Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
120,8
USD
|
-0,31%
|
|
-0,49%
|
-1,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.260
|
13.908
|
8.987
|
4.517
|
7.032
|
6.762
|
-
|
-
|
Bedrijfswaarde
1 |
5.993
|
13.739
|
8.590
|
4.381
|
6.639
|
5.616
|
5.418
|
5.949
|
K/w-verhouding
|
-71,6
x
|
-62,8
x
|
-76,6
x
|
-10,5
x
|
216
x
|
98,8
x
|
47
x
|
36,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,23
x
|
14,1
x
|
7,08
x
|
3,25
x
|
4,5
x
|
3,86
x
|
3,4
x
|
3,02
x
|
Bedrijfswaarde/omzet
|
7,87
x
|
13,9
x
|
6,77
x
|
3,16
x
|
4,25
x
|
3,21
x
|
2,72
x
|
2,66
x
|
Bedrijfswaarde/EBITDA
|
47,9
x
|
152
x
|
1.150
x
|
67,7
x
|
25,5
x
|
17
x
|
11,8
x
|
10,4
x
|
Bedrijfswaarde/FCF
|
47
x
|
106
x
|
307
x
|
-131
x
|
36,4
x
|
15,3
x
|
10,6
x
|
10,3
x
|
FCF Yield
|
2,13%
|
0,94%
|
0,33%
|
-0,76%
|
2,74%
|
6,53%
|
9,43%
|
9,67%
|
Price to Book
|
30,4
x
|
46,4
x
|
61,7
x
|
-16,9
x
|
-133
x
|
522
x
|
24,4
x
|
11,4
x
|
Aantal aandelen (in duizenden)
|
51.152
|
55.640
|
56.955
|
58.787
|
57.161
|
55.973
|
-
|
-
|
Referentieprijs
2 |
122,4
|
250,0
|
157,8
|
76,83
|
123,0
|
120,8
|
120,8
|
120,8
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
16-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
761,1
|
988,8
|
1.270
|
1.388
|
1.562
|
1.750
|
1.990
|
2.236
|
EBITDA
1 |
125
|
90,54
|
7,471
|
64,68
|
260,5
|
330,7
|
457,9
|
573,2
|
Bedrijfsresultaat (EBIT)
1 |
41,47
|
-37,34
|
-88,82
|
-36,38
|
240
|
301,5
|
425,4
|
543,2
|
Operationele Marge
|
5,45%
|
-3,78%
|
-7%
|
-2,62%
|
15,37%
|
17,22%
|
21,38%
|
24,29%
|
Resultaat voor belastingen (EBT)
1 |
-83,82
|
-216,9
|
-53,01
|
-467,8
|
37,84
|
97,62
|
214,6
|
368,8
|
Nettowinst (verlies)
1 |
-86,41
|
-216,5
|
-117,2
|
-424,9
|
33,14
|
79,85
|
156,1
|
194,3
|
Nettomarge
|
-11,35%
|
-21,9%
|
-9,23%
|
-30,62%
|
2,12%
|
4,56%
|
7,85%
|
8,69%
|
WPA
2 |
-1,710
|
-3,980
|
-2,060
|
-7,330
|
0,5700
|
1,223
|
2,568
|
3,316
|
Free Cash Flow
1 |
127,5
|
129,2
|
27,98
|
-33,51
|
182,2
|
367
|
511
|
575,1
|
FCF-marge
|
16,75%
|
13,07%
|
2,2%
|
-2,41%
|
11,67%
|
20,96%
|
25,68%
|
25,72%
|
Kasstroomconversie (ebitda)
|
102%
|
142,7%
|
374,58%
|
-
|
69,93%
|
110,98%
|
111,58%
|
100,33%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
549,83%
|
459,58%
|
327,24%
|
296,04%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
16-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
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 |
320,8
|
328,3
|
341,6
|
345,2
|
345,8
|
355
|
374,1
|
390
|
393,8
|
403,8
|
418
|
435,3
|
