Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,63
USD
|
+0,39%
|
|
+0,63%
|
-9,60%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.696
|
11.233
|
12.371
|
15.442
|
10.967
|
13.139
|
-
|
-
|
Bedrijfswaarde
1 |
17.105
|
13.191
|
15.021
|
17.287
|
19.979
|
21.584
|
21.137
|
20.532
|
K/w-verhouding
|
460
x
|
3,09
x
|
23,1
x
|
18,8
x
|
7,94
x
|
18,7
x
|
12,7
x
|
11,2
x
|
Dividendrendement
|
1,3%
|
66,3%
|
2,35%
|
1,89%
|
2,91%
|
2,45%
|
2,43%
|
2,42%
|
Marktkapitalisatie/omzet
|
3,09
x
|
4,51
x
|
4,85
x
|
5,52
x
|
3,29
x
|
3,45
x
|
3,33
x
|
3,21
x
|
Bedrijfswaarde/omzet
|
3,59
x
|
5,3
x
|
5,89
x
|
6,18
x
|
5,99
x
|
5,66
x
|
5,36
x
|
5,01
x
|
Bedrijfswaarde/EBITDA
|
8,3
x
|
10,7
x
|
10,6
x
|
10,7
x
|
9,23
x
|
9,57
x
|
8,91
x
|
8,28
x
|
Bedrijfswaarde/FCF
|
13,3
x
|
-13,9
x
|
21,5
x
|
17,9
x
|
26,6
x
|
21,7
x
|
20
x
|
16,3
x
|
FCF Yield
|
7,53%
|
-7,2%
|
4,66%
|
5,6%
|
3,76%
|
4,61%
|
5%
|
6,14%
|
Price to Book
|
2,52
x
|
1.199
x
|
-25,5
x
|
-166
x
|
4,98
x
|
5,32
x
|
4,66
x
|
3,99
x
|
Aantal aandelen (in duizenden)
|
639.217
|
600.384
|
581.901
|
582.274
|
639.129
|
636.910
|
-
|
-
|
Referentieprijs
2 |
22,99
|
18,71
|
21,26
|
26,52
|
17,16
|
20,63
|
20,63
|
20,63
|
Datum van publicatie
|
9/05/19
|
14/05/20
|
10/05/21
|
5/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.762
|
2.490
|
2.551
|
2.796
|
3.338
|
3.811
|
3.943
|
4.095
|
EBITDA
1 |
2.060
|
1.230
|
1.421
|
1.620
|
2.164
|
2.256
|
2.371
|
2.481
|
Bedrijfsresultaat (EBIT)
1 |
1.445
|
869
|
1.271
|
1.480
|
1.835
|
2.227
|
2.366
|
2.445
|
Operationele Marge
|
30,34%
|
34,9%
|
49,82%
|
52,93%
|
54,97%
|
58,45%
|
60,02%
|
59,7%
|
Resultaat voor belastingen (EBT)
1 |
108
|
819
|
872
|
1.042
|
804
|
493
|
1.350
|
1.521
|
Nettowinst (verlies)
1 |
31
|
3.887
|
554
|
836
|
1.349
|
673
|
1.011
|
1.173
|
Nettomarge
|
0,65%
|
156,1%
|
21,72%
|
29,9%
|
40,41%
|
17,66%
|
25,64%
|
28,65%
|
WPA
2 |
0,0500
|
6,050
|
0,9200
|
1,410
|
2,160
|
1,105
|
1,628
|
1,847
|
Free Cash Flow
1 |
1.288
|
-950
|
700
|
968
|
751
|
994,7
|
1.057
|
1.260
|
FCF-marge
|
27,05%
|
-38,15%
|
27,44%
|
34,62%
|
22,5%
|
26,1%
|
26,81%
|
30,78%
|
Kasstroomconversie (ebitda)
|
62,52%
|
-
|
49,26%
|
59,75%
|
34,7%
|
44,1%
|
44,58%
|
50,8%
|
Kasstroomconversie (nettowinst)
|
4.154,84%
|
-
|
126,35%
|
115,79%
|
55,67%
|
147,79%
|
104,59%
|
107,43%
|
Dividend per aandeel
2 |
0,3000
|
12,40
|
0,5000
|
0,5000
|
0,5000
|
0,5053
|
0,5008
|
0,5000
|
Datum van publicatie
|
9/05/19
|
14/05/20
|
10/05/21
|
5/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
