slotkoers
NEO Exchange
00:00:00 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43,65
CAD
|
-2,76%
|
|
-0,98%
|
+11,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
50.731
|
89.952
|
81.349
|
49.322
|
126.702
|
147.666
|
-
|
-
|
Bedrijfswaarde
1 |
45.125
|
90.685
|
86.330
|
54.276
|
130.754
|
148.688
|
141.975
|
135.091
|
K/w-verhouding
|
-4,37
x
|
-13,2
x
|
-161
x
|
-5,33
x
|
70,8
x
|
78,3
x
|
33,6
x
|
23,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,59
x
|
8,08
x
|
4,66
x
|
1,55
x
|
3,4
x
|
3,42
x
|
2,96
x
|
2,56
x
|
Bedrijfswaarde/omzet
|
3,19
x
|
8,14
x
|
4,95
x
|
1,7
x
|
3,51
x
|
3,44
x
|
2,84
x
|
2,34
x
|
Bedrijfswaarde/EBITDA
|
-16,6
x
|
-35,9
x
|
-112
x
|
31,7
x
|
32,3
x
|
23,6
x
|
17
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
-9,19
x
|
-27
x
|
-116
x
|
139
x
|
38,9
x
|
27,7
x
|
19,4
x
|
14,3
x
|
FCF Yield
|
-10,9%
|
-3,71%
|
-0,86%
|
0,72%
|
2,57%
|
3,61%
|
5,17%
|
7,02%
|
Price to Book
|
2,62
x
|
7,29
x
|
5,65
x
|
6,76
x
|
-
|
10,9
x
|
7,74
x
|
5,89
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
|
70,67
|
70,67
|
70,67
|
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
|
43.188
|
49.960
|
57.751
|
EBITDA
1 |
-2.725
|
-2.528
|
-774
|
1.713
|
4.052
|
6.310
|
8.357
|
10.991
|
Bedrijfsresultaat (EBIT)
1 |
-8.596
|
-4.863
|
-3.834
|
-1.832
|
1.110
|
3.067
|
5.412
|
8.018
|
Operationele Marge
|
-60,76%
|
-43,66%
|
-21,97%
|
-5,75%
|
2,98%
|
7,1%
|
10,83%
|
13,88%
|
Resultaat voor belastingen (EBT)
1 |
-8.433
|
-6.946
|
-1.025
|
-9.426
|
2.321
|
2.170
|
5.156
|
7.357
|
Nettowinst (verlies)
1 |
-8.506
|
-6.768
|
-496
|
-9.141
|
1.887
|
1.806
|
4.531
|
6.205
|
Nettomarge
|
-60,13%
|
-60,76%
|
-2,84%
|
-28,68%
|
5,06%
|
4,18%
|
9,07%
|
10,74%
|
WPA
2 |
-6,810
|
-3,860
|
-0,2600
|
-4,640
|
0,8700
|
0,9024
|
2,104
|
2,962
|
Free Cash Flow
1 |
-4.909
|
-3.361
|
-743
|
390
|
3.362
|
5.363
|
7.337
|
9.480
|
FCF-marge
|
-34,7%
|
-30,17%
|
-4,26%
|
1,22%
|
9,02%
|
12,42%
|
14,69%
|
16,42%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
22,77%
|
82,97%
|
84,99%
|
87,8%
|
86,25%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
178,17%
|
296,96%
|
161,94%
|
152,78%
|
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
|
10.931
|
11.572
|
11.763
|
12.299
|
EBITDA
1 |
86
|
168
|
364
|
516
|
665
|
761
|
916
|
1.092
|
1.283
|
1.382
|
1.509
|
1.618
|
1.831
|
1.881
|
2.043
|
Bedrijfsresultaat (EBIT)
1 |
-550
|
-482
|
-713
|
-495
|
-142
|
-262
|
326
|
394
|
652
|
172
|
800,4
|
920,1
|
1.122
|
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%
|
7,58%
|
8,42%
|
9,7%
|
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
|
656,5
|
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%
|
6,22%
|
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
|
0,3032
|
0,3471
|
0,4583
|
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
|
0,1619
x
|
-
|
-
|
Free Cash Flow
1 |
-4.909
|
-3.361
|
-743
|
390
|
3.362
|
5.363
|
7.337
|
9.480
|
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%
|
4,2%
|
9,01%
|
10,1%
|
Totale activa
1 |
27.875
|
32.507
|
36.012
|
70.883
|
35.404
|
43.024
|
50.276
|
61.639
|
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
|
303
|
283
|
347
|
Capex/omzet
|
4,16%
|
5,53%
|
1,71%
|
0,79%
|
0,6%
|
0,7%
|
0,57%
|
0,6%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
70,67
USD Gemiddelde koersdoel
87,58
USD Spread / Gemiddelde doel +23,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +29,22% | 435 mld. | | +39,58% | 293 mld. | | +13,37% | 97,98 mld. | | +23,88% | 86,61 mld. | | +67,93% | 62,81 mld. | | +8,66% | 43,94 mld. | | +11,73% | 32,79 mld. | | -15,07% | 30,32 mld. | | +16,79% | 29,55 mld. |
Internetdiensten - Andere
|