Beurs gesloten -
Nasdaq
22:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
77,92
USD
|
-1,24%
|
|
-1,59%
|
-10,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.815
|
2.779
|
3.704
|
3.055
|
4.552
|
3.938
|
-
|
-
|
Bedrijfswaarde
1 |
4.250
|
3.274
|
4.605
|
3.882
|
5.301
|
4.508
|
4.276
|
4.247
|
K/w-verhouding
|
318
x
|
360
x
|
658
x
|
-66,9
x
|
2.890
x
|
49
x
|
38,2
x
|
40,2
x
|
Dividendrendement
|
0,6%
|
0,21%
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,23
x
|
3,04
x
|
3,99
x
|
2,89
x
|
4,12
x
|
3,32
x
|
3,09
x
|
2,93
x
|
Bedrijfswaarde/omzet
|
4,71
x
|
3,59
x
|
4,96
x
|
3,67
x
|
4,8
x
|
3,8
x
|
3,35
x
|
3,16
x
|
Bedrijfswaarde/EBITDA
|
22,7
x
|
13,3
x
|
18,7
x
|
14,8
x
|
14,9
x
|
11,5
x
|
9,88
x
|
-
|
Bedrijfswaarde/FCF
|
34,2
x
|
43
x
|
28,5
x
|
29,2
x
|
39,1
x
|
17,1
x
|
14,3
x
|
14,9
x
|
FCF Yield
|
2,92%
|
2,32%
|
3,51%
|
3,42%
|
2,56%
|
5,83%
|
6,97%
|
6,7%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
47.923
|
48.279
|
46.899
|
51.905
|
52.507
|
50.542
|
-
|
-
|
Referentieprijs
2 |
79,60
|
57,56
|
78,98
|
58,86
|
86,70
|
77,92
|
77,92
|
77,92
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
22/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
902,4
|
913,2
|
927,7
|
1.058
|
1.105
|
1.185
|
1.275
|
1.344
|
EBITDA
1 |
187,2
|
245,6
|
246,2
|
262,6
|
356,5
|
392,1
|
432,9
|
-
|
Bedrijfsresultaat (EBIT)
1 |
151,6
|
194,8
|
200,8
|
202,6
|
294,1
|
332,9
|
371,1
|
-
|
Operationele Marge
|
16,8%
|
21,33%
|
21,64%
|
19,15%
|
26,6%
|
28,1%
|
29,1%
|
-
|
Resultaat voor belastingen (EBT)
1 |
10,58
|
21,61
|
7,083
|
-55,58
|
17,64
|
117,7
|
145,7
|
133,7
|
Nettowinst (verlies)
1 |
11,91
|
7,717
|
5,698
|
-45,41
|
1,82
|
85,08
|
109
|
105,6
|
Nettomarge
|
1,32%
|
0,85%
|
0,61%
|
-4,29%
|
0,16%
|
7,18%
|
8,55%
|
7,86%
|
WPA
2 |
0,2500
|
0,1600
|
0,1200
|
-0,8800
|
0,0300
|
1,590
|
2,038
|
1,940
|
Free Cash Flow
1 |
124,1
|
76,11
|
161,5
|
132,8
|
135,5
|
262,9
|
298,1
|
284,5
|
FCF-marge
|
13,75%
|
8,33%
|
17,41%
|
12,55%
|
12,26%
|
22,19%
|
23,38%
|
21,17%
|
Kasstroomconversie (ebitda)
|
66,3%
|
30,99%
|
65,61%
|
50,58%
|
38,01%
|
67,06%
|
68,86%
|
-
|
Kasstroomconversie (nettowinst)
|
1.042,25%
|
986,24%
|
2.834,47%
|
-
|
7.445,38%
|
309,03%
|
273,55%
|
269,32%
|
Dividend per aandeel
|
0,4800
|
0,1200
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
22/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
231,2
|
247,9
|
257,1
|
264,9
|
261,3
|
274,8
|
261,8
|
271
|
277,6
|
295
|
281,3
|
290,9
|
296,5
|
316
|
301,5
