Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
223,4
USD
|
-1,26%
|
|
+3,34%
|
-9,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.966
|
23.458
|
35.721
|
23.798
|
30.470
|
27.617
|
-
|
-
|
Bedrijfswaarde
1 |
19.948
|
26.151
|
40.791
|
29.300
|
35.965
|
32.539
|
32.147
|
31.642
|
K/w-verhouding
|
-42,5
x
|
45,5
x
|
48,6
x
|
34,4
x
|
56,2
x
|
39,2
x
|
28,7
x
|
22
x
|
Dividendrendement
|
1,11%
|
0,81%
|
0,53%
|
0,8%
|
0,63%
|
0,69%
|
0,75%
|
0,89%
|
Marktkapitalisatie/omzet
|
4,84
x
|
5,68
x
|
7,25
x
|
4,65
x
|
5,79
x
|
4,81
x
|
4,3
x
|
3,87
x
|
Bedrijfswaarde/omzet
|
5,69
x
|
6,34
x
|
8,28
x
|
5,72
x
|
6,83
x
|
5,67
x
|
5,01
x
|
4,43
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
17,5
x
|
24,4
x
|
17
x
|
21,2
x
|
17
x
|
14
x
|
12,1
x
|
Bedrijfswaarde/FCF
|
-232
x
|
49,8
x
|
47,1
x
|
221
x
|
69,8
x
|
34,6
x
|
27
x
|
19,7
x
|
FCF Yield
|
-0,43%
|
2,01%
|
2,12%
|
0,45%
|
1,43%
|
2,89%
|
3,71%
|
5,09%
|
Price to Book
|
6,59
x
|
7,41
x
|
9,97
x
|
6,02
x
|
6,72
x
|
5,42
x
|
4,95
x
|
4,81
x
|
Aantal aandelen (in duizenden)
|
121.083
|
121.643
|
122.002
|
122.443
|
123.217
|
123.611
|
-
|
-
|
Referentieprijs
2 |
140,1
|
192,8
|
292,8
|
194,4
|
247,3
|
223,4
|
223,4
|
223,4
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.508
|
4.128
|
4.924
|
5.122
|
5.265
|
5.740
|
6.416
|
7.138
|
EBITDA
1 |
1.178
|
1.495
|
1.670
|
1.722
|
1.694
|
1.910
|
2.296
|
2.614
|
Bedrijfsresultaat (EBIT)
1 |
-335,4
|
676,6
|
1.138
|
1.056
|
933,6
|
1.198
|
1.526
|
1.844
|
Operationele Marge
|
-9,56%
|
16,39%
|
23,11%
|
20,62%
|
17,73%
|
20,88%
|
23,79%
|
25,83%
|
Resultaat voor belastingen (EBT)
1 |
-433
|
685,2
|
949,2
|
929,7
|
717,9
|
963,4
|
1.320
|
1.683
|
Nettowinst (verlies)
1 |
-398,8
|
520,1
|
744,2
|
696,2
|
545,3
|
708,3
|
968,4
|
1.232
|
Nettomarge
|
-11,37%
|
12,6%
|
15,11%
|
13,59%
|
10,36%
|
12,34%
|
15,09%
|
17,26%
|
WPA
2 |
-3,300
|
4,240
|
6,020
|
5,650
|
4,400
|
5,693
|
7,797
|
10,15
|
Free Cash Flow
1 |
-85,8
|
524,9
|
865,8
|
132,6
|
515,5
|
939,1
|
1.193
|
1.609
|
FCF-marge
|
-2,45%
|
12,72%
|
17,58%
|
2,59%
|
9,79%
|
16,36%
|
18,59%
|
22,54%
|
Kasstroomconversie (ebitda)
|
-
|
35,12%
|
51,85%
|
7,7%
|
30,44%
|
49,18%
|
51,94%
|
61,56%
|
Kasstroomconversie (nettowinst)
|
-
|
100,92%
|
116,34%
|
19,05%
|
94,54%
|
132,58%
|
123,16%
|
130,58%
|
Dividend per aandeel
2 |
1,560
|
1,560
|
1,560
|
1,560
|
1,560
|
1,550
|
1,683
|
1,994
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
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 |
1.253
|
1.363
|
1.317
|
1.244
|
1.198
|
1.302
|
1.318
|
1.319
|
1.326
|
1.389
|
1.426
|
1.460
|
1.465
|
1.543