442,4
|
454,8
|
475,7
|
EBITDA
1 |
20,37
|
-9,034
|
-9,901
|
0,465
|
8,919
|
52,68
|
53,44
|
73,35
|
62,31
|
71,43
|
71,18
|
82,52
|
84,13
|
92,73
|
96,62
|
Bedrijfsresultaat (EBIT)
1 |
-10,93
|
-24,15
|
-50,99
|
-12,93
|
-3,166
|
30,7
|
48,52
|
68,86
|
57,96
|
64,7
|
61,97
|
74,22
|
78,8
|
86,89
|
93,79
|
Operationele Marge
|
-3,41%
|
-7,36%
|
-14,93%
|
-3,74%
|
-0,92%
|
8,65%
|
12,97%
|
17,66%
|
14,72%
|
16,02%
|
14,83%
|
17,05%
|
17,81%
|
19,11%
|
19,72%
|
Resultaat voor belastingen (EBT)
1 |
42,04
|
-114,7
|
-259,8
|
-121,9
|
-41,04
|
-45,07
|
-11,9
|
33,15
|
8,317
|
8,274
|
11,47
|
25,63
|
25,95
|
36,27
|
-
|
Nettowinst (verlies)
1 |
16,67
|
-111
|
-227,3
|
-111,2
|
-47,36
|
-38,98
|
-10,37
|
33,58
|
6,975
|
2,954
|
7,759
|
19,53
|
19,55
|
28,39
|
22,94
|
Nettomarge
|
5,2%
|
-33,81%
|
-66,54%
|
-32,22%
|
-13,7%
|
-10,98%
|
-2,77%
|
8,61%
|
1,77%
|
0,73%
|
1,86%
|
4,49%
|
4,42%
|
6,24%
|
4,82%
|
WPA
2 |
0,2800
|
-1,940
|
-3,950
|
-1,920
|
-0,8100
|
-0,6700
|
-0,1800
|
0,5600
|
0,1200
|
0,0500
|
0,1062
|
0,3012
|
0,3152
|
0,4393
|
0,3912
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-11-21
|
16-02-22
|
16-05-22
|
10-08-22
|
10-11-22
|
22-02-23
|
17-05-23
|
03-08-23
|
09-11-23
|
21-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
267
|
169
|
397
|
135
|
393
|
1.146
|
1.344
|
813
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
127
|
129
|
28
|
-33,5
|
182
|
367
|
511
|
575
|
ROE (netto-inkomsten/eigen vermogen)
|
32,9%
|
-9,51%
|
-36,5%
|
-
|
-
|
302%
|
91,8%
|
48,5%
|
ROA (netto-inkomsten/totale activa)
|
6,08%
|
-1,62%
|
-4%
|
-0,52%
|
15,1%
|
16,4%
|
17,5%
|
-
|
Totale activa
1 |
-1.420
|
13.365
|
2.931
|
80.988
|
220,1
|
486,1
|
892,8
|
-
|
Nettoactief per aandeel
2 |
4,030
|
5,390
|
2,560
|
-4,540
|
-0,9200
|
0,2300
|
4,940
|
10,60
|
Cashflow per aandeel
2 |
2,960
|
2,720
|
1,150
|
0,6400
|
4,250
|
6,560
|
7,040
|
-
|
Capex
1 |
22,1
|
18,9
|
37,7
|
68,6
|
63
|
14,3
|
12,8
|
11
|
Capex/omzet
|
2,9%
|
1,91%
|
2,97%
|
4,94%
|
4,04%
|
0,82%
|
0,64%
|
0,49%
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
16-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
120,8
USD Gemiddelde koersdoel
157,1
USD Spread / Gemiddelde doel +30,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,80% | 6,76 mld. | | +18,66% | 414 mld. | | +15,27% | 242 mld. | | +12,15% | 144 mld. | | +20,63% | 104 mld. | | +17,19% | 83,87 mld. | | +54,11% | 57,64 mld. | | +33,59% | 53,37 mld. | | +6,02% | 37,83 mld. | | +15,88% | 32,51 mld. |
Internetdiensten - Andere
|