Beurs gesloten -
Börse Stuttgart
21:59:35 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
155,1
EUR
|
+0,75%
|
|
-0,77%
|
+4,90%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.339
|
14.100
|
12.130
|
13.117
|
12.194
|
12.319
|
-
|
-
|
Bedrijfswaarde
1 |
10.246
|
13.887
|
12.179
|
13.183
|
12.457
|
12.495
|
12.422
|
11.920
|
K/w-verhouding
|
38
x
|
47,7
x
|
39,7
x
|
36,4
x
|
33,3
x
|
32,6
x
|
29,3
x
|
26,9
x
|
Dividendrendement
|
1,15%
|
0,9%
|
1,09%
|
1,06%
|
1,21%
|
1,25%
|
1,28%
|
1,29%
|
Marktkapitalisatie/omzet
|
6,66
x
|
8,31
x
|
6,9
x
|
6,75
x
|
5,87
x
|
5,54
x
|
5,18
x
|
4,86
x
|
Bedrijfswaarde/omzet
|
6,6
x
|
8,18
x
|
6,93
x
|
6,79
x
|
6
x
|
5,62
x
|
5,22
x
|
4,7
x
|
Bedrijfswaarde/EBITDA
|
20,2
x
|
25,1
x
|
21,2
x
|
20,2
x
|
18,6
x
|
18
x
|
16,5
x
|
14,6
x
|
Bedrijfswaarde/FCF
|
27,1
x
|
30,4
x
|
27,7
x
|
42,1
x
|
61,5
x
|
46,1
x
|
37,8
x
|
31,4
x
|
FCF Yield
|
3,68%
|
3,29%
|
3,61%
|
2,38%
|
1,63%
|
2,17%
|
2,65%
|
3,18%
|
Price to Book
|
-
|
-
|
9,38
x
|
9,5
x
|
7,58
x
|
6,69
x
|
5,91
x
|
5,24
x
|
Aantal aandelen (in duizenden)
|
77.204
|
76.615
|
74.186
|
72.862
|
72.875
|
72.900
|
-
|
-
|
Referentieprijs
2 |
133,9
|
184,0
|
163,5
|
180,0
|
167,3
|
169,0
|
169,0
|
169,0
|
Datum van publicatie
|
20/08/19
|
18/08/20
|
17/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.553
|
1.697
|
1.758
|
1.943
|
2.078
|
2.223
|
2.378
|
2.537
|
EBITDA
1 |
507,9
|
552,4
|
574,5
|
652,2
|
671,4
|
692,9
|
755,1
|
816,3
|
Bedrijfsresultaat (EBIT)
1 |
347,3
|
380,6
|
398,7
|
474,6
|
480,7
|
488,2
|
543,8
|
592,6
|
Operationele Marge
|
22,37%
|
22,43%
|
22,68%
|
24,43%
|
23,14%
|
21,96%
|
22,87%
|
23,36%
|
Resultaat voor belastingen (EBT)
1 |
347,2
|
381,1
|
397,7
|
472,3
|
474,6
|
494
|
550,1
|
598,3
|
Nettowinst (verlies)
1 |
271,9
|
296,7
|
311,5
|
362,9
|
366,6
|
376,1
|
418,8
|
457,2
|
Nettomarge
|
17,51%
|
17,48%
|
17,71%
|
18,68%
|
17,65%
|
16,92%
|
17,61%
|
18,02%
|
WPA
2 |
3,520
|
3,860
|
4,120
|
4,940
|
5,020
|
5,176
|
5,773
|
6,280
|
Free Cash Flow
1 |
377,5
|
457
|
439,1
|
313,3
|
202,5
|
270,9
|
328,9
|
379,4
|
FCF-marge
|
24,31%
|
26,93%
|
24,98%
|
16,12%
|
9,75%
|
12,18%
|
13,83%
|
14,95%
|
Kasstroomconversie (ebitda)
|
74,33%
|
82,72%
|
76,44%
|
48,03%
|
30,16%
|
39,09%
|
43,56%
|
46,48%
|
Kasstroomconversie (nettowinst)
|
138,86%
|
154,04%
|
140,99%
|
86,32%
|
55,23%
|
72,02%
|
78,54%
|
82,99%
|
Dividend per aandeel
2 |
1,540
|
1,660
|
1,780
|
1,900
|
2,020
|
2,114
|
2,165
|
2,181
|
Datum van publicatie
|
20/08/19
|
18/08/20
|
17/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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 |
493,9
|
478,3
|
482,7
|
529,2
|
505,3
|
508,6
|
534,6
|
571,4
|
545,7
|
