Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
237,8
USD
|
+0,26%
|
|
-3,34%
|
-20,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.666
|
20.064
|
37.914
|
18.849
|
17.157
|
13.772
|
-
|
-
|
Bedrijfswaarde
1 |
10.754
|
18.741
|
36.468
|
17.168
|
15.120
|
11.243
|
10.615
|
9.924
|
K/w-verhouding
|
46,8
x
|
64
x
|
82
x
|
46,2
x
|
42,1
x
|
32,1
x
|
26,1
x
|
22,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,09
x
|
7,54
x
|
10,1
x
|
3,91
x
|
3,66
x
|
2,85
x
|
2,5
x
|
2,15
x
|
Bedrijfswaarde/omzet
|
4,69
x
|
7,05
x
|
9,7
x
|
3,56
x
|
3,22
x
|
2,33
x
|
1,93
x
|
1,55
x
|
Bedrijfswaarde/EBITDA
|
25,3
x
|
35,8
x
|
47,9
x
|
19,3
x
|
18,1
x
|
14
x
|
10,9
x
|
8,66
x
|
Bedrijfswaarde/FCF
|
57,2
x
|
39,4
x
|
79,1
x
|
44,9
x
|
28,3
x
|
18,4
x
|
14,9
x
|
12,5
x
|
FCF Yield
|
1,75%
|
2,54%
|
1,26%
|
2,23%
|
3,53%
|
5,44%
|
6,72%
|
8,01%
|
Price to Book
|
7,7
x
|
10,1
x
|
15,3
x
|
6,3
x
|
4,95
x
|
3,42
x
|
2,9
x
|
2,47
x
|
Aantal aandelen (in duizenden)
|
54.985
|
55.989
|
56.720
|
57.513
|
57.700
|
57.926
|
-
|
-
|
Referentieprijs
2 |
212,2
|
358,4
|
668,4
|
327,7
|
297,3
|
237,8
|
237,8
|
237,8
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.294
|
2.659
|
3.758
|
4.825
|
4.691
|
4.832
|
5.506
|
6.393
|
EBITDA
1 |
424,6
|
523,2
|
761,6
|
888,3
|
834,2
|
804,7
|
973,1
|
1.145
|
Bedrijfsresultaat (EBIT)
1 |
389,2
|
472,7
|
678,2
|
818,2
|
765,1
|
733,4
|
877,1
|
1.044
|
Operationele Marge
|
16,97%
|
17,77%
|
18,05%
|
16,96%
|
16,31%
|
15,18%
|
15,93%
|
16,33%
|
Resultaat voor belastingen (EBT)
1 |
299,5
|
378,5
|
533,4
|
507,3
|
536,6
|
552,5
|
682
|
774,5
|
Nettowinst (verlies)
1 |
261,1
|
327,2
|
481,7
|
419,4
|
417,1
|
438,1
|
539,2
|
649,4
|
Nettomarge
|
11,38%
|
12,3%
|
12,82%
|
8,69%
|
8,89%
|
9,07%
|
9,79%
|
10,16%
|
WPA
2 |
4,530
|
5,600
|
8,150
|
7,090
|
7,060
|
7,413
|
9,096
|
10,76
|
Free Cash Flow
1 |
188,1
|
475,6
|
460,8
|
382,5
|
534,2
|
611,6
|
713,5
|
795,2
|
FCF-marge
|
8,2%
|
17,88%
|
12,26%
|
7,93%
|
11,39%
|
12,66%
|
12,96%
|
12,44%
|
Kasstroomconversie (ebitda)
|
44,32%
|
90,9%
|
60,51%
|
43,06%
|
64,04%
|
76%
|
73,32%
|
69,43%
|
Kasstroomconversie (nettowinst)
|
72,07%
|
145,38%
|
95,68%
|
91,19%
|
128,08%
|
139,59%
|
132,32%
|
122,47%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
988,5
|
1.107
|
1.172
|
1.195
|
1.227
|
1.231
|
1.211
|
1.170
|
1.152
|
1.157
|
1.161
|
1.178
|
1.219
|
1.260
|
1.283
|
EBITDA
1 |
201,2
|
230
|
212,9
|
194,7
|
248,7
|
237,1
|
195,5
|
208,1
|
213
|
217,6
|
182,7
|
190,1
|
211,5
|
221,7
|
222
|
Bedrijfsresultaat (EBIT)
1 |
179,6
|
206,4
|
188,7
|
177,5
|
232,4
|
219,6
|
178,3
|
190,8
|
195,6
|
200,4
|
164
|
172
|
192,2
|
203
|
199,8
|
Operationele Marge
|
18,17%
|
18,64%
|
16,1%
|
14,85%
|
18,94%
|
17,84%
|
14,72%
|
16,3%
|
16,98%
|
17,32%
|
14,12%
|
14,6%
|
15,77%
|
16,11%
|
15,58%
|
Resultaat voor belastingen (EBT)
1 |
135,4
|
159,9
|
106,3
|
8,658
|
191,1
|
201,2
|
127,3
|
150
|
131,9
|
127,4
|
125,8
|
135,8
|
145,7
|
144,9
|
151,7
|
Nettowinst (verlies)
1 |
115,7
|
142,3
|
89,72
|
18,6
|
156,1
|
155
|
102,3
|
120
|
97,2
|
97,55
|
106,5
|
103,8
|
112,5
|
115,1
|
119,9
|
Nettomarge
|
11,7%
|
12,85%
|
7,66%
|
1,56%
|
12,72%
|
12,59%
|
8,45%
|
10,26%
|
8,44%
|
8,43%
|
9,18%
|
8,81%
|
9,23%
|
9,14%
|
9,34%
|
WPA
2 |
1,950
|
2,400
|
1,520
|
0,3200
|
2,630
|
2,610
|
1,730
|
2,030
|
1,650
|
1,660
|
1,782
|
1,750
|
1,889
|
1,940
|
2,000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
17/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
16/02/23
|
5/05/23
|
3/08/23
|
2/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
911
|
1.322
|
1.447
|
1.681
|
2.036
|
2.529
|
3.157
|
3.848
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
188
|
476
|
461
|
382
|
534
|
612
|
713
|
795
|
ROE (netto-inkomsten/eigen vermogen)
|
21,9%
|
20,7%
|
21,6%
|
23,5%
|
19,3%
|
15,5%
|
15,5%
|
15,3%
|
ROA (netto-inkomsten/totale activa)
|
16,2%
|
14,9%
|
15,4%
|
17,1%
|
15%
|
11,1%
|
11,7%
|
12,1%
|
Totale activa
1 |
1.610
|
2.192
|
3.122
|
2.449
|
2.787
|
3.951
|
4.625
|
5.350
|
Nettoactief per aandeel
2 |
27,50
|
35,30
|
43,80
|
52,10
|
60,10
|
69,50
|
81,90
|
96,10
|
Cashflow per aandeel
2 |
4,990
|
9,310
|
9,690
|
7,820
|
9,520
|
11,20
|
12,50
|
14,60
|
Capex
1 |
99,3
|
68,8
|
112
|
81,6
|
28,4
|
82,9
|
110
|
132
|
Capex/omzet
|
4,33%
|
2,59%
|
2,97%
|
1,69%
|
0,61%
|
1,71%
|
2%
|
2,07%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
237,8
USD Gemiddelde koersdoel
309,1
USD Spread / Gemiddelde doel +30,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -20,04% | 13,77 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|