Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
272,5
USD
|
+0,43%
|
|
-0,74%
|
+4,65%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
371.962
|
423.776
|
471.818
|
366.725
|
468.001
|
545.192
|
-
|
-
|
Bedrijfswaarde
1 |
380.853
|
427.805
|
472.578
|
370.653
|
468.336
|
542.168
|
537.527
|
530.065
|
K/w-verhouding
|
32,3
x
|
40,9
x
|
39,6
x
|
25,4
x
|
27,8
x
|
28
x
|
24,5
x
|
21,8
x
|
Dividendrendement
|
0,61%
|
0,61%
|
0,6%
|
0,89%
|
0,81%
|
0,76%
|
0,85%
|
0,95%
|
Marktkapitalisatie/omzet
|
16,2
x
|
19,4
x
|
19,6
x
|
12,5
x
|
14,3
x
|
15,2
x
|
13,7
x
|
12,5
x
|
Bedrijfswaarde/omzet
|
16,6
x
|
19,6
x
|
19,6
x
|
12,6
x
|
14,3
x
|
15,1
x
|
13,5
x
|
12,1
x
|
Bedrijfswaarde/EBITDA
|
24,3
x
|
28,8
x
|
28,5
x
|
18,8
x
|
21,3
x
|
21,4
x
|
19
x
|
17
x
|
Bedrijfswaarde/FCF
|
31,7
x
|
44,1
x
|
32,5
x
|
20,7
x
|
23,8
x
|
26,6
x
|
23
x
|
21,3
x
|
FCF Yield
|
3,16%
|
2,27%
|
3,07%
|
4,82%
|
4,21%
|
3,75%
|
4,36%
|
4,69%
|
Price to Book
|
12,1
x
|
9,29
x
|
9,94
x
|
10,7
x
|
12,4
x
|
13,3
x
|
11,8
x
|
10,3
x
|
Aantal aandelen (in duizenden)
|
2.162.444
|
2.119.199
|
2.118.150
|
2.064.313
|
2.034.698
|
2.000.997
|
-
|
-
|
Referentieprijs
2 |
172,0
|
200,0
|
222,8
|
177,6
|
230,0
|
272,5
|
272,5
|
272,5
|
Datum van publicatie
|
24/10/19
|
28/10/20
|
26/10/21
|
25/10/22
|
24/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.977
|
21.846
|
24.105
|
29.310
|
32.653
|
35.946
|
39.700
|
43.707
|
EBITDA
1 |
15.657
|
14.848
|
16.608
|
19.674
|
21.943
|
25.303
|
28.253
|
31.092
|
Bedrijfsresultaat (EBIT)
1 |
15.001
|
14.081
|
15.804
|
18.813
|
21.000
|
24.192
|
27.178
|
30.093
|
Operationele Marge
|
65,29%
|
64,46%
|
65,56%
|
64,19%
|
64,31%
|
67,3%
|
68,46%
|
68,85%
|
Resultaat voor belastingen (EBT)
1 |
14.884
|
13.790
|
16.063
|
18.136
|
21.037
|
24.113
|
27.277
|
30.203
|
Nettowinst (verlies)
1 |
12.080
|
10.866
|
12.311
|
14.957
|
17.273
|
19.654
|
22.071
|
24.295
|
Nettomarge
|
52,57%
|
49,74%
|
51,07%
|
51,03%
|
52,9%
|
54,68%
|
55,6%
|
55,59%
|
WPA
2 |
5,320
|
4,890
|
5,630
|
7,000
|
8,280
|
9,741
|
11,13
|
12,52
|
Free Cash Flow
1 |
12.028
|
9.704
|
14.522
|
17.879
|
19.696
|
20.348
|
23.416
|
24.839
|
FCF-marge
|
52,35%
|
44,42%
|
60,24%
|
61%
|
60,32%
|
56,61%
|
58,98%
|
56,83%
|
Kasstroomconversie (ebitda)
|
76,82%
|
65,36%
|
87,44%
|
90,88%
|
89,76%
|
80,42%
|
82,88%
|
79,89%
|
Kasstroomconversie (nettowinst)
|
99,57%
|
89,31%
|
117,96%
|
119,54%
|
114,03%
|
103,53%
|
106,09%
|
102,24%
|
Dividend per aandeel
2 |
1,050
|
1,220
|
1,335
|
1,575
|
1,870
|
2,079
|
2,307
|
2,593
|
Datum van publicatie
|
24/10/19
|
28/10/20
|
26/10/21
|
25/10/22
|
24/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
7.059
|
7.189
|
7.275
|
7.787
|
7.936
|
7.985
|
8.123
|
8.609
|
8.634
|
8.775
|
8.930
|
9.597
|
9.583
|
9.630
|
9.896
|
EBITDA
1 |
