Beurs gesloten -
Nasdaq
22:00:00 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
64,23
USD
|
+0,16%
|
|
+0,30%
|
-4,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
855
|
874,8
|
1.527
|
1.080
|
1.278
|
1.202
|
-
|
-
|
Bedrijfswaarde
1 |
901,3
|
871,3
|
1.527
|
1.080
|
1.319
|
1.235
|
1.225
|
1.209
|
K/w-verhouding
|
17,3
x
|
16,1
x
|
21,2
x
|
14,9
x
|
21,6
x
|
21,3
x
|
17,3
x
|
15,5
x
|
Dividendrendement
|
1,81%
|
1,9%
|
1,3%
|
2,19%
|
2,13%
|
2,37%
|
2,37%
|
2,37%
|
Marktkapitalisatie/omzet
|
0,63
x
|
0,63
x
|
0,97
x
|
0,63
x
|
0,83
x
|
0,83
x
|
0,78
x
|
0,71
x
|
Bedrijfswaarde/omzet
|
0,67
x
|
0,62
x
|
0,97
x
|
0,63
x
|
0,86
x
|
0,85
x
|
0,8
x
|
0,72
x
|
Bedrijfswaarde/EBITDA
|
9,94
x
|
8,97
x
|
12,1
x
|
7,67
x
|
11,4
x
|
13,9
x
|
11,1
x
|
9,46
x
|
Bedrijfswaarde/FCF
|
16
x
|
8,49
x
|
23
x
|
13,1
x
|
15,8
x
|
11,9
x
|
11,4
x
|
-
|
FCF Yield
|
6,24%
|
11,8%
|
4,35%
|
7,66%
|
6,34%
|
8,43%
|
8,79%
|
-
|
Price to Book
|
5,64
x
|
5
x
|
8,47
x
|
6,17
x
|
8,28
x
|
7,14
x
|
5,94
x
|
5,37
x
|
Aantal aandelen (in duizenden)
|
21.536
|
20.783
|
20.294
|
19.701
|
18.916
|
18.720
|
-
|
-
|
Referentieprijs
2 |
39,70
|
42,09
|
75,22
|
54,83
|
67,56
|
64,23
|
64,23
|
64,23
|
Datum van publicatie
|
5/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.347
|
1.398
|
1.580
|
1.711
|
1.532
|
1.449
|
1.533
|
1.684
|
EBITDA
1 |
90,69
|
97,14
|
126,4
|
140,9
|
115,7
|
88,62
|
110,2
|
127,7
|
Bedrijfsresultaat (EBIT)
1 |
76,86
|
80,26
|
106,6
|
116,9
|
87,12
|
78,03
|
92,2
|
105,2
|
Operationele Marge
|
5,7%
|
5,74%
|
6,75%
|
6,83%
|
5,69%
|
5,39%
|
6,02%
|
6,25%
|
Resultaat voor belastingen (EBT)
1 |
71,4
|
75,21
|
99,27
|
102,4
|
85,25
|
78,74
|
104,2
|
-
|
Nettowinst (verlies)
1 |
54,57
|
56,04
|
75,18
|
75,43
|
61,08
|
59,04
|
69,29
|
76,94
|
Nettomarge
|
4,05%
|
4,01%
|
4,76%
|
4,41%
|
3,99%
|
4,08%
|
4,52%
|
4,57%
|
WPA
2 |
2,290
|
2,620
|
3,540
|
3,680
|
3,130
|
3,017
|
3,712
|
4,145
|
Free Cash Flow
1 |
56,26
|
102,7
|
66,46
|
82,7
|
83,7
|
104,1
|
107,7
|
-
|
FCF-marge
|
4,18%
|
7,35%
|
4,21%
|
4,83%
|
5,46%
|
7,19%
|
7,03%
|
-
|
Kasstroomconversie (ebitda)
|
62,03%
|
105,71%
|
52,56%
|
58,7%
|
72,33%
|
117,47%
|
97,75%
|
-
|
Kasstroomconversie (nettowinst)
|
103,1%
|
183,24%
|
88,4%
|
109,63%
|
137,05%
|
176,31%
|
155,45%
|
-
|
Dividend per aandeel
2 |
0,7200
|
0,8000
|
0,9800
|
1,200
|
1,440
|
1,520
|
1,520
|
1,520
|
Datum van publicatie
|
5/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
5/02/24
|
-
|
-
|
-
|
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 |
402,7
|
410,4
|
417
|
436,5
|
437,6
|
419,7
|
406
|
389,2
|
373,1
|
363,4
|
351,9
|
363,7
|
366,7
|
364,6
|
364,5
|
EBITDA
1 |
33,79
|
31,78
|
33,27
