Geschatte realtime
Cboe BZX
21:30:35 29-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
429,8
USD
|
-0,11%
|
|
-0,17%
|
+14,29%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.026.511
|
1.543.306
|
2.040.304
|
1.920.840
|
2.532.081
|
3.198.270
|
-
|
-
|
Bedrijfswaarde
1 |
964.870
|
1.470.106
|
1.968.116
|
1.865.864
|
2.468.056
|
3.168.949
|
3.112.914
|
3.054.698
|
K/w-verhouding
|
26,5
x
|
35,3
x
|
33,7
x
|
26,6
x
|
35,2
x
|
36,5
x
|
32,3
x
|
27,6
x
|
Dividendrendement
|
1,37%
|
1%
|
0,83%
|
0,97%
|
0,8%
|
0,68%
|
0,74%
|
0,83%
|
Marktkapitalisatie/omzet
|
8,16
x
|
10,8
x
|
12,1
x
|
9,69
x
|
11,9
x
|
13,1
x
|
11,4
x
|
9,95
x
|
Bedrijfswaarde/omzet
|
7,67
x
|
10,3
x
|
11,7
x
|
9,41
x
|
11,6
x
|
12,9
x
|
11,1
x
|
9,5
x
|
Bedrijfswaarde/EBITDA
|
17,7
x
|
22,4
x
|
24,1
x
|
19,1
x
|
23,8
x
|
24,3
x
|
21,1
x
|
17,8
x
|
Bedrijfswaarde/FCF
|
25,2
x
|
32,5
x
|
35,1
x
|
28,6
x
|
41,5
x
|
45,6
x
|
39,5
x
|
32
x
|
FCF Yield
|
3,97%
|
3,08%
|
2,85%
|
3,49%
|
2,41%
|
2,19%
|
2,53%
|
3,12%
|
Price to Book
|
10
x
|
13
x
|
14,3
x
|
11,5
x
|
12,3
x
|
11,7
x
|
8,94
x
|
7,08
x
|
Aantal aandelen (in duizenden)
|
7.662.818
|
7.583.440
|
7.531.575
|
7.479.033
|
7.435.488
|
7.432.306
|
-
|
-
|
Referentieprijs
2 |
134,0
|
203,5
|
270,9
|
256,8
|
340,5
|
430,3
|
430,3
|
430,3
|
Datum van publicatie
|
18/07/19
|
22/07/20
|
27/07/21
|
26/07/22
|
25/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
125.843
|
143.015
|
168.088
|
198.270
|
211.915
|
244.968
|
279.907
|
321.570
|
EBITDA
1 |
54.641
|
65.755
|
81.602
|
97.843
|
103.555
|
130.349
|
147.290
|
171.806
|
Bedrijfsresultaat (EBIT)
1 |
42.959
|
52.959
|
69.916
|
83.383
|
89.694
|
108.512
|
122.248
|
141.990
|
Operationele Marge
|
34,14%
|
37,03%
|
41,59%
|
42,06%
|
42,33%
|
44,3%
|
43,67%
|
44,16%
|
Resultaat voor belastingen (EBT)
1 |
43.688
|
53.036
|
71.102
|
83.716
|
89.311
|
107.091
|
120.847
|
141.055
|
Nettowinst (verlies)
1 |
39.240
|
44.281
|
61.271
|
72.738
|
72.361
|
87.939
|
98.918
|
115.258
|
Nettomarge
|
31,18%
|
30,96%
|
36,45%
|
36,69%
|
34,15%
|
35,9%
|
35,34%
|
35,84%
|
WPA
2 |
5,060
|
5,760
|
8,050
|
9,650
|
9,680
|
11,80
|
13,31
|
15,59
|
Free Cash Flow
1 |
38.260
|
45.234
|
56.118
|
65.149
|
59.475
|
69.450
|
78.722
|
95.319
|
FCF-marge
|
30,4%
|
31,63%
|
33,39%
|
32,86%
|
28,07%
|
28,35%
|
28,12%
|
29,64%
|
Kasstroomconversie (ebitda)
|
70,02%
|
68,79%
|
68,77%
|
66,59%
|
57,43%
|
53,28%
|
53,45%
|
55,48%
|
Kasstroomconversie (nettowinst)
|
97,5%
|
102,15%
|
91,59%
|
89,57%
|
82,19%
|
78,98%
|
79,58%
|
82,7%
|
Dividend per aandeel
2 |
1,840
|
2,040
|
2,240
|
2,480
|
2,720
|
2,938
|
3,206
|
3,581
|
Datum van publicatie
|
18/07/19
|
22/07/20
|
27/07/21
|
26/07/22
|
25/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
51.728
|
49.360
|
51.865
|
50.122
|
52.747
|
52.857
|
56.189
|
56.517
|
62.020
|
61.858
