Geschatte realtime
Cboe BZX
18:05:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
414,9
USD
|
+0,96%
|
|
+1,77%
|
+27,23%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.088
|
5.441
|
6.008
|
6.597
|
7.769
|
9.163
|
-
|
-
|
Bedrijfswaarde
1 |
6.681
|
6.738
|
7.656
|
8.215
|
9.349
|
10.585
|
10.397
|
10.420
|
K/w-verhouding
|
19,6
x
|
17,2
x
|
13,9
x
|
18,2
x
|
20,7
x
|
23
x
|
20,2
x
|
18,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,02
x
|
0,95
x
|
0,99
x
|
1,06
x
|
1,16
x
|
1,22
x
|
1,17
x
|
1,12
x
|
Bedrijfswaarde/omzet
|
1,34
x
|
1,18
x
|
1,27
x
|
1,32
x
|
1,39
x
|
1,41
x
|
1,33
x
|
1,28
x
|
Bedrijfswaarde/EBITDA
|
14,4
x
|
11,7
x
|
11,5
x
|
12,9
x
|
13,1
x
|
13,5
x
|
12,3
x
|
11,6
x
|
Bedrijfswaarde/FCF
|
13,2
x
|
15,1
x
|
14,7
x
|
12,2
x
|
33,1
x
|
24,8
x
|
20,7
x
|
19
x
|
FCF Yield
|
7,59%
|
6,63%
|
6,78%
|
8,17%
|
3,02%
|
4,03%
|
4,84%
|
5,27%
|
Price to Book
|
2,15
x
|
2,05
x
|
2,25
x
|
2,19
x
|
-
|
2,77
x
|
2,65
x
|
2,53
x
|
Aantal aandelen (in duizenden)
|
24.871
|
25.086
|
23.551
|
23.413
|
22.793
|
22.296
|
-
|
-
|
Referentieprijs
2 |
204,6
|
216,9
|
255,1
|
281,8
|
340,8
|
411,0
|
411,0
|
411,0
|
Datum van publicatie
|
14/08/19
|
12/08/20
|
11/08/21
|
10/08/22
|
9/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.986
|
5.720
|
6.044
|
6.203
|
6.703
|
7.511
|
7.805
|
8.157
|
EBITDA
1 |
464,7
|
573,6
|
668,6
|
637,5
|
716
|
785
|
844,1
|
897,6
|
Bedrijfsresultaat (EBIT)
1 |
377,9
|
457,7
|
539,5
|
496,3
|
567,5
|
636
|
690,9
|
739,5
|
Operationele Marge
|
7,58%
|
8%
|
8,93%
|
8%
|
8,47%
|
8,47%
|
8,85%
|
9,07%
|
Resultaat voor belastingen (EBT)
1 |
327,9
|
401,6
|
499,6
|
454,6
|
483,6
|
528,5
|
592,5
|
643
|
Nettowinst (verlies)
1 |
265,6
|
321,5
|
457,4
|
366,8
|
384,7
|
404,6
|
453,7
|
492,8
|
Nettomarge
|
5,33%
|
5,62%
|
7,57%
|
5,91%
|
5,74%
|
5,39%
|
5,81%
|
6,04%
|
WPA
2 |
10,46
|
12,61
|
18,30
|
15,49
|
16,43
|
17,89
|
20,30
|
22,69
|
Free Cash Flow
1 |
507,4
|
446,4
|
519,1
|
671
|
282,1
|
426,4
|
502,7
|
549,6
|
FCF-marge
|
10,18%
|
7,8%
|
8,59%
|
10,82%
|
4,21%
|
5,68%
|
6,44%
|
6,74%
|
Kasstroomconversie (ebitda)
|
109,18%
|
77,83%
|
77,64%
|
105,25%
|
39,4%
|
54,32%
|
59,56%
|
61,23%
|
Kasstroomconversie (nettowinst)
|
191,03%
|
138,86%
|
113,48%
|
182,93%
|
73,33%
|
105,39%
|
110,79%
|
111,53%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/08/19
|
12/08/20
|
11/08/21
|
10/08/22
|
9/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.486
|
1.584
|
1.642
|
1.606
|
1.649
|
1.744
|
1.703
|
1.850
|
1.834
|
-
|
1.937
|
1.910
|
1.896
|
1.901
|
2.050
|
2.040
|
