Beurs gesloten -
Nyse
22:00:02 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
98,17
USD
|
+2,10%
|
|
-0,52%
|
+2,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.747
|
4.419
|
6.429
|
4.066
|
4.539
|
4.413
|
-
|
-
|
Bedrijfswaarde
1 |
4.684
|
5.178
|
6.933
|
5.062
|
5.400
|
5.047
|
4.763
|
4.413
|
K/w-verhouding
|
21,6
x
|
22,2
x
|
16,1
x
|
15,6
x
|
21,4
x
|
24,2
x
|
20,3
x
|
16,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,95
x
|
1,12
x
|
1,6
x
|
0,89
x
|
1,02
x
|
1,04
x
|
0,99
x
|
0,91
x
|
Bedrijfswaarde/omzet
|
1,19
x
|
1,31
x
|
1,73
x
|
1,11
x
|
1,21
x
|
1,19
x
|
1,07
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
10,4
x
|
11,8
x
|
14,4
x
|
9,05
x
|
10,4
x
|
10,8
x
|
9,45
x
|
7,69
x
|
Bedrijfswaarde/FCF
|
16,7
x
|
13,2
x
|
43,6
x
|
18,7
x
|
12,9
x
|
17,2
x
|
15,8
x
|
-
|
FCF Yield
|
5,99%
|
7,57%
|
2,29%
|
5,34%
|
7,72%
|
5,8%
|
6,35%
|
-
|
Price to Book
|
2,73
x
|
2,77
x
|
3,43
x
|
2,2
x
|
2,48
x
|
2,18
x
|
1,99
x
|
1,82
x
|
Aantal aandelen (in duizenden)
|
52.800
|
52.900
|
52.100
|
49.900
|
47.200
|
45.900
|
-
|
-
|
Referentieprijs
2 |
70,97
|
83,53
|
123,4
|
81,48
|
96,17
|
96,15
|
96,15
|
96,15
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.924
|
3.951
|
4.010
|
4.581
|
4.451
|
4.236
|
4.443
|
4.856
|
EBITDA
1 |
449
|
439,3
|
483,1
|
559,4
|
517,2
|
467
|
504
|
573,9
|
Bedrijfsresultaat (EBIT)
1 |
308,6
|
310,4
|
350,9
|
409,5
|
364,1
|
344,4
|
358,6
|
421,1
|
Operationele Marge
|
7,86%
|
7,86%
|
8,75%
|
8,94%
|
8,18%
|
8,13%
|
8,07%
|
8,67%
|
Resultaat voor belastingen (EBT)
1 |
236,8
|
270,7
|
313,4
|
363,6
|
297,7
|
254,8
|
297,7
|
362,2
|
Nettowinst (verlies)
1 |
174,7
|
200,3
|
409,9
|
268,1
|
219,3
|
185
|
216,4
|
258
|
Nettomarge
|
4,45%
|
5,07%
|
10,22%
|
5,85%
|
4,93%
|
4,37%
|
4,87%
|
5,31%
|
WPA
2 |
3,280
|
3,760
|
7,660
|
5,230
|
4,500
|
3,980
|
4,735
|
5,890
|
Free Cash Flow
1 |
280,5
|
392,2
|
159
|
270,3
|
417
|
292,7
|
302,2
|
-
|
FCF-marge
|
7,15%
|
9,93%
|
3,97%
|
5,9%
|
9,37%
|
6,91%
|
6,8%
|
-
|
Kasstroomconversie (ebitda)
|
62,47%
|
89,28%
|
32,91%
|
48,32%
|
80,63%
|
62,68%
|
59,96%
|
-
|
Kasstroomconversie (nettowinst)
|
160,56%
|
195,81%
|
38,79%
|
100,82%
|
190,15%
|
158,25%
|
139,67%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
1.054
|
1.091
|
1.142
|
1.198
|
1.150
|
1.129
|
1.131
|
1.117
|
1.074
|
1.049
|
1.047
|
1.074
|
1.066
|
1.089
|
1.102
|
EBITDA
1 |
130,3
|
134,8
|
144
|
148,7
|
131,9
|
123,5
|
135,2
|
137,5
|
121
|
108,3
|
116,8
|
124,4
|
117,6
|
114,9
|
127,4
|
Bedrijfsresultaat (EBIT)
1 |
95,5
|
100,6
|
110,1
|
108,4
|
90,4
|
84,2
|
97,9
|
98,6
|
83,4
|
70,9
|
80,86
|
87,34
|
81,79
|
77,77
|
93,52
|
Operationele Marge
|
9,06%
|
9,22%
|
9,64%
|
9,05%
|
7,86%
|
7,46%
|
8,66%
|
8,83%
|
7,76%
|
6,76%
|
7,72%
|
8,13%
|
7,67%
|
7,14%
|
8,49%
|
Resultaat voor belastingen (EBT)
1 |
86,2
|
91,3
|
100
|
96,3
|
76
|
68,8
|
82,1
|
80,1
|
66,7
|
53,3
|
64,5
|
70,62
|
64,85
|
62,04
|
79,09
|
Nettowinst (verlies)
1 |
85
|
66,8
|
72,5
|
73,2
|
55,6
|
49,5
|
60,1
|
59,4
|
50,3
|
38,1
|
46,57
|
52,42
|
47,87
|
45,45
|
56
|
Nettomarge
|
8,07%
|
6,12%
|
6,35%
|
6,11%
|
4,83%
|
4,39%
|
5,31%
|
5,32%
|
4,68%
|
3,63%
|
4,45%
|
4,88%
|
4,49%
|
4,17%
|
5,08%
|
WPA
2 |
1,610
|
1,280
|
1,410
|
1,440
|
1,100
|
0,9900
|
1,220
|
1,230
|
1,060
|
0,8100
|
0,9999
|
1,132
|
1,038
|
0,9912
|
1,223
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
8/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
7/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
937
|
759
|
504
|
996
|
861
|
633
|
349
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,087
x
|
1,728
x
|
1,044
x
|
1,781
x
|
1,664
x
|
1,356
x
|
0,6934
x
|
-
|
Free Cash Flow
1 |
281
|
392
|
159
|
270
|
417
|
293
|
302
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,7%
|
13,5%
|
23,8%
|
19,3%
|
15,6%
|
13,4%
|
13,7%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
26,00
|
30,10
|
36,00
|
37,10
|
38,90
|
44,10
|
48,30
|
52,90
|
Cashflow per aandeel
2 |
5,870
|
7,970
|
3,620
|
6,000
|
9,380
|
7,120
|
7,440
|
-
|
Capex
1 |
32,7
|
32,6
|
34,7
|
37,5
|
39,9
|
45,7
|
46,1
|
52
|
Capex/omzet
|
0,83%
|
0,83%
|
0,87%
|
0,82%
|
0,9%
|
1,08%
|
1,04%
|
1,07%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
96,15
USD Gemiddelde koersdoel
94
USD Spread / Gemiddelde doel -2,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,08% | 4,41 mld. | | -12,78% | 191 mld. | | +3,37% | 167 mld. | | +3,09% | 152 mld. | | +4,19% | 99 mld. | | +7,97% | 78,79 mld. | | +24,48% | 75,03 mld. | | -7,58% | 70,51 mld. | | -17,75% | 53,21 mld. | | -7,32% | 43,78 mld. |
IT Diensten & Consulting - Andere
|