|
39,33
|
36,81
|
31,45
|
28,73
|
31,58
|
29,04
|
26,13
|
20,56
|
22,19
|
23,07
|
23,83
|
19,46
|
Bedrijfsresultaat (EBIT)
1 |
29,27
|
24,8
|
27,74
|
33,85
|
31,32
|
23,95
|
23,17
|
25,93
|
24,43
|
21,75
|
15,73
|
19,99
|
21,4
|
21,15
|
15,99
|
Operationele Marge
|
7,27%
|
6,04%
|
6,65%
|
7,75%
|
7,16%
|
5,71%
|
5,71%
|
6,66%
|
6,55%
|
5,98%
|
4,47%
|
5,5%
|
5,84%
|
5,8%
|
4,39%
|
Resultaat voor belastingen (EBT)
1 |
27,82
|
23,27
|
26,31
|
36,52
|
30,41
|
9,197
|
22,36
|
25,62
|
15,85
|
21,42
|
15,07
|
19,63
|
22,56
|
21,3
|
-
|
Nettowinst (verlies)
1 |
20,17
|
20,56
|
19,18
|
26,92
|
22,26
|
7,072
|
16,21
|
18,57
|
10,58
|
15,72
|
10,99
|
14,89
|
16,37
|
16,69
|
11,01
|
Nettomarge
|
5,01%
|
5,01%
|
4,6%
|
6,17%
|
5,09%
|
1,69%
|
3,99%
|
4,77%
|
2,83%
|
4,32%
|
3,12%
|
4,1%
|
4,47%
|
4,58%
|
3,02%
|
WPA
2 |
0,9600
|
0,9800
|
0,9300
|
1,300
|
1,090
|
0,3500
|
0,8200
|
0,9500
|
0,5400
|
0,8200
|
0,5800
|
0,7672
|
0,8320
|
0,8405
|
0,6776
|
Dividend per aandeel
2 |
0,2600
|
0,2600
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3600
|
0,3600
|
-
|
0,3600
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
Datum van publicatie
|
1/11/21
|
7/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
6/02/23
|
8/05/23
|
31/07/23
|
30/10/23
|
5/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
46,3
|
-
|
-
|
-
|
41,5
|
32,4
|
22,4
|
6,24
|
Nettokaspositie
1 |
-
|
3,49
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5109
x
|
-
|
-
|
-
|
0,3585
x
|
0,3656
x
|
0,2034
x
|
0,0489
x
|
Free Cash Flow
1 |
56,3
|
103
|
66,5
|
82,7
|
83,7
|
104
|
108
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
32,3%
|
40,8%
|
40,7%
|
35,8%
|
36%
|
39,1%
|
37,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
13%
|
15,3%
|
16,8%
|
16,3%
|
15,5%
|
18,2%
|
-
|
Totale activa
1 |
-
|
430,1
|
491,2
|
447,7
|
375
|
380,9
|
380,7
|
-
|
Nettoactief per aandeel
2 |
7,040
|
8,410
|
8,880
|
8,890
|
8,160
|
9,000
|
10,80
|
12,00
|
Cashflow per aandeel
2 |
-
|
5,100
|
3,440
|
4,430
|
4,690
|
6,020
|
6,410
|
-
|
Capex
1 |
10,4
|
6,48
|
6,44
|
8,11
|
7,76
|
7
|
7
|
6
|
Capex/omzet
|
0,77%
|
0,46%
|
0,41%
|
0,47%
|
0,51%
|
0,48%
|
0,46%
|
0,36%
|
Datum van publicatie
|
5/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
5/02/24
|
-
|
-
|
-
|
Laatste slotkoers
64,23
USD Gemiddelde koersdoel
70,5
USD Spread / Gemiddelde doel +9,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,93% | 1,2 mld. | | -16,70% | 8,96 mld. | | -20,36% | 7,24 mld. | | -21,44% | 5,94 mld. | | -4,17% | 3,68 mld. | | -9,46% | 3,15 mld. | | +0,42% | 1,52 mld. | | +10,92% | 1,51 mld. | | +5,07% | 1,54 mld. | | +2,84% | 915 mln. |
Arbeidsbemiddelingsdiensten - Andere
|