692
|
702
|
716
|
707
|
748
|
936
|
947
|
946
|
948
|
951
|
966,3
|
965,2
|
975
|
987,8
|
994,9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
552
|
555
|
564
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
363
|
372
|
391
|
380
|
388
|
526
|
541
|
545
|
549
|
558
|
574,6
|
576,2
|
582,8
|
600,9
|
614,4
|
Operationele Marge
|
52,46%
|
52,99%
|
54,61%
|
53,75%
|
51,87%
|
56,2%
|
57,13%
|
57,61%
|
57,91%
|
58,68%
|
59,46%
|
59,69%
|
59,77%
|
60,84%
|
61,75%
|
Resultaat voor belastingen (EBT)
|
433
|
-
|
-
|
229
|
195
|
-
|
-
|
204
|
-141
|
181
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
333
|
-
|
-
|
200
|
69
|
-
|
-
|
189
|
149
|
144
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
48,12%
|
-
|
-
|
28,29%
|
9,22%
|
-
|
-
|
19,98%
|
15,72%
|
15,14%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,5600
|
-
|
-
|
0,3300
|
0,1200
|
-
|
-
|
0,2900
|
0,2300
|
0,2200
|
0,3900
|
0,4100
|
0,4200
|
0,4400
|
-
|
Dividend per aandeel
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
3/02/22
|
5/05/22
|
4/08/22
|
8/11/22
|
2/02/23
|
11/05/23
|
3/08/23
|
7/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.409
|
1.958
|
2.650
|
1.845
|
9.012
|
8.445
|
7.998
|
7.392
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,169
x
|
1,592
x
|
1,865
x
|
1,139
x
|
4,165
x
|
3,744
x
|
3,373
x
|
2,98
x
|
Free Cash Flow
1 |
1.288
|
-950
|
700
|
968
|
751
|
995
|
1.057
|
1.260
|
ROE (netto-inkomsten/eigen vermogen)
|
19,5%
|
20%
|
-353%
|
-
|
128%
|
52,8%
|
52,5%
|
49,7%
|
ROA (netto-inkomsten/totale activa)
|
6,63%
|
4,87%
|
12,3%
|
-
|
11,8%
|
4,3%
|
6,1%
|
7,4%
|
Totale activa
1 |
467,6
|
79.876
|
4.509
|
-
|
11.445
|
15.652
|
16.571
|
15.853
|
Nettoactief per aandeel
2 |
9,110
|
0,0200
|
-0,8300
|
-0,1600
|
3,440
|
3,880
|
4,430
|
5,170
|
Cashflow per aandeel
2 |
2,260
|
-1,340
|
1,180
|
1,650
|
1,210
|
1,630
|
1,810
|
2,050
|
Capex
1 |
207
|
89
|
6
|
6
|
6
|
46,3
|
48
|
69,1
|
Capex/omzet
|
4,35%
|
3,57%
|
0,24%
|
0,21%
|
0,18%
|
1,21%
|
1,22%
|
1,69%
|
Datum van publicatie
|
9/05/19
|
14/05/20
|
10/05/21
|
5/05/22
|
11/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
20,63
USD Gemiddelde koersdoel
26,11
USD Spread / Gemiddelde doel +26,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,60% | 13,14 mld. | | -1,17% | 94,04 mld. | | +9,65% | 48,97 mld. | | -1,04% | 17,07 mld. | | +64,17% | 4,83 mld. | | -24,96% | 3,12 mld. | | -17,66% | 1,67 mld. | | -10,28% | 1,16 mld. | | -21,86% | 791 mln. | | +2,10% | 712 mln. |
beveiligings software
|