capex/omzet
|
2%
|
0,99%
|
0,88%
|
0,21%
|
0,05%
|
0,24%
|
0,23%
|
0,23%
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
02-02-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
271,3
EUR Gemiddelde koersdoel
301,3
EUR Spread / Gemiddelde doel +11,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +54,11% | 57,64 mld. | | +18,66% | 414 mld. | | +15,27% | 242 mld. | | +12,15% | 144 mld. | | +20,63% | 104 mld. | | +17,19% | 83,87 mld. | | +33,59% | 53,37 mld. | | +6,02% | 37,83 mld. | | +15,88% | 32,51 mld. | | -8,32% | 23,18 mld. |
Internetdiensten - Andere
|