Beurs gesloten -
London S.E.
17:35:25 21-06-2024
|
Nabeurs
21:03:51
|
145,5
USD
|
+9,79%
|
|
137,6
|
-5,39%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
35.589
|
57.862
|
45.375
|
30.378
|
60.971
|
99.551
|
-
|
-
|
Bedrijfswaarde
1 |
78.343
|
91.645
|
62.852
|
51.359
|
60.971
|
118.470
|
116.131
|
113.614
|
K/w-verhouding
|
8,09
x
|
18,3
x
|
8,45
x
|
13,1
x
|
19,8
x
|
25,6
x
|
22
x
|
17,5
x
|
Dividendrendement
|
-
|
-
|
-
|
3,11%
|
-
|
1,24%
|
1,33%
|
1,39%
|
Marktkapitalisatie/omzet
|
0,38
x
|
0,61
x
|
0,45
x
|
0,3
x
|
0,69
x
|
1,03
x
|
0,96
x
|
0,9
x
|
Bedrijfswaarde/omzet
|
0,85
x
|
0,97
x
|
0,62
x
|
0,5
x
|
0,69
x
|
1,23
x
|
1,12
x
|
1,03
x
|
Bedrijfswaarde/EBITDA
|
6,65
x
|
7,19
x
|
6,51
x
|
4,76
x
|
6,01
x
|
10,7
x
|
9,41
x
|
8,34
x
|
Bedrijfswaarde/FCF
|
11,7
x
|
9,83
x
|
8,37
x
|
91,4
x
|
-
|
26,3
x
|
16
x
|
15,9
x
|
FCF Yield
|
8,57%
|
10,2%
|
12%
|
1,09%
|
-
|
3,81%
|
6,23%
|
6,27%
|
Price to Book
|
-23
x
|
23,4
x
|
-26,9
x
|
-10,2
x
|
-
|
-105
x
|
80,2
x
|
20,9
x
|
Aantal aandelen (in duizenden)
|
729.736
|
749.804
|
763.885
|
716.128
|
706.335
|
709.304
|
-
|
-
|
Referentieprijs
2 |
48,77
|
77,17
|
59,40
|
42,42
|
86,32
|
140,4
|
140,4
|
140,4
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
92.501
|
94.389
|
101.229
|
102.301
|
88.425
|
96.547
|
103.761
|
110.231
|
EBITDA
1 |
11.787
|
12.747
|
9.660
|
10.779
|
10.148
|
11.071
|
12.343
|
13.626
|
Bedrijfsresultaat (EBIT)
1 |
10.148
|
10.798
|
7.785
|
8.637
|
7.678
|
8.201
|
9.565
|
10.655
|
Operationele Marge
|
10,97%
|
11,44%
|
7,69%
|
8,44%
|
8,68%
|
8,49%
|
9,22%
|
9,67%
|
Resultaat voor belastingen (EBT)
1 |
-4
|
3.670
|
5.923
|
3.225
|
3.887
|
4.088
|
5.978
|
6.678
|
Nettowinst (verlies)
1 |
4.616
|
3.250
|
5.563
|
2.442
|
3.211
|
3.762
|
4.731
|
5.726
|
Nettomarge
|
4,99%
|
3,44%
|
5,5%
|
2,39%
|
3,63%
|
3,9%
|
4,56%
|
5,19%
|
WPA
2 |
6,030
|
4,220
|
7,030
|
3,240
|
4,360
|
5,472
|
6,374
|
8,025
|
Free Cash Flow
1 |
6.715
|
9.325
|
7.511
|
562
|
-
|
4.508
|
7.237
|
7.126
|
FCF-marge
|
7,26%
|
9,88%
|
7,42%
|
0,55%
|
-
|
4,67%
|
6,97%
|
6,47%
|
Kasstroomconversie (ebitda)
|
56,97%
|
73,15%
|
77,75%
|
5,21%
|
-
|
40,72%
|
58,63%
|
52,3%
|
Kasstroomconversie (nettowinst)
|
145,47%
|
286,92%
|
135,02%
|
23,01%
|
-
|
119,84%
|
152,98%
|
124,46%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,320
|
-
|
1,734
|
1,867
|
1,955
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
---|
Omzet
1 |
28.000
|
26.116
|
26.425
|
24.721
|
25.039
|
20.922
|
22.934
|
22.251
|
22.318
|
22.244
|
24.104
|
24.618
|
25.512
|
