Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,35
USD
|
+5,01%
|
|
+6,86%
|
-9,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.465
|
134.559
|
29.059
|
15.624
|
26.974
|
25.896
|
-
|
-
|
Bedrijfswaarde
1 |
47.305
|
130.068
|
30.932
|
16.209
|
26.974
|
23.300
|
21.409
|
19.657
|
K/w-verhouding
|
56,2
x
|
150
x
|
-21,4
x
|
-29,9
x
|
17,2
x
|
12,9
x
|
10,7
x
|
9,06
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,4%
|
Marktkapitalisatie/omzet
|
17,3
x
|
40,5
x
|
6,02
x
|
1,63
x
|
2,24
x
|
1,95
x
|
1,76
x
|
1,61
x
|
Bedrijfswaarde/omzet
|
18,4
x
|
39,2
x
|
6,41
x
|
1,69
x
|
2,24
x
|
1,75
x
|
1,45
x
|
1,22
x
|
Bedrijfswaarde/EBITDA
|
32
x
|
81,8
x
|
20,4
x
|
3,77
x
|
4,53
x
|
3,33
x
|
2,78
x
|
2,46
x
|
Bedrijfswaarde/FCF
|
-15,8
x
|
-326
x
|
13,4
x
|
16,9
x
|
-
|
20,4
x
|
12
x
|
9,32
x
|
FCF Yield
|
-6,31%
|
-0,31%
|
7,46%
|
5,93%
|
-
|
4,9%
|
8,32%
|
10,7%
|
Price to Book
|
7,45
x
|
8,49
x
|
2,15
x
|
1,21
x
|
-
|
1,57
x
|
1,37
x
|
1,23
x
|
Aantal aandelen (in duizenden)
|
277.367
|
308.724
|
308.931
|
312.613
|
308.463
|
309.000
|
-
|
-
|
Referentieprijs
2 |
160,3
|
435,9
|
94,06
|
49,98
|
87,45
|
83,81
|
83,81
|
83,81
|
Datum van publicatie
|
02-03-20
|
11-03-21
|
17-03-22
|
14-03-23
|
18-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.576
|
3.320
|
4.824
|
9.589
|
12.055
|
13.286
|
14.741
|
16.090
|
EBITDA
1 |
1.480
|
1.590
|
1.517
|
4.300
|
5.959
|
7.006
|
7.712
|
7.975
|
Bedrijfsresultaat (EBIT)
1 |
1.316
|
1.334
|
1.010
|
3.500
|
5.081
|
6.144
|
6.671
|
6.825
|
Operationele Marge
|
51,09%
|
40,17%
|
20,93%
|
36,5%
|
42,15%
|
46,24%
|
45,26%
|
42,42%
|
Resultaat voor belastingen (EBT)
1 |
1.091
|
1.128
|
-1.446
|
-387,3
|
1.971
|
2.616
|
3.124
|
4.005
|
Nettowinst (verlies)
1 |
804,2
|
837,4
|
-1.377
|
-526,4
|
1.600
|
2.027
|
2.463
|
2.992
|
Nettomarge
|
31,22%
|
25,22%
|
-28,55%
|
-5,49%
|
13,28%
|
15,26%
|
16,71%
|
18,59%
|
WPA
2 |
2,850
|
2,910
|
-4,400
|
-1,670
|
5,090
|
6,517
|
7,806
|
9,254
|
Free Cash Flow
1 |
-2.985
|
-398,6
|
2.308
|
960,4
|
-
|
1.142
|
1.780
|
2.109
|
FCF-marge
|
-115,89%
|
-12,01%
|
47,85%
|
10,02%
|
-
|
8,6%
|
12,08%
|
13,11%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
152,14%
|
22,33%
|
-
|
16,3%
|
23,08%
|
26,45%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
56,33%
|
72,27%
|
70,51%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,175
|
Datum van publicatie
|
02-03-20
|
11-03-21
|
17-03-22
|
14-03-23
|
18-03-24
|
-
|
-
|
-
|
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 |
1.470
|
1.873
|
2.070
|
2.304
|
2.508
|
2.706
|
2.712
|
2.955
|
3.140
|
3.249
|
3.113
|
3.267
|
3.449
|
3.678
|
3.504
|
EBITDA
