Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
243,1
USD
|
-1,33%
|
|
-0,10%
|
+4,34%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
71.956
|
63.989
|
84.516
|
87.744
|
90.800
|
99.851
|
-
|
-
|
Bedrijfswaarde
1 |
72.009
|
64.085
|
84.926
|
89.294
|
91.706
|
99.973
|
97.722
|
95.584
|
K/w-verhouding
|
31,6
x
|
26,1
x
|
32,7
x
|
30
x
|
26,8
x
|
26,6
x
|
24,3
x
|
22,4
x
|
Dividendrendement
|
1,85%
|
2,36%
|
1,86%
|
1,93%
|
2,18%
|
2,13%
|
2,29%
|
2,46%
|
Marktkapitalisatie/omzet
|
5,08
x
|
4,39
x
|
5,63
x
|
5,32
x
|
5,04
x
|
5,21
x
|
4,93
x
|
4,65
x
|
Bedrijfswaarde/omzet
|
5,08
x
|
4,39
x
|
5,66
x
|
5,41
x
|
5,09
x
|
5,22
x
|
4,82
x
|
4,45
x
|
Bedrijfswaarde/EBITDA
|
20,8
x
|
17,2
x
|
22,4
x
|
20,9
x
|
18,6
x
|
18,3
x
|
16,7
x
|
15,3
x
|
Bedrijfswaarde/FCF
|
28,5
x
|
22,5
x
|
29,1
x
|
30,5
x
|
22,9
x
|
21,2
x
|
17,8
x
|
16
x
|
FCF Yield
|
3,51%
|
4,45%
|
3,43%
|
3,28%
|
4,36%
|
4,73%
|
5,63%
|
6,23%
|
Price to Book
|
13,3
x
|
11,1
x
|
14,8
x
|
27,1
x
|
25,8
x
|
15
x
|
11,7
x
|
9,34
x
|
Aantal aandelen (in duizenden)
|
435.228
|
429.774
|
425.518
|
417.747
|
413.123
|
410.791
|
-
|
-
|
Referentieprijs
2 |
165,3
|
148,9
|
198,6
|
210,0
|
219,8
|
243,1
|
243,1
|
243,1
|
Datum van publicatie
|
31/07/19
|
29/07/20
|
28/07/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.175
|
14.590
|
15.005
|
16.498
|
18.012
|
19.151
|
20.272
|
21.461
|
EBITDA
1 |
3.460
|
3.716
|
3.787
|
4.282
|
4.919
|
5.467
|
5.845
|
6.242
|
Bedrijfsresultaat (EBIT)
1 |
3.156
|
3.349
|
3.384
|
3.872
|
4.468
|
4.944
|
5.333
|
5.694
|
Operationele Marge
|
22,26%
|
22,95%
|
22,55%
|
23,47%
|
24,8%
|
25,82%
|
26,31%
|
26,53%
|
Resultaat voor belastingen (EBT)
1 |
3.006
|
3.183
|
3.361
|
3.804
|
4.438
|
4.866
|
5.281
|
5.702
|
Nettowinst (verlies)
1 |
2.293
|
2.466
|
2.598
|
2.949
|
3.412
|
3.755
|
4.059
|
4.393
|
Nettomarge
|
16,17%
|
16,91%
|
17,32%
|
17,87%
|
18,94%
|
19,61%
|
20,02%
|
20,47%
|
WPA
2 |
5,240
|
5,700
|
6,070
|
7,000
|
8,210
|
9,132
|
9,997
|
10,84
|
Free Cash Flow
1 |
2.526
|
2.854
|
2.915
|
2.925
|
4.001
|
4.726
|
5.500
|
5.956
|
FCF-marge
|
17,82%
|
19,56%
|
19,42%
|
17,73%
|
22,21%
|
24,68%
|
27,13%
|
27,75%
|
Kasstroomconversie (ebitda)
|
73,01%
|
76,79%
|
76,96%
|
68,3%
|
81,34%
|
86,45%
|
94,1%
|
95,42%
|
Kasstroomconversie (nettowinst)
|
110,18%
|
115,69%
|
112,17%
|
99,19%
|
117,27%
|
125,85%
|
135,52%
|
135,56%
|
Dividend per aandeel
2 |
3,060
|
3,520
|
3,700
|
4,050
|
4,790
|
5,186
|
5,557
|
5,988
|
Datum van publicatie
|
31/07/19
|
29/07/20
|
28/07/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
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 |
3.832
|
4.025
|
4.513
|
4.128
|
4.216
|
4.391
|
4.928
|
4.478
|
4.512
|
4.668
|
5.225
