Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,58
USD
|
-4,82%
|
|
+6,04%
|
-44,95%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
6.646
|
5.673
|
30.087
|
8.356
|
5.789
|
3.013
|
3.013
|
-
|
Bedrijfswaarde
1 |
7.303
|
7.395
|
34.242
|
15.213
|
13.058
|
5.242
|
14.566
|
16.071
|
K/w-verhouding
|
-33
x
|
-30,4
x
|
-8,44
x
|
16,8
x
|
-7,49
x
|
-1,16
x
|
-20,2
x
|
-57,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,95
x
|
1,5
x
|
6,23
x
|
1,35
x
|
0,82
x
|
0,71
x
|
0,38
x
|
0,34
x
|
Bedrijfswaarde/omzet
|
2,15
x
|
1,95
x
|
7,09
x
|
2,46
x
|
1,85
x
|
0,71
x
|
1,84
x
|
1,81
x
|
Bedrijfswaarde/EBITDA
|
7,96
x
|
7,04
x
|
25,9
x
|
8,68
x
|
6,97
x
|
2,57
x
|
6,64
x
|
6,45
x
|
Bedrijfswaarde/FCF
|
27,1
x
|
-13,7
x
|
-19,5
x
|
-11,7
x
|
-23,5
x
|
-6,07
x
|
-7,8
x
|
-19,7
x
|
FCF Yield
|
3,69%
|
-7,32%
|
-5,14%
|
-8,57%
|
-4,25%
|
-16,5%
|
-12,8%
|
-5,07%
|
Price to Book
|
1,31
x
|
1,15
x
|
3,86
x
|
1,17
x
|
0,88
x
|
0,24
x
|
0,29
x
|
0,28
x
|
Aantal aandelen (in duizenden)
|
111.881
|
112.393
|
132.923
|
145.672
|
148.024
|
263.155
|
263.155
|
-
|
Referentieprijs
2 |
59,40
|
50,47
|
226,4
|
57,36
|
39,11
|
11,45
|
11,45
|
11,45
|
Datum van publicatie
|
04-03-19
|
04-03-20
|
23-03-21
|
30-03-22
|
21-03-23
|
27-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
3.401
|
3.789
|
4.829
|
6.190
|
7.065
|
7.413
|
7.913
|
8.871
|
EBITDA
1 |
917,7
|
1.050
|
1.324
|
1.754
|
1.873
|
2.039
|
2.192
|
2.493
|
Bedrijfsresultaat (EBIT)
1 |
237,5
|
234,4
|
116,6
|
21,31
|
121,2
|
-1.971
|
314,1
|
431,1
|
Operationele Marge
|
6,98%
|
6,19%
|
2,41%
|
0,34%
|
1,71%
|
-26,59%
|
3,97%
|
4,86%
|
Resultaat voor belastingen (EBT)
1 |
24,32
|
-125,3
|
-2.582
|
665,2
|
-630,5
|
-2.486
|
-26,77
|
109,7
|
Nettowinst (verlies)
1 |
-205,1
|
-182,3
|
-3.180
|
500,1
|
-776
|
-2.644
|
-168,5
|
-52,69
|
Nettomarge
|
-6,03%
|
-4,81%
|
-65,85%
|
8,08%
|
-10,98%
|
-35,67%
|
-2,13%
|
-0,59%
|
WPA
2 |
-1,800
|
-1,663
|
-26,82
|
3,420
|
-5,220
|
-17,58
|
-0,5674
|
-0,1979
|
Free Cash Flow
1 |
269,7
|
-541,5
|
-1.759
|
-1.304
|
-555,4
|
-2.170
|
-1.866
|
-815
|
FCF-marge
|
7,93%
|
-14,29%
|
-36,43%
|
-21,07%
|
-7,86%
|
-28,73%
|
-23,58%
|
-9,19%
|
Kasstroomconversie (ebitda)
|
29,39%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-03-19
|
04-03-20
|
23-03-21
|
30-03-22
|
21-03-23
|
27-03-24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
1.497
|
1.560
|
1.745
|
1.645
|
1.725
|
3.370
|
1.814
|
1.881
|
1.806
|
1.822
|
1.887
|
1.898
|
1.929
|
1.963
|
2.013
|
2.031
|
EBITDA
1 |
425,1
|
450,4
|
463
|
506,2
|
486,9
|
993
|
455,3
|
424,3
|
556,2
|
535
|
507,9
|
440,2
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
97,04
|
97,04
|
-
|
96,06
|
36,06
|
-
|
6,411
|
-17,37
|
-
|
93,27
|
32,19
|
-2.212
|
88,29
|
79,62
|
49,82
|
11,6
|
Operationele Marge
|
6,48%
|
6,22%
|
-
|
5,84%
|
2,09%
|
-
|
0,35%
|
-0,92%
|
-
|
5,12%
|
1,71%
|
-116,49%
|
4,58%
|
4,06%
|
2,48%
|
0,57%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-27,28
|
90,71
|
-
|
-
|
-
|
-64,24
|
82,29
|
-232,9
|
-50,46
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-1,56%
|
5,51%
|
-
|
-
|
-
|
-3,42%
|
4,56%
|
-12,78%
|
-2,67%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,2400
|
-0,1800
|
-0,1800
|
0,1800
|
-2,580
|
-
|
-2,880
|
-0,4200
|
0,4200
|
-1,560
|
-0,3600
|
-15,88
|
0,0200
|
-0,0750
|
-0,1050
|
-0,1950
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-08-21
|
18-11-21
|
30-03-22
|
24-05-22
|
30-08-22
|
30-08-22
|
22-11-22
|
21-03-23
|
24-05-23
|
23-08-23
|
15-11-23
|
27-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
657
|
1.723
|
4.155
|
6.857
|
7.270
|
10.155
|
11.553
|
13.059
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7162
x
|
1,64
x
|
3,138
x
|
3,911
x
|
3,882
x
|
5,085
x
|
5,27
x
|
5,239
x
|
Free Cash Flow
1 |
270
|
-541
|
-1.759
|
-1.304
|
-555
|
-2.170
|
-1.866
|
-815
|
ROE (netto-inkomsten/eigen vermogen)
|
-4,04%
|
-3,63%
|
-7,02%
|
7,24%
|
-8,96%
|
-5%
|
-1,01%
|
0,5%
|
ROA (netto-inkomsten/totale activa)
|
2,3%
|
-
|
-3,18%
|
2,36%
|
-2,48%
|
-0,7%
|
0,23%
|
0,4%
|
Totale activa
1 |
-8.916
|
-
|
99.984
|
21.235
|
31.296
|
49.011
|
-74.218
|
-13.074
|
Nettoactief per aandeel
2 |
45,30
|
43,70
|
58,60
|
48,90
|
44,50
|
48,40
|
40,10
|
41,50
|
Cashflow per aandeel
2 |
-
|
-
|
5,980
|
9,140
|
2,750
|
1,670
|
1,300
|
1,360
|
Capex
1 |
435
|
1.249
|
2.473
|
2.692
|
2.996
|
2.913
|
3.420
|
3.225
|
Capex/omzet
|
12,8%
|
32,96%
|
51,22%
|
43,49%
|
42,4%
|
38,57%
|
43,22%
|
36,35%
|
Datum van publicatie
|
04-03-19
|
04-03-20
|
23-03-21
|
30-03-22
|
21-03-23
|
27-03-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,45
CNY Gemiddelde koersdoel
27,94
CNY Spread / Gemiddelde doel +144,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -44,95% | 416 mln. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|