Beurs gesloten -
Xetra
17:35:51 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
288,9
EUR
|
-2,27%
|
|
-1,11%
|
+67,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
23.885
|
48.842
|
39.429
|
14.247
|
33.222
|
58.295
|
-
|
-
|
Bedrijfswaarde
1 |
22.750
|
47.672
|
37.710
|
12.580
|
30.704
|
54.330
|
52.293
|
49.764
|
K/w-verhouding
|
-130
x
|
-83,1
x
|
-1.144
x
|
-33,1
x
|
-62,4
x
|
62,6
x
|
43,2
x
|
34,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,53
x
|
6,2
x
|
4,08
x
|
1,21
x
|
2,51
x
|
3,72
x
|
3,25
x
|
2,89
x
|
Bedrijfswaarde/omzet
|
3,36
x
|
6,05
x
|
3,9
x
|
1,07
x
|
2,32
x
|
3,46
x
|
2,91
x
|
2,47
x
|
Bedrijfswaarde/EBITDA
|
1.625
x
|
-262
x
|
171
x
|
-25,8
x
|
-107
x
|
47,3
x
|
30,2
x
|
22,4
x
|
Bedrijfswaarde/FCF
|
51,7
x
|
261
x
|
136
x
|
599
x
|
45,3
x
|
34,8
x
|
25,4
x
|
21,2
x
|
FCF Yield
|
1,93%
|
0,38%
|
0,73%
|
0,17%
|
2,21%
|
2,87%
|
3,94%
|
4,71%
|
Price to Book
|
12,1
x
|
17,2
x
|
18,7
x
|
5,93
x
|
13,1
x
|
14,5
x
|
10,6
x
|
7,4
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
|
292,9
|
292,9
|
292,9
|
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
|
15.682
|
17.950
|
20.187
|
EBITDA
1 |
14
|
-182
|
221
|
-488
|
-288
|
1.149
|
1.730
|
2.224
|
Bedrijfsresultaat (EBIT)
1 |
-73
|
-293
|
94
|
-659
|
-446
|
1.007
|
1.559
|
2.048
|
Operationele Marge
|
-1,08%
|
-3,72%
|
0,97%
|
-5,62%
|
-3,37%
|
6,42%
|
8,69%
|
10,14%
|
Resultaat voor belastingen (EBT)
1 |
-131
|
-709
|
249
|
-370
|
-505
|
1.052
|
1.612
|
2.169
|
Nettowinst (verlies)
1 |
-186
|
-581
|
-34
|
-430
|
-532
|
937,1
|
1.358
|
1.743
|
Nettomarge
|
-2,75%
|
-7,37%
|
-0,35%
|
-3,67%
|
-4,02%
|
5,98%
|
7,57%
|
8,64%
|
WPA
2 |
-1,030
|
-3,100
|
-0,1800
|
-2,230
|
-2,730
|
4,676
|
6,780
|
8,594
|
Free Cash Flow
1 |
440
|
183
|
277
|
21
|
678
|
1.561
|
2.062
|
2.346
|
FCF-marge
|
6,51%
|
2,32%
|
2,87%
|
0,18%
|
5,12%
|
9,95%
|
11,49%
|
11,62%
|
Kasstroomconversie (ebitda)
|
3.142,86%
|
-
|
125,34%
|
-
|
-
|
135,82%
|
119,21%
|
105,5%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
166,55%
|
151,85%
|
134,55%
|
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
|
3.814
|
3.990
|
4.236
|
4.161
|
4.358
|
EBITDA
1 |
26
|
31
|
-154
|
-184
|
-181
|
-112
|
-203
|
68
|
-41
|
199
|
274,2
|
321,5
|
359,2
|
372,8
|
404,2
|
Bedrijfsresultaat (EBIT)
1 |
-7
|
-6
|
-194
|
-228
|
-231
|
-156
|
-247
|
32
|
-75
|
168
|
240,7
|
281,6
|
321,9
|
318,4
|
344,7
|
Operationele Marge
|
-0,26%
|
-0,23%
|
-6,77%
|
-7,51%
|
-7,3%
|
-5,13%
|
-7,77%
|
0,95%
|
-2,04%
|
4,62%
|
6,31%
|
7,06%
|
7,6%
|
7,65%
|
7,91%
|
Resultaat voor belastingen (EBT)
1 |
-8
|
155
|
-90
|
-144
|
-291
|
-206
|
-241
|
73
|
-131
|
174
|
267,1
|
318,8
|
362,9
|
329,9
|
388,8
|
Nettowinst (verlies)
1 |
-39
|
131
|
-125
|
-166
|
-270
|
-225
|
-302
|
65
|
-70
|
197
|
218,3
|
267,3
|
305,5
|
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%
|
5,72%
|
6,7%
|
7,21%
|
6,64%
|
7,18%
|
WPA
2 |
-0,2000
|
0,2100
|
-0,6500
|
-0,8600
|
-1,400
|
-1,160
|
-1,550
|
0,3300
|
-0,3600
|
0,9700
|
1,091
|
1,289
|
1,463
|
1,480
|
1,672
|
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
|
3.965
|
6.002
|
8.531
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
440
|
183
|
277
|
21
|
678
|
1.561
|
2.062
|
2.346
|
ROE (netto-inkomsten/eigen vermogen)
|
-9,01%
|
-24%
|
-1,38%
|
-19%
|
-21,6%
|
25,6%
|
26,7%
|
27,5%
|
ROA (netto-inkomsten/totale activa)
|
-3,93%
|
-10,2%
|
-0,5%
|
-5,81%
|
-6,66%
|
10,6%
|
12,6%
|
14,6%
|
Totale activa
1 |
4.729
|
5.724
|
6.747
|
7.404
|
7.991
|
8.823
|
10.763
|
11.941
|
Nettoactief per aandeel
2 |
11,10
|
15,00
|
11,00
|
12,40
|
13,00
|
20,20
|
27,50
|
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
|
22,9
|
29,8
|
31,9
|
Capex/omzet
|
2%
|
0,99%
|
0,88%
|
0,21%
|
0,05%
|
0,15%
|
0,17%
|
0,16%
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
02-02-22
|
31-01-23
|
06-02-24
|
-
|
-
|
-
|
Laatste slotkoers
292,9
EUR Gemiddelde koersdoel
322,6
EUR Spread / Gemiddelde doel +10,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,84% | 439 mld. | | +38,61% | 291 mld. | | +18,04% | 152 mld. | | +11,38% | 96,26 mld. | | +23,25% | 87,42 mld. | | +10,00% | 44,48 mld. | | +14,04% | 34,15 mld. | | -15,16% | 30,29 mld. | | +18,98% | 30,11 mld. |
Internetdiensten - Andere
|