Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
234,4
USD
|
+7,52%
|
|
-13,92%
|
-10,92%
|
Fiscaal tijdperk: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
161.709
|
206.488
|
229.141
|
166.458
|
272.095
|
227.172
|
-
|
-
|
Bedrijfswaarde
1 |
156.435
|
197.195
|
229.196
|
163.369
|
267.327
|
214.870
|
203.023
|
195.548
|
K/w-verhouding
|
1.215
x
|
51,5
x
|
157
x
|
800
x
|
66,9
x
|
38,6
x
|
32,7
x
|
27,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,38%
|
0,4%
|
0,44%
|
Marktkapitalisatie/omzet
|
9,46
x
|
9,72
x
|
8,65
x
|
5,31
x
|
7,81
x
|
6
x
|
5,48
x
|
4,99
x
|
Bedrijfswaarde/omzet
|
9,15
x
|
9,28
x
|
8,65
x
|
5,21
x
|
7,67
x
|
5,67
x
|
4,9
x
|
4,3
x
|
Bedrijfswaarde/EBITDA
|
31,2
x
|
29,8
x
|
27,8
x
|
18,3
x
|
21
x
|
14,9
x
|
13,1
x
|
11,2
x
|
Bedrijfswaarde/FCF
|
42,4
x
|
48,2
x
|
43,4
x
|
25,9
x
|
28,1
x
|
18,3
x
|
15,4
x
|
13,6
x
|
FCF Yield
|
2,36%
|
2,07%
|
2,31%
|
3,86%
|
3,55%
|
5,46%
|
6,51%
|
7,33%
|
Price to Book
|
4,57
x
|
5,06
x
|
3,82
x
|
2,86
x
|
4,64
x
|
3,57
x
|
3,24
x
|
2,98
x
|
Aantal aandelen (in duizenden)
|
887.000
|
915.445
|
985.000
|
991.000
|
968.000
|
969.000
|
-
|
-
|
Referentieprijs
2 |
182,3
|
225,6
|
232,6
|
168,0
|
281,1
|
234,4
|
234,4
|
234,4
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
17.098
|
21.252
|
26.492
|
31.352
|
34.857
|
37.865
|
41.426
|
45.503
|
EBITDA
1 |
5.009
|
6.612
|
8.249
|
8.903
|
12.722
|
14.400
|
15.447
|
17.474
|
Bedrijfsresultaat (EBIT)
1 |
2.874
|
3.766
|
4.951
|
7.068
|
10.632
|
12.310
|
13.981
|
15.970
|
Operationele Marge
|
16,81%
|
17,72%
|
18,69%
|
22,54%
|
30,5%
|
32,51%
|
33,75%
|
35,1%
|
Resultaat voor belastingen (EBT)
1 |
706
|
2.561
|
1.532
|
660
|
4.950
|
7.731
|
9.293
|
11.015
|
Nettowinst (verlies)
1 |
126
|
4.072
|
1.444
|
208
|
4.136
|
6.056
|
7.174
|
8.527
|
Nettomarge
|
0,74%
|
19,16%
|
5,45%
|
0,66%
|
11,87%
|
15,99%
|
17,32%
|
18,74%
|
WPA
2 |
0,1500
|
4,380
|
1,480
|
0,2100
|
4,200
|
6,079
|
7,163
|
8,603
|
Free Cash Flow
1 |
3.688
|
4.091
|
5.283
|
6.313
|
9.498
|
11.730
|
13.214
|
14.341
|
FCF-marge
|
21,57%
|
19,25%
|
19,94%
|
20,14%
|
27,25%
|
30,98%
|
31,9%
|
31,52%
|
Kasstroomconversie (ebitda)
|
73,63%
|
61,87%
|
64,04%
|
70,91%
|
74,66%
|
81,46%
|
85,54%
|
82,07%
|
Kasstroomconversie (nettowinst)
|
2.926,98%
|
100,47%
|
365,86%
|
3.035,1%
|
229,64%
|
193,69%
|
184,18%
|
168,18%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,8871
|
0,9289
|
1,021
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januar |
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
|
2026 Q1
|
---|
Omzet
1 |
6.863
|
7.326
|
7.411
|
7.720
|
7.837
|
8.384
|
8.247
|