|
EBITDA
1 |
61,06
|
62,18
|
55,66
|
67,01
|
66,94
|
67,91
|
71,3
|
88,82
|
97,1
|
99,26
|
84,91
|
99,24
|
104,6
|
103,7
|
95,55
|
Bedrijfsresultaat (EBIT)
1 |
50,47
|
49,02
|
43,41
|
54,48
|
49,84
|
54,85
|
56,59
|
74,14
|
79,59
|
83,78
|
71,97
|
83,68
|
87,87
|
89,38
|
81,76
|
Operationele Marge
|
21,83%
|
19,77%
|
16,88%
|
20,56%
|
19,07%
|
19,96%
|
21,62%
|
27,35%
|
28,67%
|
28,4%
|
25,58%
|
28,77%
|
29,63%
|
28,28%
|
27,12%
|
Resultaat voor belastingen (EBT)
1 |
8,705
|
-10,62
|
-12,46
|
-5,789
|
-11,9
|
-25,43
|
-18,6
|
-8,095
|
18,09
|
26,26
|
14,31
|
29,91
|
37,34
|
31,51
|
26,01
|
Nettowinst (verlies)
1 |
6,188
|
-7,057
|
-10,41
|
-3,422
|
-10,32
|
-21,26
|
-14,7
|
2,105
|
9,017
|
5,399
|
12,05
|
20,38
|
25,67
|
26,98
|
19,63
|
Nettomarge
|
2,68%
|
-2,85%
|
-4,05%
|
-1,29%
|
-3,95%
|
-7,74%
|
-5,62%
|
0,78%
|
3,25%
|
1,83%
|
4,28%
|
7,01%
|
8,66%
|
8,54%
|
6,51%
|
WPA
2 |
0,1300
|
-0,1500
|
-0,2000
|
-0,0700
|
-0,2000
|
-0,4100
|
-0,2800
|
0,0400
|
0,1700
|
0,1000
|
0,2225
|
0,3833
|
0,4833
|
0,5067
|
0,3667
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
22/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
13/02/23
|
3/05/23
|
1/08/23
|
31/10/23
|
12/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
435
|
495
|
901
|
827
|
748
|
570
|
337
|
309
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,325
x
|
2,016
x
|
3,66
x
|
3,15
x
|
2,099
x
|
1,453
x
|
0,7792
x
|
-
|
Free Cash Flow
1 |
124
|
76,1
|
162
|
133
|
136
|
263
|
298
|
284
|
ROE (netto-inkomsten/eigen vermogen)
|
3,09%
|
1,88%
|
25,6%
|
-6,22%
|
0,23%
|
5,3%
|
8,1%
|
10,2%
|
ROA (netto-inkomsten/totale activa)
|
0,66%
|
0,38%
|
0,23%
|
-1,52%
|
0,06%
|
1,5%
|
2,4%
|
3,3%
|
Totale activa
1 |
1.804
|
2.019
|
2.505
|
2.982
|
2.955
|
5.672
|
4.541
|
3.201
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
3,780
|
3,040
|
4,430
|
3,950
|
3,720
|
-
|
-
|
-
|
Capex
1 |
11,5
|
29,7
|
11,7
|
12,3
|
4,69
|
6,22
|
6,49
|
-
|
Capex/omzet
|
1,27%
|
3,25%
|
1,26%
|
1,16%
|
0,42%
|
0,52%
|
0,51%
|
-
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
22/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
78,9
USD Gemiddelde koersdoel
83,46
USD Spread / Gemiddelde doel +5,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,13% | 3,99 mld. | | +3,53% | 2.990 mld. | | +3,05% | 83,1 mld. | | +1,20% | 76,88 mld. | | -16,29% | 52,88 mld. | | +27,96% | 50,84 mld. | | -27,56% | 46,09 mld. | | +15,13% | 41,3 mld. | | +56,02% | 37,06 mld. | | -11,27% | 24,61 mld. |
Software - Andere
|