Beurs gesloten -
OTC Markets
21:45:48 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,4
USD
|
-0,29%
|
|
-4,45%
|
+5,05%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.177
|
4.945
|
7.650
|
10.258
|
9.401
|
10.369
|
-
|
-
|
Bedrijfswaarde
1 |
7.554
|
6.579
|
8.702
|
11.779
|
10.793
|
11.243
|
11.232
|
11.023
|
K/w-verhouding
|
14,9
x
|
21,3
x
|
37,5
x
|
45,2
x
|
21,2
x
|
23
x
|
15,5
x
|
15
x
|
Dividendrendement
|
2,63%
|
3,6%
|
2,67%
|
1,23%
|
2,92%
|
3,56%
|
3,78%
|
3,92%
|
Marktkapitalisatie/omzet
|
2,5
x
|
2,17
x
|
3,28
x
|
4
x
|
2,94
x
|
3,22
x
|
3,5
x
|
3,46
x
|
Bedrijfswaarde/omzet
|
3,06
x
|
2,89
x
|
3,73
x
|
4,59
x
|
3,37
x
|
3,49
x
|
3,79
x
|
3,68
x
|
Bedrijfswaarde/EBITDA
|
11,2
x
|
10,2
x
|
13,9
x
|
16,4
x
|
8,87
x
|
8,91
x
|
9,41
x
|
9,27
x
|
Bedrijfswaarde/FCF
|
32,7
x
|
11,3
x
|
30
x
|
26,1
x
|
19,3
x
|
14,6
x
|
15,9
x
|
15,4
x
|
FCF Yield
|
3,06%
|
8,89%
|
3,34%
|
3,84%
|
5,18%
|
6,85%
|
6,31%
|
6,5%
|
Price to Book
|
3,93
x
|
3,11
x
|
3,36
x
|
4,68
x
|
4,39
x
|
5,13
x
|
4,98
x
|
4,49
x
|
Aantal aandelen (in duizenden)
|
542.956
|
540.880
|
603.729
|
603.729
|
603.729
|
591.269
|
-
|
-
|
Referentieprijs
2 |
11,38
|
9,142
|
12,67
|
16,99
|
15,57
|
17,54
|
17,54
|
17,54
|
Datum van publicatie
|
13/08/19
|
11/08/20
|
10/08/21
|
9/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.469
|
2.277
|
2.334
|
2.565
|
3.201
|
3.223
|
2.961
|
2.993
|
EBITDA
1 |
674,9
|
646,4
|
628,2
|
720,2
|
1.216
|
1.262
|
1.193
|
1.189
|
Bedrijfsresultaat (EBIT)
1 |
590,1
|
498
|
446,1
|
531,1
|
1.033
|
1.110
|
1.101
|
1.101
|
Operationele Marge
|
23,9%
|
21,87%
|
19,11%
|
20,7%
|
32,26%
|
34,45%
|
37,17%
|
36,79%
|
Resultaat voor belastingen (EBT)
1 |
528,4
|
324,4
|
270,1
|
309,4
|
617,7
|
691,4
|
941,5
|
950
|
Nettowinst (verlies)
1 |
415,7
|
232,7
|
189
|
227,7
|
444,7
|
422,1
|
635,1
|
637,6
|
Nettomarge
|
16,84%
|
10,22%
|
8,1%
|
8,88%
|
13,89%
|
13,1%
|
21,45%
|
21,3%
|
WPA
2 |
0,7642
|
0,4297
|
0,3376
|
0,3762
|
0,7350
|
0,7641
|
1,131
|
1,167
|
Free Cash Flow
1 |
231,1
|
584,8
|
290,3
|
451,7
|
559,1
|
769,8
|
708,2
|
716,6
|
FCF-marge
|
9,36%
|
25,68%
|
12,44%
|
17,61%
|
17,47%
|
23,89%
|
23,92%
|
23,94%
|
Kasstroomconversie (ebitda)
|
34,25%
|
90,47%
|
46,22%
|
62,72%
|
45,97%
|
61,02%
|
59,35%
|
60,25%
|
Kasstroomconversie (nettowinst)
|
55,6%
|
251,34%
|
153,64%
|
198,42%
|
125,73%
|
182,36%
|
111,5%
|
112,38%
|
Dividend per aandeel
2 |
0,2987
|
0,3294
|
0,3378
|
0,2091
|
0,4539
|
0,6241
|
0,6638
|
0,6872
|
Datum van publicatie
|
13/08/19
|
11/08/20
|
10/08/21
|
9/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
1.121
|
1.156
|
1.088
|
1.220
