Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
84,98
USD
|
-0,77%
|
|
-1,34%
|
-3,31%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.984
|
7.637
|
9.585
|
9.690
|
10.057
|
9.900
|
-
|
-
|
Bedrijfswaarde
1 |
8.512
|
7.397
|
9.264
|
9.517
|
9.960
|
9.799
|
9.755
|
9.781
|
K/w-verhouding
|
19,1
x
|
15,5
x
|
14,2
x
|
17,9
x
|
18,8
x
|
15,4
x
|
13,5
x
|
11,1
x
|
Dividendrendement
|
1,67%
|
2,21%
|
1,86%
|
1,94%
|
2,01%
|
2,09%
|
2,22%
|
2,72%
|
Marktkapitalisatie/omzet
|
2,2
x
|
1,83
x
|
2,24
x
|
2,12
x
|
2,06
x
|
1,96
x
|
1,87
x
|
1,74
x
|
Bedrijfswaarde/omzet
|
2,08
x
|
1,77
x
|
2,16
x
|
2,08
x
|
2,04
x
|
1,94
x
|
1,84
x
|
1,72
x
|
Bedrijfswaarde/EBITDA
|
10,4
x
|
8,86
x
|
10,5
x
|
9,93
x
|
9,89
x
|
9,05
x
|
8,56
x
|
7,91
x
|
Bedrijfswaarde/FCF
|
16,1
x
|
16,3
x
|
13
x
|
18
x
|
14,3
x
|
13,9
x
|
11,7
x
|
10,8
x
|
FCF Yield
|
6,21%
|
6,12%
|
7,72%
|
5,56%
|
7,01%
|
7,21%
|
8,56%
|
9,3%
|
Price to Book
|
2,56
x
|
2,12
x
|
2,63
x
|
2,73
x
|
-
|
2,64
x
|
2,38
x
|
-
|
Aantal aandelen (in duizenden)
|
135.889
|
133.019
|
126.605
|
121.961
|
119.026
|
116.502
|
-
|
-
|
Referentieprijs
2 |
66,11
|
57,41
|
75,71
|
79,45
|
84,49
|
84,98
|
84,98
|
84,98
|
Datum van publicatie
|
12/11/19
|
10/11/20
|
2/11/21
|
8/11/22
|
8/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.087
|
4.169
|
4.289
|
4.577
|
4.888
|
5.044
|
5.291
|
5.689
|
EBITDA
1 |
816,3
|
835,3
|
880,7
|
958,4
|
1.007
|
1.083
|
1.139
|
1.237
|
Bedrijfsresultaat (EBIT)
1 |
707,9
|
715
|
750,7
|
804,9
|
868,6
|
915,3
|
967,8
|
1.041
|
Operationele Marge
|
17,32%
|
17,15%
|
17,5%
|
17,59%
|
17,77%
|
18,15%
|
18,29%
|
18,3%
|
Resultaat voor belastingen (EBT)
1 |
567,9
|
583,3
|
814,3
|
648,4
|
636,4
|
725,2
|
824,6
|
1.061
|
Nettowinst (verlies)
1 |
479,4
|
497,8
|
688,4
|
549,5
|
543
|
639,4
|
717,2
|
900,7
|
Nettomarge
|
11,73%
|
11,94%
|
16,05%
|
12,01%
|
11,11%
|
12,68%
|
13,56%
|
15,83%
|
WPA
2 |
3,470
|
3,710
|
5,320
|
4,440
|
4,490
|
5,525
|
6,304
|
7,650
|
Free Cash Flow
1 |
528,3
|
452,6
|
715,4
|
529,5
|
698,3
|
706,6
|
835,1
|
909,6
|
FCF-marge
|
12,93%
|
10,86%
|
16,68%
|
11,57%
|
14,29%
|
14,01%
|
15,78%
|
15,99%
|
Kasstroomconversie (ebitda)
|
64,72%
|
54,19%
|
81,23%
|
55,25%
|
69,33%
|
65,24%
|
73,29%
|
73,56%
|
Kasstroomconversie (nettowinst)
|
110,19%
|
90,92%
|
103,92%
|
96,36%
|
128,6%
|
110,52%
|
116,43%
|
100,99%
|
Dividend per aandeel
2 |
1,105
|
1,268
|
1,408
|
1,545
|
1,700
|
1,773
|
1,884
|
2,315
|
Datum van publicatie
|
12/11/19
|
10/11/20
|
2/11/21
|
8/11/22
