Beurs gesloten -
Nasdaq
22:00:00 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,3
USD
|
+0,03%
|
|
+0,38%
|
+12,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.502
|
1.573
|
4.259
|
2.418
|
2.289
|
2.612
|
-
|
-
|
Bedrijfswaarde
1 |
1.556
|
1.673
|
4.560
|
2.783
|
2.557
|
2.810
|
2.698
|
2.601
|
K/w-verhouding
|
40,1
x
|
51,2
x
|
86,2
x
|
24,1
x
|
23,8
x
|
30,2
x
|
25,5
x
|
23,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,66
x
|
2,57
x
|
5,6
x
|
2,67
x
|
2,52
x
|
2,83
x
|
2,62
x
|
2,4
x
|
Bedrijfswaarde/omzet
|
2,75
x
|
2,73
x
|
5,99
x
|
3,07
x
|
2,82
x
|
3,04
x
|
2,7
x
|
2,39
x
|
Bedrijfswaarde/EBITDA
|
16,4
x
|
14,4
x
|
28
x
|
13,5
x
|
13,4
x
|
14,5
x
|
12,7
x
|
11,4
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
15
x
|
60,3
x
|
25,5
x
|
18,5
x
|
24,2
x
|
19,6
x
|
18,3
x
|
FCF Yield
|
4,49%
|
6,65%
|
1,66%
|
3,92%
|
5,42%
|
4,14%
|
5,09%
|
5,47%
|
Price to Book
|
-
|
-
|
12
x
|
5,77
x
|
4,24
x
|
4,15
x
|
3,55
x
|
3,07
x
|
Aantal aandelen (in duizenden)
|
32.611
|
33.008
|
32.938
|
34.628
|
34.772
|
35.160
|
-
|
-
|
Referentieprijs
2 |
46,07
|
47,65
|
129,3
|
69,83
|
65,82
|
74,30
|
74,30
|
74,30
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
565,5
|
612,1
|
761
|
905,1
|
906,5
|
923,5
|
997,5
|
1.089
|
EBITDA
1 |
95,02
|
116,3
|
162,9
|
205,8
|
190,7
|
193,7
|
212,9
|
227,7
|
Bedrijfsresultaat (EBIT)
1 |
55,33
|
55,25
|
105,9
|
144,3
|
137,5
|
128,8
|
152,9
|
167,2
|
Operationele Marge
|
9,78%
|
9,03%
|
13,92%
|
15,94%
|
15,17%
|
13,94%
|
15,33%
|
15,35%
|
Resultaat voor belastingen (EBT)
1 |
47,94
|
40,33
|
62,48
|
141
|
136,5
|
128,5
|
151,7
|
168,2
|
Nettowinst (verlies)
1 |
37,12
|
30,18
|
52,09
|
104,4
|
98,93
|
94,24
|
111,3
|
125,6
|
Nettomarge
|
6,56%
|
4,93%
|
6,84%
|
11,53%
|
10,91%
|
10,2%
|
11,16%
|
11,53%
|
WPA
2 |
1,150
|
0,9300
|
1,500
|
2,900
|
2,760
|
2,457
|
2,914
|
3,143
|
Free Cash Flow
1 |
69,88
|
111,2
|
75,67
|
109,1
|
138,5
|
116,2
|
137,5
|
142,2
|
FCF-marge
|
12,36%
|
18,17%
|
9,94%
|
12,06%
|
15,28%
|
12,59%
|
13,78%
|
13,06%
|
Kasstroomconversie (ebitda)
|
73,54%
|
95,66%
|
46,47%
|
53,02%
|
72,64%
|
60%
|
64,56%
|
62,46%
|
Kasstroomconversie (nettowinst)
|
188,24%
|
368,54%
|
145,27%
|
104,52%
|
140,02%
|
123,35%
|
123,51%
|
113,25%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
214,7
|
222,1
|
222,7
|
227,6
|
232,6
|
231,4
|
231,1
|
223,2
|
220,8
|
215,3
|
224,2
|
237,5
|
246,5
|
234,1
|
242,1
|
EBITDA
1 |
47,72
|
47,24
|
51,23
|
