Beurs gesloten -
Nasdaq
22:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,03
USD
|
-3,49%
|
|
+0,79%
|
-21,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.647
|
1.428
|
1.815
|
1.734
|
1.511
|
1.195
|
-
|
-
|
Bedrijfswaarde
1 |
1.647
|
1.428
|
1.815
|
1.997
|
1.868
|
1.540
|
1.488
|
1.472
|
K/w-verhouding
|
20,3
x
|
24,8
x
|
25,5
x
|
40,6
x
|
24,2
x
|
14,7
x
|
13,3
x
|
14,6
x
|
Dividendrendement
|
1,72%
|
2,04%
|
1,74%
|
1,85%
|
-
|
2,86%
|
2,94%
|
3,21%
|
Marktkapitalisatie/omzet
|
1,78
x
|
1,55
x
|
1,85
x
|
1,71
x
|
1,4
x
|
1,07
x
|
1,02
x
|
0,98
x
|
Bedrijfswaarde/omzet
|
1,78
x
|
1,55
x
|
1,85
x
|
1,97
x
|
1,73
x
|
1,38
x
|
1,27
x
|
1,21
x
|
Bedrijfswaarde/EBITDA
|
7,54
x
|
6,86
x
|
8,21
x
|
8,82
x
|
7,69
x
|
6,21
x
|
5,7
x
|
5,34
x
|
Bedrijfswaarde/FCF
|
14,5
x
|
9,94
x
|
16
x
|
75
x
|
18
x
|
14
x
|
12,2
x
|
12,2
x
|
FCF Yield
|
6,91%
|
10,1%
|
6,26%
|
1,33%
|
5,56%
|
7,15%
|
8,22%
|
8,21%
|
Price to Book
|
-
|
-
|
-
|
-
|
5,75
x
|
4,03
x
|
3,43
x
|
-
|
Aantal aandelen (in duizenden)
|
31.811
|
31.685
|
31.505
|
30.314
|
28.402
|
28.439
|
-
|
-
|
Referentieprijs
2 |
51,78
|
45,07
|
57,62
|
57,20
|
53,21
|
42,03
|
42,03
|
42,03
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
1/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
927,7
|
922,9
|
979,8
|
1.014
|
1.082
|
1.113
|
1.169
|
1.221
|
EBITDA
1 |
218,5
|
208,2
|
221,1
|
226,3
|
242,8
|
247,9
|
261
|
275,8
|
Bedrijfsresultaat (EBIT)
1 |
165,7
|
154,9
|
161,7
|
168,8
|
185,7
|
190,9
|
202,9
|
215,6
|
Operationele Marge
|
17,86%
|
16,78%
|
16,51%
|
16,65%
|
17,17%
|
17,15%
|
17,36%
|
17,66%
|
Resultaat voor belastingen (EBT)
1 |
105,7
|
85,36
|
100,9
|
60,78
|
92,35
|
118,5
|
127,8
|
-
|
Nettowinst (verlies)
1 |
82,77
|
58,71
|
72,33
|
44,06
|
66,25
|
83,99
|
90,15
|
-
|
Nettomarge
|
8,92%
|
6,36%
|
7,38%
|
4,34%
|
6,12%
|
7,55%
|
7,71%
|
-
|
WPA
2 |
2,550
|
1,820
|
2,260
|
1,410
|
2,200
|
2,856
|
3,152
|
2,870
|
Free Cash Flow
1 |
113,8
|
143,6
|
113,7
|
26,61
|
103,9
|
110,1
|
122,4
|
120,9
|
FCF-marge
|
12,26%
|
15,56%
|
11,6%
|
2,62%
|
9,61%
|
9,89%
|
10,47%
|
9,91%
|
Kasstroomconversie (ebitda)
|
52,05%
|
68,98%
|
51,41%
|
11,76%
|
42,79%
|
44,41%
|
46,9%
|
43,84%
|
Kasstroomconversie (nettowinst)
|
137,44%
|
244,63%
|
157,14%
|
60,39%
|
156,87%
|
131,06%
|
135,77%
|
-
|
Dividend per aandeel
2 |
0,8900
|
0,9200
|
1,000
|
1,060
|
-
|
1,200
|
1,235
|
1,350
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
1/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
257,6
|
246,4
|
243,5
|
255,1
|
269,1
|
276,8
|
265,2
|
266,6
|
273,4
|
270,1
|
267,8
|
281,2
|
294
|
287
