Beurs gesloten -
OTC Markets
21:56:57 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66,82
USD
|
-2,79%
|
|
-0,25%
|
-4,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.378
|
26.817
|
26.825
|
21.842
|
28.816
|
27.053
|
-
|
-
|
Bedrijfswaarde
1 |
34.137
|
29.891
|
29.874
|
21.842
|
31.087
|
29.149
|
28.406
|
27.387
|
K/w-verhouding
|
27
x
|
-42,5
x
|
-186
x
|
33,5
x
|
28,3
x
|
22,7
x
|
20,2
x
|
18,1
x
|
Dividendrendement
|
0,77%
|
-
|
-
|
-
|
1,91%
|
2,18%
|
2,49%
|
2,81%
|
Marktkapitalisatie/omzet
|
5,63
x
|
12,3
x
|
10
x
|
4,87
x
|
5,3
x
|
4,4
x
|
4,04
x
|
3,73
x
|
Bedrijfswaarde/omzet
|
6,12
x
|
13,7
x
|
11,2
x
|
4,87
x
|
5,71
x
|
4,74
x
|
4,24
x
|
3,78
x
|
Bedrijfswaarde/EBITDA
|
15,2
x
|
131
x
|
47,6
x
|
13,3
x
|
14,8
x
|
12,4
x
|
10,9
x
|
9,61
x
|
Bedrijfswaarde/FCF
|
32,7
x
|
-55,2
x
|
170
x
|
-
|
26
x
|
22,6
x
|
20,3
x
|
17,6
x
|
FCF Yield
|
3,06%
|
-1,81%
|
0,59%
|
-
|
3,84%
|
4,43%
|
4,93%
|
5,68%
|
Price to Book
|
8,29
x
|
7,16
x
|
7,17
x
|
-
|
6,38
x
|
5,52
x
|
4,78
x
|
4,16
x
|
Aantal aandelen (in duizenden)
|
431.019
|
450.253
|
449.787
|
449.884
|
444.145
|
435.352
|
-
|
-
|
Referentieprijs
2 |
72,80
|
59,56
|
59,64
|
48,55
|
64,88
|
62,14
|
62,14
|
62,14
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.578
|
2.174
|
2.670
|
4.486
|
5.441
|
6.147
|
6.701
|
7.247
|
EBITDA
1 |
2.245
|
227,8
|
627,6
|
1.640
|
2.094
|
2.356
|
2.610
|
2.850
|
Bedrijfsresultaat (EBIT)
1 |
1.540
|
-772,3
|
-83
|
962,7
|
1.414
|
1.701
|
1.916
|
2.141
|
Operationele Marge
|
27,61%
|
-35,52%
|
-3,11%
|
21,46%
|
25,99%
|
27,68%
|
28,6%
|
29,54%
|
Resultaat voor belastingen (EBT)
1 |
1.471
|
-882,7
|
-197,4
|
871,7
|
1.362
|
1.624
|
1.846
|
2.051
|
Nettowinst (verlies)
1 |
1.162
|
-625,4
|
-142,4
|
664,3
|
1.118
|
1.227
|
1.389
|
1.560
|
Nettomarge
|
20,83%
|
-28,77%
|
-5,33%
|
14,81%
|
20,54%
|
19,96%
|
20,73%
|
21,52%
|
WPA
2 |
2,700
|
-1,400
|
-0,3200
|
1,450
|
2,290
|
2,733
|
3,075
|
3,435
|
Free Cash Flow
1 |
1.045
|
-541,9
|
176,1
|
-
|
1.194
|
1.291
|
1.400
|
1.556
|
FCF-marge
|
18,73%
|
-24,93%
|
6,6%
|
-
|
21,95%
|
21%
|
20,89%
|
21,47%
|
Kasstroomconversie (ebitda)
|
46,54%
|
-
|
28,06%
|
-
|
57,03%
|
54,79%
|
53,65%
|
54,58%
|
Kasstroomconversie (nettowinst)
|
89,96%
|
-
|
-
|
-
|
106,87%
|
105,17%
|
100,8%
|
99,75%
|
Dividend per aandeel
2 |
0,5600
|
-
|
-
|
-
|
1,240
|
1,356
|
1,545
|
1,748
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
2.744
|
1.281
|
-
|
1.121
|
809,8
|
1.549
|
917,2
|
1.183
|
2.100
|
1.218
|
1.168
|
2.386
|
1.311
|
1.381
|
2.692
|
1.394
|
1.355
|
2.749
|
1.496
|
1.565
|
3.052
|
1.561
|
1.524
|
3.072
|
1.649
|
1.698
|
EBITDA
1 |
1.052
|
194,1
|
-
|
199
|
221,9
|
428,6
|
295,8
|
495,8
|
791,6
|
450,4
|
398,3
|
848,7
|
509,8
|
536,3
|
1.046
|
547,7
|
500,5
|
1.048
|
582
|
600,6
|
1.181
|
595
|
557,9
|
1.110
|
613
|
643,7
|
Bedrijfsresultaat (EBIT)
1 |
672,3
|
-236
|
-536,3
|
-123,8
|
17,2
|
60,2
|
138,7