4.974
|
5.009
|
4.378
|
5.313
|
5.317
|
5.570
|
5.259
|
5.797
|
6.201
|
5.603
|
6.260
|
6.708
|
6.922
|
6.734
|
6.998
|
Bedrijfsresultaat (EBIT)
1 |
4.776
|
4.802
|
4.148
|
5.087
|
5.090
|
5.336
|
5.024
|
5.550
|
5.954
|
5.354
|
6.000
|
6.448
|
6.645
|
6.503
|
6.769
|
Operationele Marge
|
67,66%
|
66,8%
|
57,02%
|
65,33%
|
64,14%
|
66,83%
|
61,85%
|
64,47%
|
68,96%
|
61,01%
|
67,2%
|
67,19%
|
69,35%
|
67,53%
|
68,4%
|
Resultaat voor belastingen (EBT)
1 |
4.897
|
4.542
|
3.829
|
4.868
|
4.977
|
5.278
|
5.146
|
5.636
|
6.042
|
5.513
|
6.055
|
6.507
|
6.618
|
6.551
|
6.855
|
Nettowinst (verlies)
1 |
3.959
|
3.647
|
3.411
|
3.940
|
4.179
|
4.257
|
4.156
|
4.681
|
4.890
|
4.663
|
4.889
|
5.234
|
5.376
|
5.315
|
5.538
|
Nettomarge
|
56,08%
|
50,73%
|
46,89%
|
50,6%
|
52,66%
|
53,31%
|
51,16%
|
54,37%
|
56,64%
|
53,14%
|
54,75%
|
54,54%
|
56,1%
|
55,19%
|
55,96%
|
WPA
2 |
1,830
|
1,700
|
1,600
|
1,860
|
1,990
|
2,030
|
2,000
|
2,270
|
2,390
|
2,290
|
2,413
|
2,597
|
2,695
|
2,675
|
2,803
|
Dividend per aandeel
2 |
0,3750
|
0,3750
|
0,3750
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,5200
|
0,5200
|
0,5200
|
0,5218
|
0,5227
|
0,5556
|
0,5556
|
0,5556
|
Datum van publicatie
|
27/01/22
|
26/04/22
|
26/07/22
|
25/10/22
|
26/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
25/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.891
|
4.029
|
760
|
3.928
|
335
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
3.023
|
7.664
|
15.126
|
Hefboom (schuld/ebitda)
|
0,5679
x
|
0,2713
x
|
0,0458
x
|
0,1997
x
|
0,0153
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
12.028
|
9.704
|
14.522
|
17.879
|
19.696
|
20.348
|
23.416
|
24.839
|
ROE (netto-inkomsten/eigen vermogen)
|
35,2%
|
30,7%
|
33,4%
|
40,9%
|
46,5%
|
49,2%
|
50,4%
|
49,5%
|
ROA (netto-inkomsten/totale activa)
|
17%
|
14,2%
|
15%
|
17,8%
|
19,6%
|
21,8%
|
22,4%
|
23,1%
|
Totale activa
1 |
70.892
|
76.747
|
81.910
|
84.199
|
88.002
|
90.260
|
98.729
|
105.385
|
Nettoactief per aandeel
2 |
14,20
|
21,50
|
22,40
|
16,70
|
18,60
|
20,40
|
23,10
|
26,30
|
Cashflow per aandeel
2 |
5,630
|
4,210
|
6,960
|
8,820
|
9,950
|
10,50
|
12,30
|
13,50
|
Capex
1 |
756
|
736
|
705
|
970
|
1.059
|
1.139
|
1.271
|
1.378
|
Capex/omzet
|
3,29%
|
3,37%
|
2,92%
|
3,31%
|
3,24%
|
3,17%
|
3,2%
|
3,15%
|
Datum van publicatie
|
24/10/19
|
28/10/20
|
26/10/21
|
25/10/22
|
24/10/23
|
-
|
-
|
-
|
Laatste slotkoers
272,5
USD Gemiddelde koersdoel
307,6
USD Spread / Gemiddelde doel +12,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,65% | 545 mld. | | +4,82% | 416 mld. | | -32,48% | 3,05 mld. | | -43,25% | 902 mln. | | -11,79% | 839 mln. | | -26,37% | 710 mln. | | +96,53% | 264 mln. | | -4,67% | 239 mln. | | -6,83% | 215 mln. | | -44,98% | 179 mln. |
Internet Beveiligings- & Transactiediensten
|