Beurs gesloten -
Nasdaq
22:00:00 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
83,64
USD
|
+1,68%
|
|
+1,41%
|
+26,15%
|
Fiscaal tijdperk: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
4.682
|
6.433
|
4.468
|
5.150
|
6.485
|
7.278
|
-
|
-
|
Bedrijfswaarde
1 |
5.711
|
7.090
|
5.173
|
5.821
|
6.956
|
7.782
|
7.420
|
6.996
|
K/w-verhouding
|
114
x
|
696
x
|
-101
x
|
-196
x
|
118
x
|
70
x
|
43
x
|
24,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,8
x
|
8,77
x
|
5,91
x
|
5,98
x
|
6,49
x
|
6,22
x
|
5,46
x
|
4,89
x
|
Bedrijfswaarde/omzet
|
10,7
x
|
9,67
x
|
6,84
x
|
6,76
x
|
6,96
x
|
6,65
x
|
5,57
x
|
4,7
x
|
Bedrijfswaarde/EBITDA
|
29,1
x
|
29,4
x
|
21,9
x
|
21,4
x
|
18,8
x
|
16,7
x
|
13,4
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
79,2
x
|
60,6
x
|
39,2
x
|
55,2
x
|
28,8
x
|
28,1
x
|
18,9
x
|
15,3
x
|
FCF Yield
|
1,26%
|
1,65%
|
2,55%
|
1,81%
|
3,47%
|
3,55%
|
5,3%
|
6,55%
|
Price to Book
|
4,56
x
|
4,68
x
|
2,42
x
|
2,72
x
|
3,2
x
|
3,28
x
|
2,98
x
|
-
|
Aantal aandelen (in duizenden)
|
70.879
|
76.991
|
83.601
|
84.640
|
85.801
|
87.011
|
-
|
-
|
Referentieprijs
2 |
66,06
|
83,55
|
53,44
|
60,85
|
75,58
|
83,64
|
83,64
|
83,64
|
Datum van publicatie
|
16/03/20
|
15/03/21
|
22/03/22
|
21/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
532
|
733,6
|
756,6
|
861,7
|
999,6
|
1.171
|
1.332
|
1.487
|
EBITDA
1 |
196,5
|
240,8
|
236
|
272,3
|
369,2
|
466
|
553,8
|
658
|
Bedrijfsresultaat (EBIT)
1 |
77,01
|
35,75
|
-24,24
|
9,057
|
117,7
|
176
|
259,9
|
338,4
|
Operationele Marge
|
14,48%
|
4,87%
|
-3,2%
|
1,05%
|
11,77%
|
15,03%
|
19,51%
|
22,76%
|
Resultaat voor belastingen (EBT)
1 |
43,16
|
4,14
|
-66,74
|
-38,1
|
75,04
|
126,8
|
236,8
|
354
|
Nettowinst (verlies)
1 |
39,66
|
8,834
|
-44,29
|
-26,14
|
55,71
|
104,9
|
177,6
|
240,1
|
Nettomarge
|
7,46%
|
1,2%
|
-5,85%
|
-3,03%
|
5,57%
|
8,96%
|
13,33%
|
16,15%
|
WPA
2 |
0,5800
|
0,1200
|
-0,5300
|
-0,3100
|
0,6400
|
1,195
|
1,947
|
3,358
|
Free Cash Flow
1 |
72,07
|
117
|
132,1
|
105,5
|
241,1
|
276,5
|
393
|
458,5
|
FCF-marge
|
13,55%
|
15,95%
|
17,46%
|
12,24%
|
24,12%
|
23,62%
|
29,5%
|
30,83%
|
Kasstroomconversie (ebitda)
|
36,69%
|
48,6%
|
55,97%
|
38,73%
|
65,32%
|
59,33%
|
70,97%
|
69,68%
|
Kasstroomconversie (nettowinst)
|
181,7%
|
1.324,72%
|
-
|
-
|
432,82%
|
263,54%
|
221,32%
|
190,94%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/03/20
|
15/03/21
|
22/03/22
|
21/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
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 |
203,3
|
205,7
|
206,1
|
216,1
|
233,8
|
244,4
|
243,5
|
249,2
|
262,4
|
287,6
|
285,1
|
289,9
|
308,2