EBITDA
1 |
158
|
161,5
|
157,1
|
170
|
168,4
|
191,8
|
185,7
|
174,2
|
170,9
|
-
|
218
|
223,2
|
199,6
|
200,7
|
226,8
|
229,6
|
Bedrijfsresultaat (EBIT)
1 |
124,1
|
125,4
|
119,8
|
132,8
|
130,9
|
155
|
148,8
|
137,3
|
133,3
|
83,87
|
181,3
|
184,7
|
158
|
162,4
|
188,7
|
190,4
|
Operationele Marge
|
8,35%
|
7,91%
|
7,3%
|
8,27%
|
7,93%
|
8,89%
|
8,74%
|
7,42%
|
7,27%
|
-
|
9,36%
|
9,67%
|
8,33%
|
8,54%
|
9,2%
|
9,33%
|
Resultaat voor belastingen (EBT)
1 |
113,1
|
116,3
|
108,6
|
116,6
|
110,9
|
131,5
|
124,6
|
111,8
|
105,8
|
-
|
153,6
|
155,7
|
132,3
|
134,6
|
161,5
|
165,8
|
Nettowinst (verlies)
1 |
90,3
|
95,42
|
92,97
|
89,12
|
87,1
|
100,7
|
107,8
|
86,05
|
83,87
|
-
|
115,4
|
119,4
|
100,8
|
101,8
|
122,3
|
129,5
|
Nettomarge
|
6,08%
|
6,02%
|
5,66%
|
5,55%
|
5,28%
|
5,78%
|
6,33%
|
4,65%
|
4,57%
|
-
|
5,95%
|
6,25%
|
5,32%
|
5,36%
|
5,96%
|
6,34%
|
WPA
2 |
3,830
|
4,040
|
3,930
|
3,760
|
3,680
|
4,330
|
4,680
|
3,760
|
3,740
|
-
|
5,130
|
5,308
|
4,495
|
4,570
|
5,335
|
5,685
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/01/22
|
27/04/22
|
10/08/22
|
26/10/22
|
25/01/23
|
26/04/23
|
9/08/23
|
25/10/23
|
24/01/24
|
24/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.593
|
1.297
|
1.648
|
1.618
|
1.581
|
1.422
|
1.234
|
1.257
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,428
x
|
2,262
x
|
2,465
x
|
2,538
x
|
2,208
x
|
1,811
x
|
1,462
x
|
1,401
x
|
Free Cash Flow
1 |
507
|
446
|
519
|
671
|
282
|
426
|
503
|
550
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
12,8%
|
17,2%
|
14,7%
|
14%
|
13,8%
|
14,9%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
6,05%
|
7,81%
|
6,59%
|
6,67%
|
6,9%
|
7,56%
|
8,03%
|
Totale activa
1 |
-
|
5.315
|
5.857
|
5.567
|
5.772
|
5.865
|
6.001
|
6.139
|
Nettoactief per aandeel
2 |
95,30
|
106,0
|
113,0
|
129,0
|
-
|
149,0
|
155,0
|
162,0
|
Cashflow per aandeel
2 |
21,90
|
20,40
|
26,60
|
31,50
|
16,60
|
21,60
|
23,90
|
-
|
Capex
1 |
47,9
|
72,3
|
73,1
|
74,6
|
63,7
|
78,6
|
90,4
|
87,7
|
Capex/omzet
|
0,96%
|
1,26%
|
1,21%
|
1,2%
|
0,95%
|
1,05%
|
1,16%
|
1,07%
|
Datum van publicatie
|
14/08/19
|
12/08/20
|
11/08/21
|
10/08/22
|
9/08/23
|
-
|
-
|
-
|
Laatste slotkoers
411
USD Gemiddelde koersdoel
434,9
USD Spread / Gemiddelde doel +5,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,23% | 9,16 mld. | | -13,56% | 189 mld. | | +1,32% | 167 mld. | | +1,53% | 151 mld. | | +3,42% | 99,18 mld. | | +19,86% | 73,42 mld. | | -8,21% | 70,16 mld. | | -19,97% | 52,69 mld. | | -8,05% | 44,15 mld. | | +7,34% | 36,51 mld. |
IT Diensten & Consulting - Andere
|