|
4.748
|
4.790
|
4.943
|
5.543
|
EBITDA
1 |
1.018
|
1.082
|
1.310
|
923,2
|
1.127
|
1.232
|
1.488
|
1.124
|
1.215
|
1.267
|
1.656
|
1.273
|
1.335
|
1.384
|
1.720
|
Bedrijfsresultaat (EBIT)
1 |
915,2
|
929,8
|
1.208
|
818,7
|
1.018
|
1.069
|
1.372
|
1.009
|
1.093
|
1.147
|
1.510
|
1.150
|
1.203
|
1.252
|
1.596
|
Operationele Marge
|
23,88%
|
23,1%
|
26,77%
|
19,83%
|
24,14%
|
24,35%
|
27,85%
|
22,54%
|
24,23%
|
24,57%
|
28,9%
|
24,22%
|
25,12%
|
25,32%
|
28,79%
|
Resultaat voor belastingen (EBT)
1 |
900,8
|
910,1
|
1.190
|
803,3
|
1.010
|
1.058
|
1.364
|
1.006
|
1.093
|
1.144
|
1.485
|
1.140
|
1.194
|
1.254
|
1.588
|
Nettowinst (verlies)
1 |
700,5
|
694,4
|
928,5
|
625,4
|
779
|
813,1
|
1.043
|
776,7
|
859,4
|
878,4
|
1.144
|
873,2
|
911,3
|
961,5
|
1.233
|
Nettomarge
|
18,28%
|
17,25%
|
20,57%
|
15,15%
|
18,48%
|
18,52%
|
21,17%
|
17,35%
|
19,05%
|
18,82%
|
21,9%
|
18,39%
|
19,03%
|
19,45%
|
22,24%
|
WPA
2 |
1,650
|
1,650
|
2,210
|
1,500
|
1,870
|
1,950
|
2,510
|
1,870
|
2,080
|
2,130
|
2,782
|
2,136
|
2,249
|
2,345
|
3,009
|
Dividend per aandeel
2 |
0,9300
|
1,040
|
1,040
|
1,040
|
1,040
|
1,250
|
1,250
|
1,250
|
-
|
-
|
1,340
|
1,340
|
1,268
|
1,396
|
1,306
|
Datum van publicatie
|
27/10/21
|
26/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
25/01/23
|
26/04/23
|
26/07/23
|
25/10/23
|
31/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
53
|
96,1
|
410
|
1.551
|
906
|
122
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
2.129
|
4.267
|
Hefboom (schuld/ebitda)
|
0,0153
x
|
0,0259
x
|
0,1082
x
|
0,3621
x
|
0,1841
x
|
0,0223
x
|
-
|
-
|
Free Cash Flow
1 |
2.526
|
2.854
|
2.915
|
2.925
|
4.001
|
4.726
|
5.500
|
5.956
|
ROE (netto-inkomsten/eigen vermogen)
|
45,2%
|
44,2%
|
45,5%
|
66,3%
|
102%
|
92,2%
|
74,3%
|
67,1%
|
ROA (netto-inkomsten/totale activa)
|
5,68%
|
6,09%
|
5,91%
|
5,27%
|
6%
|
6,96%
|
6,98%
|
7,21%
|
Totale activa
1 |
40.368
|
40.527
|
43.968
|
55.920
|
56.894
|
53.977
|
58.142
|
60.896
|
Nettoactief per aandeel
2 |
12,40
|
13,40
|
13,40
|
7,750
|
8,520
|
16,20
|
20,80
|
26,00
|
Cashflow per aandeel
2 |
6,140
|
6,990
|
7,230
|
7,360
|
10,10
|
12,00
|
13,40
|
16,10
|
Capex
1 |
162
|
173
|
179
|
174
|
206
|
212
|
250
|
239
|
Capex/omzet
|
1,14%
|
1,18%
|
1,19%
|
1,06%
|
1,15%
|
1,11%
|
1,24%
|
1,12%
|
Datum van publicatie
|
31/07/19
|
29/07/20
|
28/07/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Laatste slotkoers
243,1
USD Gemiddelde koersdoel
257,9
USD Spread / Gemiddelde doel +6,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,34% | 99,85 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 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. | | +7,60% | 37,14 mld. |
IT Diensten & Consulting - Andere
|