Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
180,8
USD
|
+0,94%
|
|
+0,86%
|
-24,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.886
|
8.609
|
12.995
|
7.025
|
10.059
|
7.802
|
-
|
-
|
Bedrijfswaarde
1 |
3.912
|
8.356
|
12.580
|
6.688
|
9.911
|
7.161
|
6.967
|
7.038
|
K/w-verhouding
|
74,2
x
|
159
x
|
138
x
|
48,5
x
|
65,4
x
|
40,6
x
|
31,6
x
|
24,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,89
x
|
10,6
x
|
10
x
|
3,95
x
|
4,8
x
|
3,19
x
|
2,7
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
5,93
x
|
10,3
x
|
9,7
x
|
3,76
x
|
4,73
x
|
2,93
x
|
2,41
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
28,7
x
|
53,4
x
|
45,4
x
|
17,8
x
|
22,9
x
|
14,2
x
|
11,6
x
|
9,66
x
|
Bedrijfswaarde/FCF
|
65,9
x
|
118
x
|
92,4
x
|
44,4
x
|
36,2
x
|
38
x
|
29,3
x
|
26,1
x
|
FCF Yield
|
1,52%
|
0,84%
|
1,08%
|
2,25%
|
2,76%
|
2,63%
|
3,41%
|
3,83%
|
Price to Book
|
8,94
x
|
9,82
x
|
10,1
x
|
4,78
x
|
5,93
x
|
3,83
x
|
3,3
x
|
2,82
x
|
Aantal aandelen (in duizenden)
|
36.644
|
39.560
|
41.374
|
41.776
|
42.270
|
43.143
|
-
|
-
|
Referentieprijs
2 |
106,0
|
217,6
|
314,1
|
168,2
|
238,0
|
180,8
|
180,8
|
180,8
|
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 |
659,3
|
814,1
|
1.297
|
1.780
|
2.096
|
2.447
|
2.891
|
3.511
|
EBITDA
1 |
136,2
|
156,4
|
277,2
|
375,5
|
432,3
|
503,8
|
600,7
|
728,2
|
Bedrijfsresultaat (EBIT)
1 |
112
|
124
|
214,3
|
289,4
|
318,1
|
380,5
|
461,5
|
563,4
|
Operationele Marge
|
16,99%
|
15,23%
|
16,52%
|
16,25%
|
15,18%
|
15,55%
|
15,96%
|
16,05%
|
Resultaat voor belastingen (EBT)
1 |
69,03
|
76,52
|
124,9
|
192,9
|
198
|
252,5
|
324,2
|
420,4
|
Nettowinst (verlies)
1 |
54,02
|
54,22
|
96,06
|
148,9
|
158,5
|
192,1
|
247,6
|
309,1
|
Nettomarge
|
8,19%
|
6,66%
|
7,41%
|
8,36%
|
7,56%
|
7,85%
|
8,56%
|
8,8%
|
WPA
2 |
1,430
|
1,370
|
2,280
|
3,470
|
3,640
|
4,449
|
5,731
|
7,326
|
Free Cash Flow
1 |
59,33
|
70,58
|
136,2
|
150,5
|
273,4
|
188,7
|
237,8
|
269,2
|
FCF-marge
|
9%
|
8,67%
|
10,5%
|
8,45%
|
13,04%
|
7,71%
|
8,22%
|
7,67%
|
Kasstroomconversie (ebitda)
|
43,55%
|
45,12%
|
49,13%
|
40,07%
|
63,25%
|
37,45%
|
39,58%
|
36,97%
|
Kasstroomconversie (nettowinst)
|
109,85%
|
130,18%
|
141,79%
|
101,05%
|
172,46%
|
98,19%
|
96,02%
|
87,12%
|
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 |
341,8
|
379,8
|
401,4
|
429,3
|
458,9
|
490,7
|
472,4
|
497,5
|
545,3
|
580,7
|
570,7
|
590,5
|
622,6
|
656,2
|
662
|
EBITDA
1 |
69,7
|
81,92
|
86,91
|
89,57
|
95,54
|
103,5
|
97,57
|
101,7
|
111,8
|
121,2
|
119,6
|
123,1
|
129,1
|
136,9
|
138,5
|
Bedrijfsresultaat (EBIT)
1 |
56,32
|
63,62
|
67,54
|
69,21
|
73,65
|
78,98
|
71,36
|
74,42
|
83,23
|
89,12
|
88,36
|
90,87
|
96,26
|
102,8
|
105
|
Operationele Marge
|
16,47%
|
16,75%
|
16,83%
|
16,12%
|
16,05%
|
16,09%
|
15,1%
|
14,96%
|
15,26%
|
15,35%
|
15,48%
|
15,39%
|
15,46%
|
15,67%
|
15,87%
|
Resultaat voor belastingen (EBT)
1 |
32,68
|
38,03
|
48,31
|
47,93
|
46,25
|
50,39
|
46,59
|
46,79
|
54,8
|
49,84
|
56,31
|
58,52
|
63,32
|
67,43
|
74,2
|
Nettowinst (verlies)
1 |
25,48
|
28,97
|
36,62
|
37,09
|
35,99
|
39,18
|
36,42
|
36,99
|
42,99
|
42,13
|
43,13
|
45,36
|
48,43
|
52,58
|
57,29
|
Nettomarge
|
7,45%
|
7,63%
|
9,12%
|
8,64%
|
7,84%
|
7,99%
|
7,71%
|
7,44%
|
7,88%
|
7,26%
|
7,56%
|
7,68%
|
7,78%
|
8,01%
|
8,65%
|
WPA
2 |
0,6000
|
0,6800
|
0,8600
|
0,8700
|
0,8400
|
0,9100
|
0,8400
|
0,8500
|
0,9800
|
0,9600
|
0,9921
|
1,035
|
1,107
|
1,190
|
1,279
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/11/21
|
17/02/22
|
19/05/22
|
18/08/22
|
17/11/22
|
16/02/23
|
18/05/23
|
17/08/23
|
16/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
25,7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
253
|
416
|
337
|
148
|
641
|
834
|
764
|
Hefboom (schuld/ebitda)
|
0,1888
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
59,3
|
70,6
|
136
|
150
|
273
|
189
|
238
|
269
|
ROE (netto-inkomsten/eigen vermogen)
|
22,2%
|
14,8%
|
14,5%
|
15,5%
|
15,5%
|
13,8%
|
15%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
15,3%
|
9,85%
|
9,97%
|
10,7%
|
10,1%
|
10,4%
|
11,2%
|
12,1%
|
Totale activa
1 |
352,9
|
550,7
|
963,9
|
1.396
|
1.563
|
1.853
|
2.209
|
2.565
|
Nettoactief per aandeel
2 |
11,90
|
22,20
|
31,00
|
35,20
|
40,10
|
47,20
|
54,70
|
64,10
|
Cashflow per aandeel
2 |
2,120
|
2,510
|
-
|
4,610
|
7,310
|
6,650
|
9,410
|
12,10
|
Capex
1 |
20,4
|
29,3
|
42,8
|
47,1
|
45,1
|
121
|
135
|
151
|
Capex/omzet
|
3,09%
|
3,6%
|
3,3%
|
2,64%
|
2,15%
|
4,94%
|
4,68%
|
4,3%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
180,8
USD Gemiddelde koersdoel
252,8
USD Spread / Gemiddelde doel +39,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -24,01% | 7,8 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
|