8.603
|
8.720
|
9.287
|
9.133
|
9.241
|
9.421
|
10.037
|
9.890
|
EBITDA
1 |
2.321
|
2.027
|
1.702
|
1.951
|
2.244
|
3.006
|
3.057
|
3.139
|
3.111
|
3.415
|
3.346
|
3.510
|
3.589
|
3.961
|
3.702
|
Bedrijfsresultaat (EBIT)
1 |
1.358
|
1.096
|
1.308
|
1.536
|
1.777
|
2.447
|
2.274
|
2.721
|
2.717
|
2.920
|
2.928
|
2.961
|
3.053
|
3.359
|
3.267
|
Operationele Marge
|
19,79%
|
14,96%
|
17,65%
|
19,9%
|
22,67%
|
29,19%
|
27,57%
|
31,63%
|
31,16%
|
31,44%
|
32,06%
|
32,04%
|
32,4%
|
33,47%
|
33,03%
|
Resultaat voor belastingen (EBT)
1 |
299
|
-197
|
-29
|
181
|
475
|
33
|
326
|
1.492
|
1.487
|
1.645
|
1.867
|
1.736
|
1.882
|
2.237
|
2.127
|
Nettowinst (verlies)
1 |
468
|
-28
|
28
|
68
|
210
|
-98
|
199
|
1.267
|
1.224
|
1.446
|
1.533
|
1.336
|
1.470
|
1.713
|
1.660
|
Nettomarge
|
6,82%
|
-0,38%
|
0,38%
|
0,88%
|
2,68%
|
-1,17%
|
2,41%
|
14,73%
|
14,04%
|
15,57%
|
16,79%
|
14,46%
|
15,61%
|
17,07%
|
16,79%
|
WPA
2 |
0,4700
|
-0,0300
|
0,0300
|
0,0700
|
0,2100
|
-0,1000
|
0,2000
|
1,280
|
1,250
|
1,470
|
1,560
|
1,338
|
1,474
|
1,732
|
1,655
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/11/21
|
1/03/22
|
31/05/22
|
24/08/22
|
30/11/22
|
1/03/23
|
31/05/23
|
30/08/23
|
29/11/23
|
28/02/24
|
29/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
55
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
5.274
|
9.293
|
-
|
3.089
|
4.768
|
12.303
|
24.150
|
31.625
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,006667
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.688
|
4.091
|
5.283
|
6.313
|
9.498
|
11.730
|
13.214
|
14.341
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
10,8%
|
9,35%
|
8,97%
|
13,7%
|
15,4%
|
16,1%
|
16,6%
|
ROA (netto-inkomsten/totale activa)
|
5,93%
|
7,54%
|
5,77%
|
5,38%
|
8,14%
|
7,77%
|
7,69%
|
6,9%
|
Totale activa
1 |
2.126
|
53.979
|
25.029
|
3.863
|
50.804
|
77.908
|
93.327
|
123.602
|
Nettoactief per aandeel
2 |
39,90
|
44,60
|
60,90
|
58,80
|
60,60
|
65,70
|
72,40
|
78,70
|
Cashflow per aandeel
2 |
5,100
|
5,160
|
6,160
|
7,130
|
10,40
|
12,40
|
13,80
|
15,50
|
Capex
1 |
643
|
710
|
717
|
798
|
736
|
714
|
831
|
952
|
Capex/omzet
|
3,76%
|
3,34%
|
2,71%
|
2,55%
|
2,11%
|
1,89%
|
2,01%
|
2,09%
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
234,4
USD Gemiddelde koersdoel
302
USD Spread / Gemiddelde doel +28,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,92% | 227 mld. | | -18,70% | 23 mld. | | -16,38% | 13,6 mld. | | +15,99% | 13,52 mld. | | -28,36% | 5,19 mld. | | +42,04% | 3,76 mld. | | -29,70% | 3,67 mld. | | +0,98% | 3,37 mld. | | +13,11% | 2,67 mld. | | -11,01% | 2,15 mld. |
Cloud Computing Diensten
|