Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
167,1
USD
|
-1,05%
|
|
-7,96%
|
+2,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
118.711
|
112.166
|
119.866
|
127.382
|
149.341
|
153.216
|
-
|
-
|
Bedrijfswaarde
1 |
172.601
|
159.429
|
164.013
|
169.490
|
192.426
|
190.823
|
185.842
|
180.430
|
K/w-verhouding
|
12,7
x
|
20,2
x
|
21
x
|
78,3
x
|
20,1
x
|
18,9
x
|
18,3
x
|
17,3
x
|
Dividendrendement
|
4,8%
|
5,17%
|
4,9%
|
4,63%
|
4,05%
|
4,09%
|
4,18%
|
4,14%
|
Marktkapitalisatie/omzet
|
1,54
x
|
1,52
x
|
2,09
x
|
2,1
x
|
2,41
x
|
2,42
x
|
2,32
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
2,24
x
|
2,17
x
|
2,86
x
|
2,8
x
|
3,11
x
|
3,01
x
|
2,81
x
|
2,61
x
|
Bedrijfswaarde/EBITDA
|
9,46
x
|
10,4
x
|
-
|
11,5
x
|
12,5
x
|
12,4
x
|
11,4
x
|
10,5
x
|
Bedrijfswaarde/FCF
|
14,5
x
|
14,8
x
|
25,2
x
|
18,2
x
|
17,2
x
|
16
x
|
14,7
x
|
13,6
x
|
FCF Yield
|
6,9%
|
6,78%
|
3,97%
|
5,48%
|
5,83%
|
6,25%
|
6,79%
|
7,37%
|
Price to Book
|
5,71
x
|
5,44
x
|
6,34
x
|
5,8
x
|
6,64
x
|
5,74
x
|
4,99
x
|
4,39
x
|
Aantal aandelen (in duizenden)
|
885.637
|
891.057
|
896.800
|
904.126
|
913.119
|
916.745
|
-
|
-
|
Referentieprijs
2 |
134,0
|
125,9
|
133,7
|
140,9
|
163,6
|
167,1
|
167,1
|
167,1
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
24/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
77.147
|
73.620
|
57.350
|
60.530
|
61.860
|
63.326
|
66.107
|
69.112
|
EBITDA
1 |
18.246
|
15.379
|
-
|
14.739
|
15.447
|
15.399
|
16.364
|
17.123
|
Bedrijfsresultaat (EBIT)
1 |
12.187
|
8.684
|
-
|
9.937
|
11.052
|
11.307
|
12.385
|
13.503
|
Operationele Marge
|
15,8%
|
11,8%
|
-
|
16,42%
|
17,87%
|
17,85%
|
18,73%
|
19,54%
|
Resultaat voor belastingen (EBT)
1 |
10.166
|
4.637
|
4.837
|
1.156
|
8.690
|
9.314
|
10.050
|
10.892
|
Nettowinst (verlies)
1 |
9.431
|
5.590
|
5.743
|
1.639
|
7.502
|
8.309
|
8.521
|
9.070
|
Nettomarge
|
12,22%
|
7,59%
|
10,01%
|
2,71%
|
12,13%
|
13,12%
|
12,89%
|
13,12%
|
WPA
2 |
10,56
|
6,230
|
6,350
|
1,800
|
8,140
|
8,828
|
9,109
|
9,653
|
Free Cash Flow
1 |
11.909
|
10.805
|
6.508
|
9.291
|
11.210
|
11.928
|
12.614
|
13.296
|
FCF-marge
|
15,44%
|
14,68%
|
11,35%
|
15,35%
|
18,12%
|
18,84%
|
19,08%
|
19,24%
|
Kasstroomconversie (ebitda)
|
65,27%
|
70,26%
|
-
|
63,04%
|
72,57%
|
77,46%
|
77,08%
|
77,65%
|
Kasstroomconversie (nettowinst)
|
126,28%
|
193,29%
|
113,32%
|
566,87%
|
149,43%
|
143,55%
|
148,03%
|
146,59%
|
Dividend per aandeel
2 |
6,430
|
6,510
|
6,550
|
6,520
|
6,630
|
6,837
|
6,983
|
6,924
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
24/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
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 |
17.618
|
16.695
|
14.197
|
15.535
|
14.107
|
16.690
|
14.252
|
15.475
