Geschatte realtime
Cboe BZX
15:04:30 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
72,89
USD
|
0,00%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
50.731
|
89.952
|
81.349
|
49.322
|
126.702
|
151.051
|
-
|
-
|
Bedrijfswaarde
1 |
45.125
|
90.685
|
86.330
|
54.276
|
130.754
|
152.073
|
145.360
|
138.476
|
K/w-verhouding
|
-4,37
x
|
-13,2
x
|
-161
x
|
-5,33
x
|
70,8
x
|
80,4
x
|
34
x
|
24,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,59
x
|
8,08
x
|
4,66
x
|
1,55
x
|
3,4
x
|
3,5
x
|
3,02
x
|
2,62
x
|
Bedrijfswaarde/omzet
|
3,19
x
|
8,14
x
|
4,95
x
|
1,7
x
|
3,51
x
|
3,52
x
|
2,91
x
|
2,4
x
|
Bedrijfswaarde/EBITDA
|
-16,6
x
|
-35,9
x
|
-112
x
|
31,7
x
|
32,3
x
|
24,1
x
|
17,3
x
|
12,6
x
|
Bedrijfswaarde/FCF
|
-9,19
x
|
-27
x
|
-116
x
|
139
x
|
38,9
x
|
28,3
x
|
19,8
x
|
14,6
x
|
FCF Yield
|
-10,9%
|
-3,71%
|
-0,86%
|
0,72%
|
2,57%
|
3,53%
|
5,05%
|
6,85%
|
Price to Book
|
2,62
x
|
7,29
x
|
5,65
x
|
6,76
x
|
-
|
11,1
x
|
7,91
x
|
6,02
x
|
Aantal aandelen (in duizenden)
|
1.705.815
|
1.763.768
|
1.940.118
|
1.994.407
|
2.057.858
|
2.089.520
|
-
|
-
|
Referentieprijs
2 |
29,74
|
51,00
|
41,93
|
24,73
|
61,57
|
72,29
|
72,29
|
72,29
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.147
|
11.139
|
17.455
|
31.877
|
37.281
|
43.182
|
49.947
|
57.751
|
EBITDA
1 |
-2.725
|
-2.528
|
-774
|
1.713
|
4.052
|
6.315
|
8.385
|
10.998
|
Bedrijfsresultaat (EBIT)
1 |
-8.596
|
-4.863
|
-3.834
|
-1.832
|
1.110
|
3.065
|
5.403
|
7.958
|
Operationele Marge
|
-60,76%
|
-43,66%
|
-21,97%
|
-5,75%
|
2,98%
|
7,1%
|
10,82%
|
13,78%
|
Resultaat voor belastingen (EBT)
1 |
-8.433
|
-6.946
|
-1.025
|
-9.426
|
2.321
|
2.156
|
5.211
|
7.357
|
Nettowinst (verlies)
1 |
-8.506
|
-6.768
|
-496
|
-9.141
|
1.887
|
1.796
|
4.577
|
6.210
|
Nettomarge
|
-60,13%
|
-60,76%
|
-2,84%
|
-28,68%
|
5,06%
|
4,16%
|
9,16%
|
10,75%
|
WPA
2 |
-6,810
|
-3,860
|
-0,2600
|
-4,640
|
0,8700
|
0,8990
|
2,123
|
2,964
|
Free Cash Flow
1 |
-4.909
|
-3.361
|
-743
|
390
|
3.362
|
5.365
|
7.341
|
9.492
|
FCF-marge
|
-34,7%
|
-30,17%
|
-4,26%
|
1,22%
|
9,02%
|
12,43%
|
14,7%
|
16,44%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
22,77%
|
82,97%
|
84,96%
|
87,54%
|
86,31%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
178,17%
|
298,78%
|
160,39%
|
152,86%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
5.778
|
6.854
|
8.073
|
8.343
|
8.607
|
8.823
|
9.230
|
9.292
|
9.936
|
10.131
|
10.554
|
10.925
|
11.569
|
11.763
|
12.299
|
EBITDA
1 |