|
1.591
|
EBITDA
1 |
403,4
|
484,2
|
461,3
|
404,9
|
371,1
|
379,6
|
431,3
|
436,1
|
446,6
|
404,6
|
457,4
|
513,4
|
536,1
|
501,1
|
559,5
|
Bedrijfsresultaat (EBIT)
1 |
252,2
|
332,4
|
304,6
|
242,9
|
176,1
|
205,4
|
236,9
|
246,4
|
245,1
|
224,7
|
278,2
|
335,4
|
353,5
|
312,7
|
368,8
|
Operationele Marge
|
20,12%
|
24,38%
|
23,13%
|
19,52%
|
14,7%
|
15,78%
|
17,98%
|
18,68%
|
18,48%
|
16,17%
|
19,51%
|
22,97%
|
24,14%
|
20,27%
|
23,18%
|
Resultaat voor belastingen (EBT)
1 |
138,2
|
303,8
|
264,8
|
219,7
|
141,3
|
152,2
|
192,1
|
190,7
|
182,8
|
166,6
|
220,2
|
278,2
|
292,9
|
263,6
|
318,9
|
Nettowinst (verlies)
1 |
122,1
|
221,8
|
200,6
|
165,7
|
108,2
|
112,4
|
138,3
|
162,2
|
132,4
|
124,9
|
162,9
|
202
|
215,1
|
193,1
|
233,8
|
Nettomarge
|
9,74%
|
16,27%
|
15,24%
|
13,32%
|
9,03%
|
8,63%
|
10,5%
|
12,3%
|
9,98%
|
8,99%
|
11,43%
|
13,84%
|
14,68%
|
12,52%
|
14,7%
|
WPA
2 |
0,9900
|
1,800
|
1,630
|
1,340
|
0,8800
|
0,9100
|
1,120
|
1,310
|
1,060
|
1,000
|
1,306
|
1,613
|
1,723
|
1,557
|
1,888
|
Dividend per aandeel
2 |
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
Datum van publicatie
|
9/02/22
|
20/04/22
|
20/07/22
|
19/10/22
|
8/02/23
|
19/04/23
|
19/07/23
|
18/10/23
|
7/02/24
|
17/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.981
|
2.694
|
5.070
|
5.502
|
5.494
|
4.922
|
4.530
|
4.025
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,531
x
|
1,802
x
|
3,036
x
|
3,196
x
|
3,244
x
|
2,577
x
|
1,973
x
|
1,54
x
|
Free Cash Flow
1 |
-85,8
|
525
|
866
|
133
|
516
|
939
|
1.193
|
1.609
|
ROE (netto-inkomsten/eigen vermogen)
|
-14%
|
18,1%
|
22%
|
18,5%
|
12,8%
|
17,1%
|
20,4%
|
22,7%
|
ROA (netto-inkomsten/totale activa)
|
-5,3%
|
9,77%
|
7,21%
|
8,26%
|
4,58%
|
6,29%
|
8,23%
|
9,66%
|
Totale activa
1 |
7.531
|
5.322
|
10.326
|
8.431
|
11.918
|
11.257
|
11.774
|
12.752
|
Nettoactief per aandeel
2 |
21,30
|
26,00
|
29,40
|
32,30
|
36,80
|
41,20
|
45,10
|
46,50
|
Cashflow per aandeel
2 |
2,570
|
7,710
|
10,80
|
6,190
|
9,010
|
11,40
|
14,10
|
17,70
|
Capex
1 |
400
|
421
|
469
|
625
|
601
|
506
|
509
|
544
|
Capex/omzet
|
11,39%
|
10,21%
|
9,52%
|
12,19%
|
11,42%
|
8,82%
|
7,93%
|
7,62%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
223,4
USD Gemiddelde koersdoel
269,9
USD Spread / Gemiddelde doel +20,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,65% | 27,62 mld. | | -5,62% | 130 mld. | | +8,95% | 69,53 mld. | | -15,53% | 37,85 mld. | | +11,03% | 36,35 mld. | | -11,65% | 16,06 mld. | | +8,41% | 14,47 mld. | | +10,70% | 10,47 mld. | | -23,11% | 4,76 mld. | | -20,09% | 4,14 mld. |
Professionele informatiediensten - Andere
|