|
8/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
1.087
|
1.105
|
1.145
|
1.160
|
1.167
|
1.186
|
1.223
|
1.236
|
1.243
|
1.245
|
1.248
|
1.265
|
1.280
|
1.301
|
1.309
|
EBITDA
1 |
223,7
|
226,7
|
233,5
|
260,8
|
237,3
|
255,3
|
259,8
|
265,5
|
252,8
|
254,7
|
268,4
|
275,8
|
274,8
|
288,1
|
-
|
Bedrijfsresultaat (EBIT)
1 |
190,2
|
193,6
|
201,6
|
204,3
|
205,3
|
209,5
|
217,7
|
220,2
|
221,1
|
225,2
|
226,7
|
235
|
236,1
|
242,2
|
246
|
Operationele Marge
|
17,49%
|
17,53%
|
17,61%
|
17,61%
|
17,6%
|
17,67%
|
17,8%
|
17,82%
|
17,79%
|
18,09%
|
18,16%
|
18,58%
|
18,44%
|
18,61%
|
18,8%
|
Resultaat voor belastingen (EBT)
1 |
153,2
|
167,6
|
155
|
161,5
|
164,3
|
-
|
179,3
|
178,3
|
133,6
|
174,6
|
178,3
|
184,2
|
188,8
|
-
|
-
|
Nettowinst (verlies)
1 |
123,5
|
133,6
|
158,5
|
128,5
|
128,9
|
129,7
|
149,6
|
159,4
|
102,7
|
148
|
157,2
|
164,3
|
167
|
172,8
|
-
|
Nettomarge
|
11,36%
|
12,09%
|
13,84%
|
11,07%
|
11,05%
|
10,94%
|
12,23%
|
12,9%
|
8,26%
|
11,88%
|
12,59%
|
12,99%
|
13,05%
|
13,28%
|
-
|
WPA
2 |
0,9700
|
1,070
|
1,280
|
1,040
|
1,050
|
1,070
|
1,230
|
1,320
|
0,8600
|
1,260
|
1,357
|
1,427
|
1,463
|
1,540
|
1,620
|
Dividend per aandeel
2 |
0,3600
|
0,3600
|
0,3950
|
0,3950
|
0,3950
|
0,3950
|
0,4350
|
0,4350
|
0,4350
|
0,4350
|
0,4800
|
0,4800
|
0,4800
|
-
|
-
|
Datum van publicatie
|
2/11/21
|
1/02/22
|
11/05/22
|
3/08/22
|
8/11/22
|
1/02/23
|
11/05/23
|
2/08/23
|
8/11/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
472
|
240
|
321
|
173
|
96,8
|
102
|
145
|
119
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
528
|
453
|
715
|
530
|
698
|
707
|
835
|
910
|
ROE (netto-inkomsten/eigen vermogen)
|
13,8%
|
14%
|
17,2%
|
18,4%
|
20,3%
|
19,9%
|
19,8%
|
20,9%
|
ROA (netto-inkomsten/totale activa)
|
9,01%
|
8,56%
|
9,68%
|
10,2%
|
11,1%
|
11,5%
|
11,4%
|
-
|
Totale activa
1 |
5.320
|
5.817
|
7.115
|
5.411
|
4.870
|
5.560
|
6.291
|
-
|
Nettoactief per aandeel
2 |
25,80
|
27,10
|
28,80
|
29,10
|
-
|
32,10
|
35,70
|
-
|
Cashflow per aandeel
2 |
4,750
|
4,900
|
7,160
|
6,120
|
6,830
|
7,930
|
8,640
|
-
|
Capex
1 |
128
|
206
|
210
|
227
|
124
|
143
|
158
|
202
|
Capex/omzet
|
3,13%
|
4,93%
|
4,91%
|
4,96%
|
2,54%
|
2,83%
|
2,99%
|
3,56%
|
Datum van publicatie
|
12/11/19
|
10/11/20
|
2/11/21
|
8/11/22
|
8/11/23
|
-
|
-
|
-
|
Laatste slotkoers
84,98
USD Gemiddelde koersdoel
104,9
USD Spread / Gemiddelde doel +23,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,31% | 9,9 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|