24.140
|
26.506
|
EBITDA
1 |
2.686
|
2.609
|
2.449
|
2.946
|
2.775
|
2.204
|
2.595
|
2.579
|
2.770
|
-
|
2.523
|
2.987
|
3.344
|
2.558
|
2.866
|
Bedrijfsresultaat (EBIT)
1 |
2.191
|
2.135
|
1.952
|
2.380
|
2.170
|
1.598
|
1.977
|
1.964
|
2.139
|
1.474
|
1.838
|
2.276
|
2.621
|
2.016
|
2.431
|
Operationele Marge
|
7,82%
|
8,18%
|
7,39%
|
9,63%
|
8,67%
|
7,64%
|
8,62%
|
8,83%
|
9,58%
|
6,63%
|
7,62%
|
9,25%
|
10,27%
|
8,35%
|
9,17%
|
Resultaat voor belastingen (EBT)
1 |
-48
|
-
|
-
|
454
|
923
|
705
|
714
|
1.180
|
1.288
|
547
|
821
|
1.047
|
1.375
|
-
|
-
|
Nettowinst (verlies)
1 |
2
|
1.072
|
511
|
245
|
614
|
583
|
462
|
1.006
|
1.160
|
960
|
607
|
915
|
1.141
|
-
|
-
|
Nettomarge
|
0,01%
|
4,1%
|
1,93%
|
0,99%
|
2,45%
|
2,79%
|
2,01%
|
4,52%
|
5,2%
|
4,32%
|
2,52%
|
3,72%
|
4,47%
|
-
|
-
|
WPA
2 |
0,002600
|
1,370
|
0,6800
|
0,3300
|
0,8400
|
0,7900
|
0,6300
|
1,360
|
1,590
|
1,320
|
0,9200
|
1,343
|
1,693
|
1,470
|
-
|
Dividend per aandeel
2 |
-
|
0,3300
|
0,3300
|
0,3300
|
0,3300
|
-
|
-
|
0,3700
|
1,360
|
-
|
0,4289
|
0,4289
|
0,4289
|
0,4190
|
0,3700
|
Datum van publicatie
|
24/02/22
|
26/05/22
|
25/08/22
|
21/11/22
|
2/03/23
|
1/06/23
|
31/08/23
|
30/11/23
|
29/02/24
|
30/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
42.754
|
33.783
|
17.477
|
20.981
|
-
|
18.919
|
16.580
|
14.063
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,627
x
|
2,65
x
|
1,809
x
|
1,946
x
|
-
|
1,709
x
|
1,343
x
|
1,032
x
|
Free Cash Flow
1 |
6.715
|
9.325
|
7.511
|
562
|
-
|
4.508
|
7.237
|
7.127
|
ROE (netto-inkomsten/eigen vermogen)
|
500%
|
718%
|
1.240%
|
-
|
-
|
226%
|
208%
|
120%
|
ROA (netto-inkomsten/totale activa)
|
5,28%
|
2,68%
|
5,15%
|
6,29%
|
-
|
5,93%
|
7,3%
|
6,9%
|
Totale activa
1 |
87.437
|
121.269
|
108.036
|
38.829
|
-
|
63.400
|
64.802
|
82.983
|
Nettoactief per aandeel
2 |
-2,120
|
3,290
|
-2,210
|
-4,140
|
-
|
-1,340
|
1,750
|
6,700
|
Cashflow per aandeel
2 |
12,50
|
14,90
|
13,00
|
4,730
|
-
|
9,890
|
14,30
|
15,50
|
Capex
1 |
2.241
|
2.082
|
2.796
|
3.003
|
2.753
|
2.803
|
3.015
|
3.113
|
Capex/omzet
|
2,42%
|
2,21%
|
2,76%
|
2,94%
|
3,11%
|
2,9%
|
2,91%
|
2,82%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
140,4
USD Gemiddelde koersdoel
157,7
USD Spread / Gemiddelde doel +12,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,67% | 35,49 mld. | | +22,79% | 27,45 mld. | | +4,21% | 17,92 mld. | | +8,17% | 14,89 mld. | | +3,37% | 11,55 mld. | | +7,42% | 9,9 mld. | | +8,52% | 9,53 mld. | | +31,16% | 9,5 mld. | | +119,91% | 8,26 mld. |
Computerhardware - Andere
|