538,6
|
563
|
610,1
|
582,3
|
579,7
|
603,8
|
EBITDA
1 |
169,9
|
156
|
148,5
|
186,3
|
155,5
|
157
|
172,6
|
181,9
|
168,9
|
162,2
|
173
|
210,4
|
181
|
175,8
|
186,8
|
Bedrijfsresultaat (EBIT)
1 |
125,7
|
111,6
|
103,8
|
140,7
|
107,4
|
108,4
|
124,2
|
132,7
|
119
|
112,1
|
123,6
|
157,3
|
127,4
|
124,5
|
136,7
|
Operationele Marge
|
25,44%
|
23,33%
|
21,5%
|
26,59%
|
21,25%
|
21,31%
|
23,23%
|
23,22%
|
21,8%
|
20,81%
|
21,95%
|
25,78%
|
21,87%
|
21,48%
|
22,63%
|
Resultaat voor belastingen (EBT)
1 |
125,2
|
110,9
|
102,8
|
139,3
|
-
|
106,1
|
124
|
133,2
|
120,2
|
114,2
|
126,2
|
156,7
|
128
|
124,4
|
138
|
Nettowinst (verlies)
1 |
95,67
|
84,71
|
80,43
|
106,5
|
-
|
81,55
|
97,77
|
101,7
|
91,96
|
87,1
|
96,52
|
119,4
|
97,83
|
95,27
|
105,6
|
Nettomarge
|
19,37%
|
17,71%
|
16,66%
|
20,13%
|
-
|
16,04%
|
18,29%
|
17,8%
|
16,85%
|
16,17%
|
17,14%
|
19,57%
|
16,8%
|
16,44%
|
17,49%
|
WPA
2 |
1,300
|
1,160
|
1,100
|
1,460
|
1,100
|
1,120
|
1,340
|
1,390
|
1,260
|
1,190
|
1,322
|
1,646
|
1,355
|
1,326
|
1,445
|
Dividend per aandeel
2 |
0,4600
|
0,4900
|
0,4900
|
0,4900
|
0,4900
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
-
|
0,5328
|
0,5320
|
0,5320
|
0,5325
|
0,5325
|
Datum van publicatie
|
8/02/22
|
3/05/22
|
16/08/22
|
8/11/22
|
7/02/23
|
2/05/23
|
15/08/23
|
7/11/23
|
6/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
49,2
|
66,3
|
263
|
176
|
103
|
-
|
Nettokaspositie
1 |
93,6
|
213
|
-
|
-
|
-
|
-
|
-
|
400
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,0856
x
|
0,1016
x
|
0,3913
x
|
0,2533
x
|
0,1361
x
|
-
|
Free Cash Flow
1 |
378
|
457
|
439
|
313
|
203
|
271
|
329
|
379
|
ROE (netto-inkomsten/eigen vermogen)
|
19,8%
|
19,9%
|
21,7%
|
26,9%
|
24,5%
|
21,9%
|
21,6%
|
20,5%
|
ROA (netto-inkomsten/totale activa)
|
12,9%
|
12,9%
|
13,1%
|
15,1%
|
14%
|
12,3%
|
12,3%
|
12,5%
|
Totale activa
1 |
2.109
|
2.307
|
2.382
|
2.396
|
2.615
|
3.058
|
3.405
|
3.658
|
Nettoactief per aandeel
2 |
-
|
-
|
17,40
|
19,00
|
22,10
|
25,30
|
28,60
|
32,20
|
Cashflow per aandeel
2 |
-
|
-
|
6,110
|
6,870
|
5,220
|
6,780
|
7,270
|
-
|
Capex
1 |
53,6
|
53,5
|
23
|
34,7
|
39,2
|
43,1
|
34,4
|
78,8
|
Capex/omzet
|
3,45%
|
3,15%
|
1,31%
|
1,78%
|
1,89%
|
1,94%
|
1,44%
|
3,11%
|
Datum van publicatie
|
20/08/19
|
18/08/20
|
17/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
169
USD Gemiddelde koersdoel
180,7
USD Spread / Gemiddelde doel +6,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,48% | 191 mld. | | +1,53% | 167 mld. | | +3,37% | 155 mld. | | +8,31% | 103 mld. | | +35,49% | 83,67 mld. | | +11,19% | 82,06 mld. | | -6,43% | 71,79 mld. | | -18,66% | 54,05 mld. | | -8,68% | 43,34 mld. |
IT Diensten & Consulting - Andere
|