52,98
|
54,35
|
50,12
|
48,16
|
45,78
|
46,65
|
36,46
|
44,99
|
51,63
|
55,43
|
42,82
|
49,46
|
Bedrijfsresultaat (EBIT)
1 |
31,62
|
34,17
|
39,54
|
33,22
|
37,35
|
37,1
|
35,78
|
32,22
|
32,42
|
15,7
|
31,64
|
38,73
|
42,75
|
26,01
|
36,99
|
Operationele Marge
|
14,72%
|
15,38%
|
17,75%
|
14,59%
|
16,06%
|
16,03%
|
15,48%
|
14,43%
|
14,68%
|
7,29%
|
14,11%
|
16,31%
|
17,34%
|
11,11%
|
15,28%
|
Resultaat voor belastingen (EBT)
1 |
-1,203
|
33,05
|
38,58
|
32,58
|
36,75
|
36,52
|
35,1
|
31,99
|
32,87
|
16,51
|
31,31
|
38,32
|
42,4
|
25,72
|
36,76
|
Nettowinst (verlies)
1 |
4,529
|
27,14
|
27,78
|
23,02
|
26,46
|
26,8
|
26,36
|
22,6
|
23,18
|
11,56
|
22,62
|
27,76
|
30,71
|
18,73
|
27,18
|
Nettomarge
|
2,11%
|
12,22%
|
12,47%
|
10,11%
|
11,38%
|
11,58%
|
11,41%
|
10,12%
|
10,5%
|
5,37%
|
10,09%
|
11,69%
|
12,46%
|
8%
|
11,23%
|
WPA
2 |
0,1300
|
0,7500
|
0,7700
|
0,6400
|
0,7400
|
0,7500
|
0,7300
|
0,6300
|
0,6500
|
0,3300
|
0,5882
|
0,7236
|
0,7957
|
0,4750
|
0,6150
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
28/04/22
|
4/08/22
|
27/10/22
|
28/02/23
|
2/05/23
|
27/07/23
|
31/10/23
|
27/02/24
|
5/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
53,9
|
100
|
302
|
364
|
268
|
197
|
85,8
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,4
|
Hefboom (schuld/ebitda)
|
0,5676
x
|
0,8637
x
|
1,853
x
|
1,771
x
|
1,405
x
|
1,018
x
|
0,4028
x
|
-
|
Free Cash Flow
1 |
69,9
|
111
|
75,7
|
109
|
139
|
116
|
137
|
142
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
30,5%
|
37,9%
|
28,8%
|
18%
|
18%
|
17,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
13,9%
|
15,6%
|
13,1%
|
9,31%
|
10%
|
10,3%
|
Totale activa
1 |
-
|
-
|
374,8
|
668,4
|
753
|
1.013
|
1.109
|
1.224
|
Nettoactief per aandeel
2 |
-
|
-
|
10,80
|
12,10
|
15,50
|
17,90
|
20,90
|
24,20
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
3,920
|
4,310
|
-
|
Capex
1 |
8,08
|
5,27
|
9,24
|
8,96
|
4,44
|
4,63
|
7,78
|
10,3
|
Capex/omzet
|
1,43%
|
0,86%
|
1,21%
|
0,99%
|
0,49%
|
0,5%
|
0,78%
|
0,95%
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
74,3
USD Gemiddelde koersdoel
76,2
USD Spread / Gemiddelde doel +2,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,88% | 2,61 mld. | | -17,24% | 181 mld. | | +1,70% | 169 mld. | | +4,18% | 156 mld. | | +5,97% | 103 mld. | | +46,71% | 84,96 mld. | | +12,64% | 83,78 mld. | | -2,89% | 76,05 mld. | | -3,26% | 46,42 mld. | | -36,30% | 43,93 mld. |
IT Diensten & Consulting - Andere
|