1 |
473,3
|
684,7
|
817,3
|
1.057
|
1.154
|
1.272
|
1.251
|
1.499
|
1.590
|
1.618
|
1.643
|
1.727
|
1.834
|
1.935
|
1.795
|
Bedrijfsresultaat (EBIT)
1 |
259,3
|
573,1
|
632,4
|
860,5
|
949,9
|
1.057
|
1.039
|
1.277
|
1.367
|
1.397
|
1.481
|
1.574
|
1.664
|
1.775
|
1.675
|
Operationele Marge
|
17,64%
|
30,6%
|
30,55%
|
37,35%
|
37,87%
|
39,07%
|
38,31%
|
43,22%
|
43,55%
|
43,01%
|
47,59%
|
48,18%
|
48,23%
|
48,25%
|
47,8%
|
Resultaat voor belastingen (EBT)
1 |
-1.428
|
-810,4
|
-289,8
|
-483,4
|
246,5
|
139,4
|
306,8
|
422,3
|
503,5
|
738,2
|
554,2
|
596,1
|
691,2
|
782,3
|
763,7
|
Nettowinst (verlies)
1 |
-1.260
|
-801,5
|
-313
|
-489,3
|
197,1
|
78,8
|
225,7
|
307,2
|
411,3
|
656,2
|
420,3
|
466,5
|
523,6
|
580,4
|
562
|
Nettomarge
|
-85,75%
|
-42,79%
|
-15,12%
|
-21,24%
|
7,86%
|
2,91%
|
8,32%
|
10,4%
|
13,1%
|
20,2%
|
13,5%
|
14,28%
|
15,18%
|
15,78%
|
16,04%
|
WPA
2 |
-4,050
|
-2,570
|
-1,010
|
-1,560
|
0,6500
|
0,2500
|
0,7200
|
0,9011
|
1,258
|
2,100
|
1,400
|
1,562
|
1,689
|
1,829
|
1,797
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-11-21
|
17-03-22
|
02-06-22
|
18-08-22
|
17-11-22
|
14-03-23
|
17-05-23
|
16-08-23
|
10-11-23
|
18-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.841
|
-
|
1.874
|
585
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
4.492
|
-
|
-
|
-
|
2.595
|
4.486
|
6.239
|
Hefboom (schuld/ebitda)
|
1,92
x
|
-
|
1,235
x
|
0,136
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-2.985
|
-399
|
2.308
|
960
|
-
|
1.142
|
1.780
|
2.109
|
ROE (netto-inkomsten/eigen vermogen)
|
14,5%
|
8,04%
|
1,43%
|
3,98%
|
-
|
13,4%
|
14%
|
13,9%
|
ROA (netto-inkomsten/totale activa)
|
4,89%
|
3,26%
|
0,55%
|
1,25%
|
-
|
4,3%
|
4,2%
|
4,4%
|
Totale activa
1 |
16.450
|
25.677
|
-249.964
|
-42.247
|
-
|
47.144
|
58.651
|
67.991
|
Nettoactief per aandeel
2 |
21,50
|
51,30
|
43,70
|
41,30
|
-
|
53,50
|
61,20
|
67,90
|
Cashflow per aandeel
2 |
-9,400
|
0,1900
|
3,510
|
0,7900
|
-
|
9,610
|
8,570
|
5,100
|
Capex
1 |
334
|
372
|
1.083
|
723
|
-
|
1.264
|
1.318
|
1.554
|
Capex/omzet
|
12,95%
|
11,21%
|
22,45%
|
7,54%
|
-
|
9,51%
|
8,94%
|
9,66%
|
Datum van publicatie
|
02-03-20
|
11-03-21
|
17-03-22
|
14-03-23
|
18-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
83,81
BRL Gemiddelde koersdoel
101,8
BRL Spread / Gemiddelde doel +21,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,32% | 5,05 mld. | | +1,84% | 178 mld. | | +15,86% | 39,08 mld. | | +1,11% | 39,08 mld. | | +40,35% | 15,71 mld. | | -32,17% | 10,23 mld. | | +21,51% | 9,16 mld. | | -22,87% | 8,98 mld. | | +58,27% | 6,75 mld. | | +8,82% | 3,54 mld. |
financiele technologieen (fintech) (NEC)
|