|
333,3
|
329,9
|
EBITDA
1 |
50,44
|
58,34
|
67,04
|
73,36
|
73,61
|
86,59
|
88,11
|
95,65
|
98,83
|
117,4
|
111,8
|
115,8
|
121,1
|
134,9
|
134,8
|
Bedrijfsresultaat (EBIT)
1 |
-27,25
|
-7,289
|
-2,412
|
5,542
|
13,22
|
23,18
|
24,74
|
30,89
|
38,89
|
41,63
|
40,24
|
43,53
|
50,56
|
53,66
|
49,86
|
Operationele Marge
|
-13,4%
|
-3,54%
|
-1,17%
|
2,56%
|
5,65%
|
9,48%
|
10,16%
|
12,4%
|
14,82%
|
14,48%
|
14,11%
|
15,02%
|
16,41%
|
16,1%
|
15,12%
|
Resultaat voor belastingen (EBT)
1 |
-43,76
|
-18,05
|
-13,87
|
-6,18
|
0,008
|
10,01
|
14,22
|
21,09
|
29,72
|
33,24
|
25,21
|
30,33
|
38,06
|
36,13
|
25,52
|
Nettowinst (verlies)
1 |
-32,82
|
-13,64
|
-10,65
|
-1,641
|
-0,209
|
4,094
|
10,58
|
14,67
|
26,36
|
28,81
|
21,62
|
24,72
|
30,19
|
41,15
|
39,07
|
Nettomarge
|
-16,14%
|
-6,63%
|
-5,17%
|
-0,76%
|
-0,09%
|
1,67%
|
4,34%
|
5,89%
|
10,05%
|
10,02%
|
7,58%
|
8,53%
|
9,8%
|
12,35%
|
11,84%
|
WPA
2 |
-0,3900
|
-0,1600
|
-0,1300
|
-0,0200
|
-
|
0,0500
|
0,1200
|
0,1700
|
0,3000
|
0,3300
|
0,2450
|
0,2805
|
0,3437
|
0,4654
|
0,4658
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/03/22
|
6/06/22
|
6/09/22
|
6/12/22
|
21/03/23
|
5/06/23
|
5/09/23
|
5/12/23
|
19/03/24
|
3/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
1.029
|
658
|
705
|
671
|
471
|
505
|
143
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
281
|
Hefboom (schuld/ebitda)
|
5,238
x
|
2,732
x
|
2,989
x
|
2,464
x
|
1,276
x
|
1,083
x
|
0,2577
x
|
-
|
Free Cash Flow
1 |
72,1
|
117
|
132
|
105
|
241
|
277
|
393
|
459
|
ROE (netto-inkomsten/eigen vermogen)
|
15,3%
|
10,5%
|
6,81%
|
6,11%
|
9,95%
|
9,98%
|
9,21%
|
14,8%
|
ROA (netto-inkomsten/totale activa)
|
7,48%
|
0,33%
|
-1,52%
|
-0,84%
|
6,25%
|
5,71%
|
6,3%
|
10,5%
|
Totale activa
1 |
530,3
|
2.677
|
2.909
|
3.098
|
890,7
|
1.839
|
2.819
|
2.289
|
Nettoactief per aandeel
2 |
14,50
|
17,90
|
22,10
|
22,40
|
23,60
|
25,50
|
28,00
|
-
|
Cashflow per aandeel
2 |
1,530
|
2,400
|
1,700
|
1,780
|
2,790
|
3,800
|
4,310
|
-
|
Capex
1 |
32,9
|
13,1
|
8,91
|
3,37
|
1,69
|
3,22
|
3,2
|
4
|
Capex/omzet
|
6,19%
|
1,78%
|
1,18%
|
0,39%
|
0,17%
|
0,27%
|
0,24%
|
0,27%
|
Datum van publicatie
|
16/03/20
|
15/03/21
|
22/03/22
|
21/03/23
|
19/03/24
|
-
|
-
|
-
|
Laatste slotkoers
83,64
USD Gemiddelde koersdoel
104,4
USD Spread / Gemiddelde doel +24,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,15% | 7,28 mld. | | +17,60% | 92,78 mld. | | +16,90% | 87,29 mld. | | +38,85% | 53,09 mld. | | -21,89% | 48,57 mld. | | +35,78% | 47,79 mld. | | +86,22% | 43,32 mld. | | -31,70% | 42,29 mld. | | -1,70% | 27,69 mld. | | -20,91% | 23,14 mld. |
Software - Andere
|