Beurs gesloten -
Xetra
17:35:23 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,59
EUR
|
-0,69%
|
|
-3,46%
|
-17,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.376
|
8.766
|
2.377
|
2.132
|
2.340
|
1.855
|
-
|
-
|
Bedrijfswaarde
1 |
6.305
|
9.200
|
2.704
|
2.112
|
2.340
|
2.236
|
2.013
|
1.770
|
K/w-verhouding
|
61,3
x
|
85,9
x
|
47,3
x
|
32,6
x
|
21,3
x
|
16,2
x
|
14
x
|
11,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
16,3
x
|
19,2
x
|
4,74
x
|
3,77
x
|
3,73
x
|
2,76
x
|
2,57
x
|
2,38
x
|
Bedrijfswaarde/omzet
|
16,2
x
|
20,2
x
|
5,4
x
|
3,73
x
|
3,73
x
|
3,33
x
|
2,79
x
|
2,27
x
|
Bedrijfswaarde/EBITDA
|
34,6
x
|
35,2
x
|
10,5
x
|
7,07
x
|
8,98
x
|
7,71
x
|
6,27
x
|
5,12
x
|
Bedrijfswaarde/FCF
|
49,7
x
|
46,4
x
|
15,1
x
|
10,8
x
|
-
|
10,3
x
|
8,22
x
|
6,92
x
|
FCF Yield
|
2,01%
|
2,16%
|
6,61%
|
9,26%
|
-
|
9,71%
|
12,2%
|
14,5%
|
Price to Book
|
69,4
x
|
36,4
x
|
7,39
x
|
19,3
x
|
-
|
14,5
x
|
6,23
x
|
3,96
x
|
Aantal aandelen (in duizenden)
|
200.000
|
200.000
|
201.071
|
176.977
|
166.417
|
160.052
|
-
|
-
|
Referentieprijs
2 |
31,88
|
43,83
|
11,82
|
12,04
|
14,06
|
11,59
|
11,59
|
11,59
|
Datum van publicatie
|
10/02/20
|
9/02/21
|
2/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
390,2
|
455,6
|
501,1
|
565,9
|
626,7
|
671,2
|
721,6
|
778,4
|
EBITDA
1 |
182,1
|
261,4
|
257
|
298,7
|
260,5
|
289,9
|
321,3
|
345,7
|
Bedrijfsresultaat (EBIT)
1 |
153
|
164
|
117,4
|
143,7
|
166,6
|
191,8
|
225,1
|
243,9
|
Operationele Marge
|
39,22%
|
36,01%
|
23,43%
|
25,4%
|
26,58%
|
28,58%
|
31,2%
|
31,33%
|
Resultaat voor belastingen (EBT)
1 |
95,14
|
170,4
|
85,39
|
116,7
|
147,5
|
169,5
|
206,3
|
224,3
|
Nettowinst (verlies)
1 |
103,9
|
103
|
50,05
|
67,6
|
114
|
112,3
|
138,4
|
168
|
Nettomarge
|
26,62%
|
22,61%
|
9,99%
|
11,95%
|
18,19%
|
16,74%
|
19,17%
|
21,58%
|
WPA
2 |
0,5200
|
0,5100
|
0,2500
|
0,3700
|
0,6600
|
0,7168
|
0,8293
|
1,031
|
Free Cash Flow
1 |
127
|
198,4
|
178,7
|
195,5
|
-
|
217
|
245
|
255,8
|
FCF-marge
|
32,54%
|
43,54%
|
35,67%
|
34,55%
|
-
|
32,32%
|
33,95%
|
32,87%
|
Kasstroomconversie (ebitda)
|
69,72%
|
75,89%
|
69,55%
|
65,45%
|
-
|
74,84%
|
76,26%
|
73,99%
|
Kasstroomconversie (nettowinst)
|
122,25%
|
192,54%
|
357,12%
|
289,2%
|
-
|
193,16%
|
177,08%
|
152,31%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
9/02/21
|
2/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
209
|
217,4
|
238,2
|
241,2
|
132,3
|
259,9
|
134,5
|
137,5
|
272
|
143,4
|
150,5
|
293,9
|
151,3
|
154,2
|
305,5
|
158,1
|
163,1
|
321,2
|
161,7
|
165,2
|
325,6
|
169,1
|
175,1
|
344,6
|
EBITDA
1 |
-
|
-
|
-
|
147
|
67,7
|
-
|
83,2
|
58,1
|
-
|
60,1
|
97,4
|
-
|
-
|
63,77
|
-
|
70,3
|
62,4
|
-
|
65,2