|
334,5
|
473,2
|
291,9
|
197,6
|
489,5
|
354,4
|
380,3
|
734,7
|
390,4
|
288,8
|
679,2
|
422,1
|
444,9
|
869
|
443,5
|
382,4
|
725
|
485,7
|
497,1
|
Operationele Marge
|
24,5%
|
-18,42%
|
-
|
-11,04%
|
2,12%
|
3,89%
|
15,12%
|
28,29%
|
22,54%
|
23,97%
|
16,91%
|
20,51%
|
27,03%
|
27,54%
|
27,29%
|
28%
|
21,32%
|
24,71%
|
28,21%
|
28,43%
|
28,47%
|
28,41%
|
25,09%
|
23,6%
|
29,46%
|
29,29%
|
Resultaat voor belastingen (EBT)
|
-
|
-269,9
|
-
|
-175
|
-12,7
|
-3,1
|
107,6
|
312,5
|
420,2
|
268,4
|
183,2
|
451,6
|
339,9
|
366,8
|
706,6
|
375,9
|
279,1
|
655
|
-
|
-
|
831
|
-
|
-
|
697
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-196,7
|
-
|
-130,3
|
-4,8
|
1,7
|
81,3
|
237,1
|
318,5
|
202,7
|
143,1
|
345,8
|
262,4
|
300,9
|
563,2
|
301,2
|
274,2
|
554,2
|
313,9
|
315,9
|
640
|
318,2
|
275,9
|
530
|
344,3
|
366,8
|
Nettomarge
|
-
|
-15,35%
|
-
|
-11,62%
|
-0,59%
|
0,11%
|
8,86%
|
20,05%
|
15,17%
|
16,65%
|
12,25%
|
14,49%
|
20,01%
|
21,79%
|
20,92%
|
21,6%
|
20,24%
|
20,16%
|
20,98%
|
20,18%
|
20,97%
|
20,38%
|
18,1%
|
17,25%
|
20,88%
|
21,6%
|
WPA
2 |
-
|
-
|
-
|
-
|
-0,0100
|
-
|
0,1800
|
0,5100
|
0,6900
|
0,4500
|
0,3100
|
0,7600
|
0,5700
|
0,6700
|
1,250
|
0,6600
|
0,4600
|
1,080
|
0,7000
|
0,7121
|
1,410
|
0,7171
|
0,5900
|
1,170
|
0,7647
|
0,7772
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,240
|
-
|
-
|
-
|
Datum van publicatie
|
28/02/20
|
31/07/20
|
26/02/21
|
30/07/21
|
25/02/22
|
25/02/22
|
6/05/22
|
29/07/22
|
29/07/22
|
4/11/22
|
24/02/23
|
24/02/23
|
9/05/23
|
28/07/23
|
28/07/23
|
7/11/23
|
28/02/24
|
28/02/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.758
|
3.074
|
3.049
|
-
|
2.271
|
2.097
|
1.354
|
334
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,229
x
|
13,49
x
|
4,858
x
|
-
|
1,084
x
|
0,8901
x
|
0,5187
x
|
0,1173
x
|
Free Cash Flow
1 |
1.045
|
-542
|
176
|
-
|
1.194
|
1.291
|
1.400
|
1.556
|
ROE (netto-inkomsten/eigen vermogen)
|
33,4%
|
-8,03%
|
-1,19%
|
-
|
24,6%
|
26,6%
|
26,2%
|
25,4%
|
ROA (netto-inkomsten/totale activa)
|
11,3%
|
-5,66%
|
-0,39%
|
-
|
9,93%
|
11,3%
|
11,9%
|
12,5%
|
Totale activa
1 |
10.266
|
11.051
|
36.557
|
-
|
11.255
|
10.831
|
11.663
|
12.445
|
Nettoactief per aandeel
2 |
8,780
|
8,320
|
8,320
|
-
|
10,20
|
11,30
|
13,00
|
14,90
|
Cashflow per aandeel
2 |
4,180
|
0,0700
|
1,370
|
-
|
3,880
|
4,320
|
4,710
|
5,340
|
Capex
1 |
736
|
502
|
460
|
-
|
601
|
719
|
758
|
806
|
Capex/omzet
|
13,2%
|
23,07%
|
17,24%
|
-
|
11,04%
|
11,7%
|
11,31%
|
11,12%
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
62,14
EUR Gemiddelde koersdoel
72,11
EUR Spread / Gemiddelde doel +16,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,54% | 190 mld. | | +2,92% | 169 mld. | | +5,75% | 159 mld. | | +2,46% | 97,69 mld. | | +50,08% | 93,25 mld. | | +17,01% | 85,67 mld. | | +1,55% | 77,83 mld. | | -0,44% | 47,42 mld. | | -32,12% | 45,23 mld. |
IT Diensten & Consulting - Andere
|