Beurs gesloten -
OTC Markets
21:59:54 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
44,17
USD
|
-0,45%
|
|
+1,31%
|
+5,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.213
|
21.371
|
37.064
|
27.009
|
32.266
|
35.183
|
-
|
-
|
Bedrijfswaarde
1 |
18.813
|
26.275
|
40.288
|
29.575
|
34.313
|
36.162
|
34.829
|
33.345
|
K/w-verhouding
|
21,8
x
|
22,8
x
|
32,4
x
|
17,7
x
|
20,1
x
|
20,3
x
|
17,8
x
|
16,2
x
|
Dividendrendement
|
1,74%
|
1,54%
|
1,11%
|
2,08%
|
1,8%
|
1,74%
|
1,91%
|
2,1%
|
Marktkapitalisatie/omzet
|
1,29
x
|
1,35
x
|
2,04
x
|
1,23
x
|
1,43
x
|
1,54
x
|
1,44
x
|
1,35
x
|
Bedrijfswaarde/omzet
|
1,33
x
|
1,66
x
|
2,22
x
|
1,34
x
|
1,52
x
|
1,58
x
|
1,43
x
|
1,28
x
|
Bedrijfswaarde/EBITDA
|
8,23
x
|
10,4
x
|
13,4
x
|
9,5
x
|
9,3
x
|
10,7
x
|
9,22
x
|
8,05
x
|
Bedrijfswaarde/FCF
|
14,6
x
|
23,5
x
|
21,5
x
|
16
x
|
17,5
x
|
19
x
|
16,1
x
|
13,7
x
|
FCF Yield
|
6,85%
|
4,26%
|
4,65%
|
6,26%
|
5,72%
|
5,27%
|
6,22%
|
7,29%
|
Price to Book
|
2,15
x
|
2,53
x
|
4,39
x
|
2,78
x
|
3,12
x
|
3,01
x
|
2,68
x
|
2,4
x
|
Aantal aandelen (in duizenden)
|
167.244
|
168.538
|
171.991
|
173.192
|
170.944
|
171.288
|
-
|
-
|
Referentieprijs
2 |
108,9
|
126,8
|
215,5
|
156,0
|
188,8
|
205,4
|
205,4
|
205,4
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
14/02/22
|
21/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.125
|
15.848
|
18.160
|
21.995
|
22.522
|
22.856
|
24.409
|
26.013
|
EBITDA
1 |
2.286
|
2.527
|
3.012
|
3.112
|
3.691
|
3.382
|
3.779
|
4.143
|
Bedrijfsresultaat (EBIT)
1 |
1.741
|
1.879
|
2.340
|
2.867
|
2.991
|
3.084
|
3.400
|
3.720
|
Operationele Marge
|
12,33%
|
11,86%
|
12,89%
|
13,03%
|
13,28%
|
13,49%
|
13,93%
|
14,3%
|
Resultaat voor belastingen (EBT)
1 |
1.354
|
1.355
|
1.680
|
2.264
|
2.304
|
2.570
|
2.867
|
3.139
|
Nettowinst (verlies)
1 |
856
|
957
|
1.157
|
1.547
|
1.663
|
1.769
|
1.973
|
2.166
|
Nettomarge
|
6,06%
|
6,04%
|
6,37%
|
7,03%
|
7,38%
|
7,74%
|
8,08%
|
8,33%
|
WPA
2 |
5,000
|
5,550
|
6,660
|
8,790
|
9,370
|
10,11
|
11,51
|
12,71
|
Free Cash Flow
1 |
1.288
|
1.119
|
1.873
|
1.852
|
1.963
|
1.907
|
2.168
|
2.432
|
FCF-marge
|
9,12%
|
7,06%
|
10,31%
|
8,42%
|
8,72%
|
8,34%
|
8,88%
|
9,35%
|
Kasstroomconversie (ebitda)
|
56,34%
|
44,28%
|
62,18%
|
59,51%
|
53,18%
|
56,37%
|
57,36%
|
58,69%
|
Kasstroomconversie (nettowinst)
|
150,47%
|
116,93%
|
161,88%
|
119,72%
|
118,04%
|
107,81%
|
109,85%
|
112,24%
|
Dividend per aandeel
2 |
1,900
|
1,950
|
2,400
|
3,250
|
3,400
|
3,566
|
3,915
|
4,320
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
14/02/22
|
21/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
7.118
|
7.581
|
8.267
|
8.711
|
4.552
|
4.897
|
9.449
|
5.167
|
5.521
|
10.688
|
5.553
|
5.754
|
11.307
|
5.729
|
5.697
|
11.426
|
5.480
|
5.616
|
11.096
|
5.527
|
5.708
|
11.185
|
5.699
|
6.020
|
11.605
|
11.752
|
12.121
|
12.428
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