|
64.386
|
65.264
|
70.007
|
69.841
|
73.093
|
EBITDA
1 |
25.743
|
24.137
|
24.513
|
24.308
|
25.218
|
25.901
|
28.128
|
30.816
|
32.991
|
33.608
|
33.370
|
36.048
|
36.938
|
37.292
|
37.747
|
Bedrijfsresultaat (EBIT)
1 |
22.247
|
20.364
|
20.534
|
21.518
|
21.570
|
22.352
|
24.254
|
26.895
|
27.032
|
27.581
|
27.523
|
29.324
|
30.216
|
30.423
|
31.548
|
Operationele Marge
|
43,01%
|
41,26%
|
39,59%
|
42,93%
|
40,89%
|
42,29%
|
43,17%
|
47,59%
|
43,59%
|
44,59%
|
42,75%
|
44,93%
|
43,16%
|
43,56%
|
43,16%
|
Resultaat voor belastingen (EBT)
1 |
22.515
|
20.190
|
20.487
|
21.572
|
20.339
|
22.673
|
24.727
|
27.284
|
26.526
|
26.727
|
26.602
|
28.434
|
29.570
|
29.819
|
31.161
|
Nettowinst (verlies)
1 |
18.765
|
16.728
|
16.740
|
17.556
|
16.425
|
18.299
|
20.081
|
22.291
|
21.870
|
21.939
|
21.815
|
23.425
|
24.249
|
24.479
|
25.421
|
Nettomarge
|
36,28%
|
33,89%
|
32,28%
|
35,03%
|
31,14%
|
34,62%
|
35,74%
|
39,44%
|
35,26%
|
35,47%
|
33,88%
|
35,89%
|
34,64%
|
35,05%
|
34,78%
|
WPA
2 |
2,480
|
2,220
|
2,230
|
2,350
|
2,200
|
2,450
|
2,690
|
2,990
|
2,930
|
2,940
|
2,924
|
3,144
|
3,268
|
3,294
|
3,413
|
Dividend per aandeel
2 |
0,6200
|
0,6200
|
0,6200
|
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,7500
|
0,7500
|
0,7500
|
0,7475
|
0,8237
|
0,8237
|
0,8234
|
0,8196
|
Datum van publicatie
|
25/01/22
|
26/04/22
|
26/07/22
|
25/10/22
|
24/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
30/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
61.641
|
73.200
|
72.188
|
54.976
|
64.025
|
29.320
|
85.355
|
143.572
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
38.260
|
45.234
|
56.118
|
65.149
|
59.475
|
69.450
|
78.722
|
95.319
|
ROE (netto-inkomsten/eigen vermogen)
|
42,4%
|
40,1%
|
47,1%
|
47,2%
|
38,8%
|
35,7%
|
31,7%
|
30%
|
ROA (netto-inkomsten/totale activa)
|
14,4%
|
15,1%
|
19,3%
|
20,8%
|
35,1%
|
18,7%
|
17,9%
|
18,8%
|
Totale activa
1 |
272.703
|
293.934
|
317.545
|
349.309
|
206.038
|
469.180
|
553.864
|
613.126
|
Nettoactief per aandeel
2 |
13,40
|
15,60
|
18,90
|
22,30
|
27,70
|
36,80
|
48,10
|
60,80
|
Cashflow per aandeel
2 |
6,730
|
7,900
|
10,10
|
11,80
|
11,70
|
15,70
|
19,00
|
25,00
|
Capex
1 |
13.925
|
15.441
|
20.622
|
23.886
|
28.107
|
44.380
|
51.561
|
56.187
|
Capex/omzet
|
11,07%
|
10,8%
|
12,27%
|
12,05%
|
13,26%
|
18,12%
|
18,42%
|
17,47%
|
Datum van publicatie
|
18/07/19
|
22/07/20
|
27/07/21
|
26/07/22
|
25/07/23
|
-
|
-
|
-
|
Laatste slotkoers
430,3
USD Gemiddelde koersdoel
482,2
USD Spread / Gemiddelde doel +12,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,29% | 3.198 mld. | | +12,56% | 90,08 mld. | | +6,98% | 80,61 mld. | | -14,00% | 54,83 mld. | | +21,37% | 46,88 mld. | | +31,93% | 46,51 mld. | | -30,07% | 42,9 mld. | | +67,85% | 39,99 mld. | | -0,93% | 26,87 mld. | | -27,65% | 21,09 mld. |
Software - Andere
|