Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
121,8
USD
|
-1,09%
|
|
-0,47%
|
+5,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
677,9
|
521,6
|
518,3
|
649,4
|
766,2
|
795,9
|
-
|
Bedrijfswaarde
1 |
633,6
|
521,6
|
518,3
|
489,7
|
695
|
795,9
|
795,9
|
K/w-verhouding
|
14,4
x
|
15,5
x
|
13,8
x
|
14,3
x
|
15,7
x
|
15,9
x
|
14,2
x
|
Dividendrendement
|
1,22%
|
1,76%
|
1,74%
|
1,29%
|
1,04%
|
0,99%
|
0,99%
|
Marktkapitalisatie/omzet
|
0,72
x
|
0,59
x
|
0,54
x
|
0,62
x
|
0,72
x
|
0,69
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
0,72
x
|
0,59
x
|
0,54
x
|
0,62
x
|
0,72
x
|
0,69
x
|
0,64
x
|
Bedrijfswaarde/EBITDA
|
12,5
x
|
12,7
x
|
10,5
x
|
9,96
x
|
11,3
x
|
11,6
x
|
10,4
x
|
Bedrijfswaarde/FCF
|
10,2
x
|
-14,3
x
|
-23,3
x
|
55
x
|
13,8
x
|
12,6
x
|
13,4
x
|
FCF Yield
|
9,79%
|
-7%
|
-4,29%
|
1,82%
|
7,23%
|
7,94%
|
7,44%
|
Price to Book
|
4,05
x
|
2,6
x
|
2,46
x
|
3,6
x
|
3,82
x
|
3,34
x
|
2,61
x
|
Aantal aandelen (in duizenden)
|
7.494
|
7.646
|
7.505
|
6.962
|
6.617
|
6.536
|
-
|
Referentieprijs
2 |
90,46
|
68,21
|
69,06
|
93,28
|
115,8
|
121,8
|
121,8
|
Datum van publicatie
|
25/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
942,3
|
880,8
|
955,2
|
1.054
|
1.069
|
1.158
|
1.237
|
EBITDA
1 |
54,37
|
40,99
|
49,25
|
65,2
|
67,76
|
68,38
|
76,4
|
Bedrijfsresultaat (EBIT)
1 |
50,49
|
36,15
|
43,92
|
58,98
|
60,65
|
60,78
|
68,06
|
Operationele Marge
|
5,36%
|
4,1%
|
4,6%
|
5,59%
|
5,67%
|
5,25%
|
5,5%
|
Resultaat voor belastingen (EBT)
1 |
61,14
|
42,6
|
50,66
|
65,3
|
68,99
|
69,79
|
76,24
|
Nettowinst (verlies)
1 |
48,29
|
33,76
|
38,08
|
47,27
|
50,61
|
50,95
|
56,04
|
Nettomarge
|
5,12%
|
3,83%
|
3,99%
|
4,48%
|
4,73%
|
4,4%
|
4,53%
|
WPA
2 |
6,270
|
4,390
|
5,000
|
6,540
|
7,390
|
7,655
|
8,587
|
Free Cash Flow
1 |
66,34
|
-36,52
|
-22,26
|
11,8
|
55,4
|
63,18
|
59,21
|
FCF-marge
|
7,04%
|
-4,15%
|
-2,33%
|
1,12%
|
5,18%
|
5,45%
|
4,79%
|
Kasstroomconversie (ebitda)
|
122,01%
|
-
|
-
|
18,1%
|
81,75%
|
92,39%
|
77,5%
|
Kasstroomconversie (nettowinst)
|
137,37%
|
-
|
-
|
24,97%
|
109,45%
|
124,01%
|
105,66%
|
Dividend per aandeel
2 |
1,100
|
1,200
|
1,200
|
1,200
|
1,200
|
1,200
|
1,200
|
Datum van publicatie
|
25/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
247
|
256,6
|
246,4
|
262,2
|
273,8
|
272
|
254,7
|
264,6
|
273,3
|
276,7
|
269,7
|
286,5
|
297,3
|
304,7
|
EBITDA
1 |
19,06
|