|
1.172
|
1.408
|
1.564
|
1.696
|
1.600
|
1.594
|
1.414
|
1.477
|
1.400
|
1.483
|
EBITDA
1 |
336,6
|
309,7
|
276,5
|
350,5
|
314,4
|
405,8
|
549,3
|
676
|
621,7
|
648,4
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
265,9
|
232,2
|
190,3
|
255,3
|
221,4
|
309,7
|
440,7
|
591,8
|
546
|
581
|
514,9
|
547,6
|
514,6
|
578,9
|
Operationele Marge
|
23,71%
|
20,08%
|
17,49%
|
20,92%
|
18,9%
|
22%
|
28,17%
|
34,9%
|
34,12%
|
36,45%
|
36,43%
|
37,07%
|
36,77%
|
39,03%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
178
|
-
|
-
|
-
|
517,1
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
124,7
|
108
|
72,6
|
116,4
|
92,06
|
135,6
|
177,1
|
267,6
|
105,2
|
349,3
|
-
|
-
|
-
|
-
|
Nettomarge
|
11,12%
|
9,34%
|
6,67%
|
9,54%
|
7,86%
|
9,63%
|
11,32%
|
15,78%
|
6,58%
|
21,92%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,2300
|
0,1997
|
0,1341
|
0,2035
|
0,1522
|
0,2240
|
0,2926
|
0,4424
|
0,5480
|
0,5300
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1545
|
0,1647
|
0,1775
|
0,1689
|
0,1708
|
0,1673
|
0,3000
|
0,2594
|
0,4000
|
0,4535
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/20
|
11/08/20
|
9/02/21
|
10/08/21
|
8/02/22
|
9/08/22
|
14/02/23
|
15/08/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.377
|
1.635
|
1.053
|
1.520
|
1.392
|
874
|
862
|
654
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,041
x
|
2,529
x
|
1,675
x
|
2,111
x
|
1,145
x
|
0,6927
x
|
0,7228
x
|
0,5498
x
|
Free Cash Flow
1 |
231
|
585
|
290
|
452
|
559
|
770
|
708
|
717
|
ROE (netto-inkomsten/eigen vermogen)
|
26,5%
|
19,2%
|
14,7%
|
15,7%
|
20,7%
|
33,6%
|
37,2%
|
35,9%
|
ROA (netto-inkomsten/totale activa)
|
9,7%
|
6,28%
|
5,54%
|
6,17%
|
7,29%
|
12,3%
|
12,7%
|
13,2%
|
Totale activa
1 |
4.287
|
3.704
|
3.411
|
3.691
|
6.102
|
3.440
|
4.994
|
4.835
|
Nettoactief per aandeel
2 |
2,900
|
2,940
|
3,770
|
3,630
|
3,540
|
3,420
|
3,520
|
3,900
|
Cashflow per aandeel
2 |
0,5300
|
1,120
|
0,5500
|
0,8200
|
0,9900
|
1,280
|
1,170
|
1,100
|
Capex
1 |
55,6
|
24
|
16,3
|
42,8
|
41,9
|
40,5
|
41,3
|
41,7
|
Capex/omzet
|
2,25%
|
1,06%
|
0,7%
|
1,67%
|
1,31%
|
1,26%
|
1,39%
|
1,39%
|
Datum van publicatie
|
13/08/19
|
11/08/20
|
10/08/21
|
9/08/22
|
15/08/23
|
-
|
-
|
-
|
Laatste slotkoers
17,54
USD Gemiddelde koersdoel
18,95
USD Spread / Gemiddelde doel +8,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,78% | 140 mld. | | +19,05% | 75,72 mld. | | +19,27% | 39,06 mld. | | -13,92% | 38,58 mld. | | -4,26% | 29,26 mld. | | -12,87% | 15,84 mld. | | +7,25% | 14,31 mld. | | -21,88% | 4,05 mld. | | -38,44% | 3,81 mld. |
Professionele informatiediensten - Andere
|