|
65,45
|
-
|
79,51
|
79,06
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
57,81
|
-
|
59,62
|
-
|
-
|
61,87
|
46,47
|
-
|
81,86
|
-
|
-
|
79,76
|
45,29
|
-
|
86,8
|
38,73
|
42
|
81,85
|
55
|
47
|
119,8
|
Operationele Marge
|
-
|
-
|
-
|
23,97%
|
-
|
22,94%
|
-
|
-
|
22,75%
|
32,41%
|
-
|
27,85%
|
-
|
-
|
26,11%
|
28,65%
|
-
|
27,02%
|
23,96%
|
25,42%
|
25,14%
|
32,52%
|
26,85%
|
34,75%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
34,83
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36
|
-
|
49
|
41
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
28,44
|
-
|
14,69
|
11,7
|
-
|
16,48
|
24,73
|
-
|
23,15
|
34,05
|
-
|
26,55
|
30,27
|
-
|
22,34
|
27,14
|
-
|
35,01
|
32,93
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
21,51%
|
-
|
10,92%
|
8,51%
|
-
|
11,49%
|
16,43%
|
-
|
15,3%
|
22,09%
|
-
|
16,79%
|
18,56%
|
-
|
13,82%
|
16,42%
|
-
|
20,7%
|
18,81%
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
0,1400
|
-
|
0,0700
|
0,0700
|
-
|
0,0900
|
0,1400
|
-
|
0,1300
|
0,2000
|
-
|
0,1500
|
0,1800
|
-
|
0,1400
|
0,1553
|
-
|
0,2046
|
0,2187
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
4/08/20
|
9/02/21
|
3/08/21
|
2/02/22
|
2/02/22
|
4/05/22
|
3/08/22
|
3/08/22
|
2/11/22
|
7/02/23
|
7/02/23
|
3/05/23
|
1/08/23
|
1/08/23
|
31/10/23
|
7/02/24
|
7/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
434
|
327
|
-
|
-
|
381
|
158
|
-
|
Nettokaspositie
1 |
71,2
|
-
|
-
|
19,8
|
-
|
-
|
-
|
84,8
|
Hefboom (schuld/ebitda)
|
-
|
1,661
x
|
1,272
x
|
-
|
-
|
1,313
x
|
0,4933
x
|
-
|
Free Cash Flow
1 |
127
|
198
|
179
|
195
|
-
|
217
|
245
|
256
|
ROE (netto-inkomsten/eigen vermogen)
|
-189%
|
62%
|
17,8%
|
31,1%
|
-
|
113%
|
65,2%
|
46,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
10,2%
|
3,84%
|
9,28%
|
-
|
13,5%
|
14,2%
|
13,4%
|
Totale activa
1 |
-
|
1.011
|
1.305
|
728,2
|
-
|
834,4
|
972,9
|
1.253
|
Nettoactief per aandeel
2 |
0,4600
|
1,200
|
1,600
|
0,6200
|
-
|
0,8000
|
1,860
|
2,930
|
Cashflow per aandeel
2 |
0,7200
|
1,120
|
0,9700
|
1,100
|
-
|
1,290
|
1,520
|
1,580
|
Capex
1 |
16,6
|
26,2
|
15,2
|
8,85
|
-
|
11,7
|
13,1
|
15,1
|
Capex/omzet
|
4,26%
|
5,74%
|
3,04%
|
1,56%
|
-
|
1,75%
|
1,81%
|
1,94%
|
Datum van publicatie
|
10/02/20
|
9/02/21
|
2/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,59
EUR Gemiddelde koersdoel
16,19
EUR Spread / Gemiddelde doel +39,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,57% | 2,01 mld. | | +10,52% | 3.085 mld. | | +8,91% | 85,92 mld. | | +5,14% | 77,91 mld. | | -16,20% | 52,89 mld. | | +26,18% | 48,28 mld. | | +28,93% | 45,38 mld. | | -34,05% | 40,83 mld. | | +66,72% | 38,78 mld. | | -0,36% | 27,48 mld. |
Software - Andere
|