1.642
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
944
|
818
|
1.061
|
1.042
|
-
|
-
|
1.298
|
-
|
-
|
1.301
|
-
|
-
|
1.566
|
-
|
-
|
1.413
|
-
|
-
|
1.578
|
-
|
-
|
1.390
|
-
|
-
|
1.682
|
1.485
|
1.771
|
1.594
|
Operationele Marge
|
13,26%
|
10,79%
|
12,83%
|
11,96%
|
-
|
-
|
13,74%
|
-
|
-
|
12,17%
|
-
|
-
|
13,85%
|
-
|
-
|
12,37%
|
-
|
-
|
14,22%
|
-
|
-
|
12,43%
|
-
|
-
|
14,49%
|
12,64%
|
14,61%
|
12,83%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
953
|
-
|
-
|
997
|
-
|
-
|
1.267
|
-
|
-
|
1.129
|
-
|
-
|
1.175
|
-
|
-
|
1.114
|
-
|
-
|
1.310
|
1.211
|
1.429
|
1.319
|
Nettowinst (verlies)
|
-
|
311
|
-
|
-
|
-
|
-
|
714
|
-
|
-
|
667
|
-
|
-
|
880
|
-
|
-
|
809
|
-
|
-
|
854
|
-
|
-
|
780
|
-
|
-
|
917
|
848
|
1.000
|
923
|
Nettomarge
|
-
|
4,1%
|
-
|
-
|
-
|
-
|
7,56%
|
-
|
-
|
6,24%
|
-
|
-
|
7,78%
|
-
|
-
|
7,08%
|
-
|
-
|
7,7%
|
-
|
-
|
6,97%
|
-
|
-
|
7,9%
|
7,22%
|
8,25%
|
7,43%
|
WPA
|
-
|
1,860
|
-
|
2,630
|
-
|
-
|
4,030
|
-
|
-
|
3,780
|
-
|
-
|
5,010
|
-
|
-
|
4,540
|
-
|
-
|
4,830
|
-
|
-
|
4,410
|
-
|
-
|
5,190
|
4,800
|
5,660
|
5,220
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
2,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
3/09/20
|
17/02/21
|
28/07/21
|
28/10/21
|
14/02/22
|
14/02/22
|
28/04/22
|
28/07/22
|
28/07/22
|
27/10/22
|
21/02/23
|
21/02/23
|
4/05/23
|
28/07/23
|
28/07/23
|
7/11/23
|
14/02/24
|
14/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
600
|
4.904
|
3.224
|
2.566
|
2.047
|
979
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
353
|
1.838
|
Hefboom (schuld/ebitda)
|
0,2625
x
|
1,941
x
|
1,07
x
|
0,8246
x
|
0,5546
x
|
0,2895
x
|
-
|
-
|
Free Cash Flow
1 |
1.288
|
1.119
|
1.873
|
1.852
|
1.963
|
1.907
|
2.168
|
2.432
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
13,2%
|
15,9%
|
17%
|
16,5%
|
18%
|
17,9%
|
17,5%
|
ROA (netto-inkomsten/totale activa)
|
4,94%
|
4,77%
|
5,03%
|
6,25%
|
6,63%
|
7,48%
|
7,77%
|
7,88%
|
Totale activa
1 |
17.317
|
20.044
|
22.993
|
24.756
|
25.089
|
23.629
|
25.391
|
27.495
|
Nettoactief per aandeel
2 |
50,70
|
50,00
|
49,10
|
56,00
|
60,60
|
68,30
|
76,70
|
85,70
|
Cashflow per aandeel
2 |
10,80
|
9,910
|
15,30
|
15,20
|
14,70
|
14,10
|
15,70
|
16,60
|
Capex
1 |
219
|
204
|
262
|
283
|
254
|
274
|
300
|
327
|
Capex/omzet
|
1,55%
|
1,29%
|
1,44%
|
1,29%
|
1,13%
|
1,2%
|
1,23%
|
1,26%
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
14/02/22
|
21/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
205,4
EUR Gemiddelde koersdoel
242,3
EUR Spread / Gemiddelde doel +17,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,70% | 193 mld. | | +2,65% | 169 mld. | | +2,20% | 154 mld. | | +5,96% | 101 mld. | | +11,22% | 80,89 mld. | | +25,63% | 77,58 mld. | | -7,65% | 70,63 mld. | | -21,03% | 52,48 mld. | | -10,22% | 42,67 mld. |
IT Diensten & Consulting - Andere
|