86
|
168
|
364
|
516
|
665
|
761
|
916
|
1.092
|
1.283
|
1.382
|
1.510
|
1.618
|
1.831
|
1.881
|
2.043
|
Bedrijfsresultaat (EBIT)
1 |
-550
|
-482
|
-713
|
-495
|
-142
|
-262
|
326
|
394
|
652
|
172
|
801,2
|
919,7
|
1.121
|
1.118
|
1.285
|
Operationele Marge
|
-9,52%
|
-7,03%
|
-8,83%
|
-5,93%
|
-1,65%
|
-2,97%
|
3,53%
|
4,24%
|
6,56%
|
1,7%
|
7,59%
|
8,42%
|
9,69%
|
9,51%
|
10,45%
|
Resultaat voor belastingen (EBT)
1 |
791
|
-6.168
|
-2.556
|
-1.176
|
474
|
-138
|
455
|
176
|
1.828
|
-630
|
731
|
849,4
|
1.097
|
1.043
|
1.232
|
Nettowinst (verlies)
1 |
892
|
-5.930
|
-2.601
|
-1.206
|
595
|
-157
|
394
|
221
|
1.429
|
-654
|
657,7
|
773,4
|
976,9
|
987,7
|
1.155
|
Nettomarge
|
15,44%
|
-86,52%
|
-32,22%
|
-14,46%
|
6,91%
|
-1,78%
|
4,27%
|
2,38%
|
14,38%
|
-6,46%
|
6,23%
|
7,08%
|
8,44%
|
8,4%
|
9,39%
|
WPA
2 |
0,4400
|
-3,030
|
-1,330
|
-0,6100
|
0,2900
|
-0,0800
|
0,1800
|
0,1000
|
0,6600
|
-0,3100
|
0,3107
|
0,3476
|
0,4587
|
0,4765
|
0,5449
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
04-05-22
|
02-08-22
|
01-11-22
|
08-02-23
|
02-05-23
|
01-08-23
|
07-11-23
|
07-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
733
|
4.981
|
4.954
|
4.052
|
1.021
|
-
|
-
|
Nettokaspositie
1 |
5.606
|
-
|
-
|
-
|
-
|
-
|
5.692
|
12.576
|
Hefboom (schuld/ebitda)
|
-
|
-0,29
x
|
-6,435
x
|
2,892
x
|
1
x
|
0,1617
x
|
-
|
-
|
Free Cash Flow
1 |
-4.909
|
-3.361
|
-743
|
390
|
3.362
|
5.365
|
7.341
|
9.492
|
ROE (netto-inkomsten/eigen vermogen)
|
-66,7%
|
-51,2%
|
-3,71%
|
-83,9%
|
20,3%
|
13,4%
|
25,5%
|
26,4%
|
ROA (netto-inkomsten/totale activa)
|
-30,5%
|
-20,8%
|
-1,38%
|
-12,9%
|
5,33%
|
4,19%
|
9,01%
|
10,1%
|
Totale activa
1 |
27.875
|
32.507
|
36.012
|
70.883
|
35.404
|
42.862
|
50.813
|
61.686
|
Nettoactief per aandeel
2 |
11,40
|
7,000
|
7,420
|
3,660
|
-
|
6,500
|
9,140
|
12,00
|
Cashflow per aandeel
2 |
-3,460
|
-1,570
|
-0,2400
|
0,3300
|
1,710
|
2,960
|
3,830
|
-
|
Capex
1 |
588
|
616
|
298
|
252
|
223
|
294
|
275
|
347
|
Capex/omzet
|
4,16%
|
5,53%
|
1,71%
|
0,79%
|
0,6%
|
0,68%
|
0,55%
|
0,6%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
72,29
USD Gemiddelde koersdoel
86,66
USD Spread / Gemiddelde doel +19,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,75% | 459 mld. | | +34,83% | 283 mld. | | +8,14% | 93,46 mld. | | +22,48% | 89,76 mld. | | +60,80% | 60,14 mld. | | +6,84% | 43,2 mld. | | +17,23% | 35,03 mld. | | -13,02% | 31,05 mld. | | +11,66% | 28,26 mld. |
Internetdiensten - Andere
|