14,62
|
0,188
|
24,61
|
23,9
|
16,5
|
0,318
|
23,24
|
24,17
|
20,04
|
-3,151
|
21,24
|
26,8
|
23,44
|
Bedrijfsresultaat (EBIT)
1 |
17,72
|
13,26
|
-1,32
|
23,09
|
22,35
|
14,86
|
-1,359
|
21,51
|
22,3
|
18,2
|
-5,153
|
19,21
|
26,12
|
20,57
|
Operationele Marge
|
7,18%
|
5,17%
|
-0,54%
|
8,81%
|
8,16%
|
5,46%
|
-0,53%
|
8,13%
|
8,16%
|
6,58%
|
-1,91%
|
6,71%
|
8,79%
|
6,75%
|
Resultaat voor belastingen (EBT)
1 |
19,5
|
14,87
|
0,316
|
24,64
|
23,91
|
16,43
|
0,954
|
23,66
|
24,67
|
19,7
|
-2,921
|
21,43
|
28,43
|
22,88
|
Nettowinst (verlies)
1 |
14,93
|
10,61
|
0,288
|
18,01
|
17,44
|
11,53
|
0,819
|
17,02
|
18,22
|
14,56
|
-2,22
|
15,67
|
20,77
|
16,73
|
Nettomarge
|
6,05%
|
4,14%
|
0,12%
|
6,87%
|
6,37%
|
4,24%
|
0,32%
|
6,43%
|
6,67%
|
5,26%
|
-0,82%
|
5,47%
|
6,99%
|
5,49%
|
WPA
2 |
1,960
|
1,400
|
0,0400
|
2,480
|
2,450
|
1,640
|
0,1200
|
2,570
|
2,680
|
2,160
|
-0,3350
|
2,352
|
3,130
|
2,515
|
Dividend per aandeel
2 |
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
-
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
Datum van publicatie
|
3/11/21
|
2/03/22
|
4/05/22
|
3/08/22
|
2/11/22
|
1/03/23
|
3/05/23
|
2/08/23
|
1/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
44,3
|
-
|
-
|
160
|
71,2
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
66,3
|
-36,5
|
-22,3
|
11,8
|
55,4
|
63,2
|
59,2
|
ROE (netto-inkomsten/eigen vermogen)
|
33,2%
|
18,2%
|
18,7%
|
24,5%
|
26,9%
|
22,5%
|
20,7%
|
ROA (netto-inkomsten/totale activa)
|
5,97%
|
4,13%
|
5%
|
6,59%
|
7,19%
|
6,7%
|
7,1%
|
Totale activa
1 |
808,5
|
817,9
|
761
|
716,9
|
704,2
|
760,4
|
789,2
|
Nettoactief per aandeel
2 |
22,30
|
26,20
|
28,10
|
25,90
|
30,30
|
36,50
|
46,70
|
Cashflow per aandeel
2 |
10,00
|
-3,680
|
-2,030
|
3,840
|
9,810
|
11,20
|
11,60
|
Capex
1 |
10,8
|
8,61
|
6,8
|
16
|
11,8
|
10
|
11
|
Capex/omzet
|
1,15%
|
0,98%
|
0,71%
|
1,51%
|
1,11%
|
0,86%
|
0,89%
|
Datum van publicatie
|
25/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
Laatste slotkoers
121,8
USD Gemiddelde koersdoel
143,8
USD Spread / Gemiddelde doel +18,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,16% | 796 mln. | | +0,72% | 43,18 mld. | | -11,11% | 5,35 mld. | | +2,00% | 2,18 mld. | | -23,19% | 1,94 mld. | | +5,77% | 1,47 mld. | | +0,46% | 1,4 mld. | | -21,69% | 1,25 mld. | | -13,88% | 1,12 mld. | | +36,46% | 841 mln. |
Outsourcing & Staffing Services
|