Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40,82
USD
|
+2,13%
|
|
+3,89%
|
-13,77%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.445
|
2.417
|
2.646
|
1.906
|
3.242
|
2.769
|
-
|
-
|
Bedrijfswaarde
1 |
2.033
|
1.822
|
2.166
|
1.505
|
2.800
|
2.384
|
2.255
|
2.184
|
K/w-verhouding
|
67
x
|
-121
x
|
72,5
x
|
54,7
x
|
35,1
x
|
25,7
x
|
19,2
x
|
15
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,41
x
|
2,77
x
|
2,56
x
|
1,6
x
|
2,42
x
|
1,93
x
|
1,79
x
|
1,7
x
|
Bedrijfswaarde/omzet
|
2
x
|
2,09
x
|
2,1
x
|
1,26
x
|
2,09
x
|
1,66
x
|
1,46
x
|
1,34
x
|
Bedrijfswaarde/EBITDA
|
9,52
x
|
13
x
|
8,79
x
|
5,58
x
|
8,47
x
|
7,24
x
|
6,25
x
|
5,53
x
|
Bedrijfswaarde/FCF
|
12,2
x
|
12,6
x
|
11,7
x
|
9,39
x
|
10
x
|
9,08
x
|
7,01
x
|
4,85
x
|
FCF Yield
|
8,23%
|
7,94%
|
8,51%
|
10,7%
|
9,98%
|
11%
|
14,3%
|
20,6%
|
Price to Book
|
3,28
x
|
2,79
x
|
3,79
x
|
2,69
x
|
4,37
x
|
3,5
x
|
3,09
x
|
2,84
x
|
Aantal aandelen (in duizenden)
|
70.202
|
73.996
|
73.016
|
69.702
|
68.473
|
67.841
|
-
|
-
|
Referentieprijs
2 |
34,83
|
32,67
|
36,24
|
27,34
|
47,34
|
40,82
|
40,82
|
40,82
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
10-02-22
|
09-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.014
|
872,9
|
1.032
|
1.194
|
1.337
|
1.437
|
1.549
|
1.630
|
EBITDA
1 |
213,5
|
140,2
|
246,3
|
269,8
|
330,5
|
329,2
|
361,1
|
394,9
|
Bedrijfsresultaat (EBIT)
1 |
35,51
|
-34,93
|
31,55
|
58,35
|
79,04
|
130,4
|
183,8
|
206,2
|
Operationele Marge
|
3,5%
|
-4%
|
3,06%
|
4,89%
|
5,91%
|
9,07%
|
11,87%
|
12,65%
|
Resultaat voor belastingen (EBT)
1 |
49,77
|
-35,12
|
33,72
|
66,78
|
105,1
|
145,8
|
198,8
|
208,2
|
Nettowinst (verlies)
1 |
40,88
|
-19,42
|
39,67
|
36,35
|
99,17
|
107,9
|
143,5
|
154,1
|
Nettomarge
|
4,03%
|
-2,23%
|
3,84%
|
3,05%
|
7,42%
|
7,51%
|
9,26%
|
9,46%
|
WPA
2 |
0,5200
|
-0,2700
|
0,5000
|
0,5000
|
1,350
|
1,587
|
2,121
|
2,720
|
Free Cash Flow
1 |
167,3
|
144,7
|
184,4
|
160,3
|
279,4
|
262,5
|
321,7
|
450
|
FCF-marge
|
16,49%
|
16,58%
|
17,87%
|
13,43%
|
20,9%
|
18,26%
|
20,77%
|
27,61%
|
Kasstroomconversie (ebitda)
|
78,34%
|
103,17%
|
74,85%
|
59,43%
|
84,55%
|
79,74%
|
89,09%
|
113,95%
|
Kasstroomconversie (nettowinst)
|
409,14%
|
-
|
464,76%
|
441,11%
|
281,76%
|
243,26%
|
224,21%
|
292,02%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
10-02-22
|
09-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
269,2
|
273,4
|
276,6
|
298,9
|
308,9
|
309,1
|
312,4
|
337,1
|
345,1
|
342,4
|
333,4
|
358,1
|
368,5
|
373,6
|
356,1
|
EBITDA
1 |
70,71
|
68,12
|
48,09
|
67,32
|
73,94
|
80,41
|
54,03
|
83,94
|
96,47
|
96,05
|
50,49
|
82,05
|
95,96
|
98,78
|
55,82
|
Bedrijfsresultaat (EBIT)
1 |
21,64
|
19,59
|
-4,456
|
16
|
13,42
|
33,38
|
-6,587
|
29,74
|
41,87
|
25,02
|
0,3337
|
32,28
|
47,94
|
51,31
|
10,09
|
Operationele Marge
|
8,04%
|
7,17%
|
-1,61%
|
5,35%
|
4,35%
|
10,8%
|
-2,11%
|
8,82%
|
12,13%
|
7,31%
|
0,1%
|
9,02%
|
13,01%
|
13,73%
|
2,83%
|
Resultaat voor belastingen (EBT)
1 |
21,98
|
20,22
|
-3,527
|
17,33
|
16,12
|
36,86
|
-1,375
|
24,64
|
48,03
|
33,79
|
2,567
|
34,52
|
50,17
|
53,54
|
13,59
|
Nettowinst (verlies)
1 |
18,06
|
23,19
|
-0,915
|
8,009
|
9,108
|
20,14
|
-1,178
|
14,73
|
58,22
|
27,41
|
1,948
|
26,02
|
37,81
|
40,33
|
10,25
|
Nettomarge
|
6,71%
|
8,48%
|
-0,33%
|
2,68%
|
2,95%
|
6,52%
|
-0,38%
|
4,37%
|
16,87%
|
8%
|
0,58%
|
7,27%
|
10,26%
|
10,79%
|
2,88%
|
WPA
2 |
0,2300
|
0,3000
|
-0,0100
|
0,1100
|
0,1300
|
0,2800
|
-0,0200
|
0,2100
|
0,7900
|
0,3700
|
0,0534
|
0,3948
|
0,5456
|
0,5719
|
0,1800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
10-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
09-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
412
|
596
|
480
|
401
|
441
|
385
|
514
|
586
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
167
|
145
|
184
|
160
|
279
|
263
|
322
|
450
|
ROE (netto-inkomsten/eigen vermogen)
|
4,47%
|
-2,41%
|
24,8%
|
12,2%
|
40,6%
|
28,6%
|
28,1%
|
27,3%
|
ROA (netto-inkomsten/totale activa)
|
3,64%
|
4,64%
|
18%
|
8,64%
|
29,2%
|
21,8%
|
20,4%
|
-
|
Totale activa
1 |
1.123
|
-418,9
|
220,1
|
420,7
|
339,4
|
494,4
|
703,9
|
-
|
Nettoactief per aandeel
2 |
10,60
|
11,70
|
9,560
|
10,20
|
10,80
|
11,70
|
13,20
|
14,40
|
Cashflow per aandeel
|
2,630
|
2,420
|
3,230
|
2,690
|
-
|
-
|
-
|
-
|
Capex
1 |
37,5
|
32
|
28,3
|
32
|
26,8
|
29,3
|
30,7
|
29,9
|
Capex/omzet
|
3,7%
|
3,67%
|
2,74%
|
2,68%
|
2,01%
|
2,03%
|
1,98%
|
1,83%
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
10-02-22
|
09-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
40,82
USD Gemiddelde koersdoel
46,81
USD Spread / Gemiddelde doel +14,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,77% | 2,77 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% | 34,11 mld. |
Internetdiensten - Andere
|