|
14.752
|
17.381
|
14.462
|
15.709
|
15.118
|
17.837
|
14.819
|
EBITDA
1 |
4.282
|
5.013
|
2.904
|
3.642
|
3.130
|
5.063
|
2.650
|
3.632
|
3.602
|
5.565
|
2.759
|
3.775
|
3.783
|
5.269
|
3.500
|
Bedrijfsresultaat (EBIT)
1 |
2.598
|
3.633
|
1.647
|
2.397
|
1.967
|
3.926
|
1.576
|
2.556
|
2.509
|
4.413
|
1.627
|
2.678
|
2.615
|
4.169
|
2.210
|
Operationele Marge
|
14,75%
|
21,76%
|
11,6%
|
15,43%
|
13,94%
|
23,52%
|
11,06%
|
16,52%
|
17,01%
|
25,39%
|
11,25%
|
17,05%
|
17,3%
|
23,37%
|
14,91%
|
Resultaat voor belastingen (EBT)
1 |
1.319
|
2.869
|
623
|
1.722
|
-4.501
|
3.312
|
1.058
|
2.000
|
1.873
|
3.759
|
1.074
|
1.899
|
2.138
|
3.760
|
-
|
Nettowinst (verlies)
1 |
1.130
|
2.332
|
733
|
1.392
|
-3.196
|
2.711
|
927
|
1.583
|
1.704
|
3.288
|
1.605
|
1.692
|
1.800
|
3.127
|
1.172
|
Nettomarge
|
6,41%
|
13,97%
|
5,16%
|
8,96%
|
-22,66%
|
16,24%
|
6,5%
|
10,23%
|
11,55%
|
18,92%
|
11,1%
|
10,77%
|
11,9%
|
17,53%
|
7,91%
|
WPA
2 |
1,260
|
2,570
|
0,8100
|
1,530
|
-3,540
|
2,960
|
1,010
|
1,720
|
1,840
|
3,550
|
1,720
|
1,838
|
1,942
|
3,385
|
-
|
Dividend per aandeel
2 |
1,640
|
1,640
|
1,640
|
1,650
|
1,649
|
1,631
|
1,650
|
1,660
|
-
|
1,660
|
1,665
|
1,670
|
1,675
|
1,675
|
1,680
|
Datum van publicatie
|
20/10/21
|
24/01/22
|
19/04/22
|
18/07/22
|
19/10/22
|
25/01/23
|
19/04/23
|
19/07/23
|
25/10/23
|
24/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
53.890
|
47.263
|
44.147
|
42.108
|
43.085
|
37.607
|
32.626
|
27.214
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,954
x
|
3,073
x
|
-
|
2,857
x
|
2,789
x
|
2,442
x
|
1,994
x
|
1,589
x
|
Free Cash Flow
1 |
11.909
|
10.805
|
6.508
|
9.291
|
11.210
|
11.928
|
12.614
|
13.297
|
ROE (netto-inkomsten/eigen vermogen)
|
60,8%
|
37,5%
|
36,3%
|
40,8%
|
33,8%
|
38,7%
|
33,8%
|
30,9%
|
ROA (netto-inkomsten/totale activa)
|
8,3%
|
5,05%
|
3,99%
|
6,42%
|
5,73%
|
6,67%
|
6,89%
|
7,18%
|
Totale activa
1 |
113.628
|
110.792
|
143.989
|
25.516
|
131.032
|
124.614
|
123.618
|
126.330
|
Nettoactief per aandeel
2 |
23,50
|
23,10
|
21,10
|
24,30
|
24,60
|
29,10
|
33,50
|
38,10
|
Cashflow per aandeel
2 |
16,50
|
20,30
|
14,10
|
11,40
|
15,10
|
15,10
|
15,50
|
16,40
|
Capex
1 |
2.370
|
3.042
|
2.381
|
1.860
|
1.488
|
1.801
|
1.857
|
1.819
|
Capex/omzet
|
3,07%
|
4,13%
|
4,15%
|
3,07%
|
2,41%
|
2,84%
|
2,81%
|
2,63%
|
Datum van publicatie
|
21/01/20
|
21/01/21
|
24/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Laatste slotkoers
167,1
USD Gemiddelde koersdoel
182,9
USD Spread / Gemiddelde doel +9,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,19% | 153 mld. | | -12,23% | 194 mld. | | +0,74% | 166 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. | | +7,60% | 37,14 mld. |
IT Diensten & Consulting - Andere
|