|
285,5
|
EBITDA
1 |
56,01
|
56,35
|
49,9
|
60
|
60,06
|
67,31
|
56,68
|
59,5
|
59,35
|
58,1
|
58,76
|
63,69
|
67,23
|
61,7
|
62,48
|
Bedrijfsresultaat (EBIT)
1 |
40,15
|
40,19
|
36,74
|
46,75
|
45,16
|
53,51
|
42,95
|
45,2
|
44,06
|
44,87
|
44,42
|
49,41
|
52,16
|
49,3
|
48,08
|
Operationele Marge
|
15,58%
|
16,31%
|
15,09%
|
18,32%
|
16,78%
|
19,33%
|
16,2%
|
16,96%
|
16,12%
|
16,61%
|
16,59%
|
17,57%
|
17,74%
|
17,18%
|
16,84%
|
Resultaat voor belastingen (EBT)
1 |
24,1
|
6,629
|
7,165
|
18,72
|
28,27
|
29,11
|
19,71
|
26,68
|
16,84
|
27,46
|
27,04
|
31,55
|
32,45
|
29,35
|
27,47
|
Nettowinst (verlies)
1 |
17,25
|
6,113
|
5,317
|
12,48
|
20,15
|
20,93
|
13,95
|
18,69
|
12,67
|
19,47
|
18,75
|
22,06
|
22,89
|
21,08
|
20,29
|
Nettomarge
|
6,69%
|
2,48%
|
2,18%
|
4,89%
|
7,49%
|
7,56%
|
5,26%
|
7,01%
|
4,63%
|
7,21%
|
7%
|
7,84%
|
7,79%
|
7,34%
|
7,1%
|
WPA
2 |
0,5400
|
0,1900
|
0,1700
|
0,4000
|
0,6600
|
0,6800
|
0,4500
|
0,6200
|
0,4400
|
0,6800
|
0,6517
|
0,7617
|
0,8057
|
0,7350
|
0,7125
|
Dividend per aandeel
2 |
0,2500
|
0,2650
|
0,2650
|
0,2650
|
0,2650
|
0,2800
|
0,2800
|
0,2800
|
-
|
-
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
Datum van publicatie
|
1/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
1/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
7/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
263
|
356
|
345
|
293
|
277
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
1,16
x
|
1,467
x
|
1,39
x
|
1,123
x
|
1,003
x
|
Free Cash Flow
1 |
114
|
144
|
114
|
26,6
|
104
|
110
|
122
|
121
|
ROE (netto-inkomsten/eigen vermogen)
|
30,3%
|
24,6%
|
25%
|
28,5%
|
21,1%
|
31,8%
|
30,5%
|
31,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
4,75%
|
5,4%
|
5,7%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
1.396
|
1.555
|
1.582
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
-
|
9,250
|
10,40
|
12,30
|
-
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
4,920
|
5,860
|
-
|
Capex
1 |
37,3
|
29,4
|
26,6
|
37
|
28
|
26,4
|
28,8
|
30
|
Capex/omzet
|
4,02%
|
3,19%
|
2,71%
|
3,65%
|
2,59%
|
2,37%
|
2,46%
|
2,46%
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
1/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
42,03
USD Gemiddelde koersdoel
66,11
USD Spread / Gemiddelde doel +57,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -21,01% | 1,2 mld. | | -12,70% | 193 mld. | | +2,65% | 169 mld. | | +2,20% | 154 mld. | | +5,96% | 101 mld. | | +11,22% | 80,9 mld. | | +25,63% | 77,58 mld. | | -7,65% | 70,81 mld. | | -21,03% | 52,48 mld. | | -10,22% | 42,67 mld. |
IT Diensten & Consulting - Andere
|