Geschatte realtime
Tradegate
15:42:19 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
422,7
EUR
|
-1,00%
|
|
-0,01%
|
+9,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
301.237
|
355.843
|
353.053
|
334.328
|
399.971
|
426.573
|
-
|
-
|
Bedrijfswaarde
1 |
302.088
|
357.919
|
359.060
|
340.943
|
406.472
|
432.797
|
435.304
|
436.686
|
K/w-verhouding
|
37,6
x
|
56
x
|
41
x
|
34
x
|
36,1
x
|
32,2
x
|
27,7
x
|
23,9
x
|
Dividendrendement
|
0,47%
|
0,46%
|
0,5%
|
0,59%
|
-
|
0,57%
|
0,64%
|
0,73%
|
Marktkapitalisatie/omzet
|
17,8
x
|
23,3
x
|
18,7
x
|
15
x
|
15,9
x
|
15,3
x
|
13,6
x
|
12,1
x
|
Bedrijfswaarde/omzet
|
17,9
x
|
23,4
x
|
19
x
|
15,3
x
|
16,2
x
|
15,5
x
|
13,9
x
|
12,4
x
|
Bedrijfswaarde/EBITDA
|
29,7
x
|
41
x
|
32,7
x
|
25,4
x
|
26,5
x
|
25,3
x
|
22,2
x
|
19,7
x
|
Bedrijfswaarde/FCF
|
38,9
x
|
52
x
|
39,6
x
|
31,7
x
|
35
x
|
35,2
x
|
28,1
x
|
25,7
x
|
FCF Yield
|
2,57%
|
1,92%
|
2,52%
|
3,15%
|
2,86%
|
2,84%
|
3,55%
|
3,89%
|
Price to Book
|
51
x
|
55,6
x
|
48,2
x
|
52,8
x
|
57,1
x
|
45,8
x
|
33,6
x
|
23,6
x
|
Aantal aandelen (in duizenden)
|
1.008.864
|
996.925
|
982.557
|
961.460
|
937.776
|
929.615
|
-
|
-
|
Referentieprijs
2 |
298,6
|
356,9
|
359,3
|
347,7
|
426,5
|
458,9
|
458,9
|
458,9
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.883
|
15.301
|
18.884
|
22.237
|
25.098
|
27.840
|
31.340
|
35.269
|
EBITDA
1 |
10.186
|
8.734
|
10.984
|
13.401
|
15.346
|
17.117
|
19.594
|
22.139
|
Bedrijfsresultaat (EBIT)
1 |
9.664
|
8.154
|
10.258
|
12.651
|
14.547
|
16.237
|
18.631
|
21.189
|
Operationele Marge
|
57,24%
|
53,29%
|
54,32%
|
56,89%
|
57,96%
|
58,32%
|
59,45%
|
60,08%
|
Resultaat voor belastingen (EBT)
1 |
9.731
|
7.760
|
10.307
|
11.732
|
13.639
|
15.907
|
18.348
|
20.899
|
Nettowinst (verlies)
1 |
8.118
|
6.411
|
8.687
|
9.930
|
11.195
|
13.188
|
15.086
|
17.102
|
Nettomarge
|
48,08%
|
41,9%
|
46%
|
44,66%
|
44,61%
|
47,37%
|
48,14%
|
48,49%
|
WPA
2 |
7,940
|
6,370
|
8,760
|
10,22
|
11,83
|
14,24
|
16,58
|
19,23
|
Free Cash Flow
1 |
7.761
|
6.885
|
9.056
|
10.753
|
11.609
|
12.291
|
15.470
|
17.002
|
FCF-marge
|
45,97%
|
45%
|
47,96%
|
48,36%
|
46,25%
|
44,15%
|
49,36%
|
48,21%
|
Kasstroomconversie (ebitda)
|
76,19%
|
78,83%
|
82,45%
|
80,24%
|
75,65%
|
71,81%
|
78,95%
|
76,8%
|
Kasstroomconversie (nettowinst)
|
95,6%
|
107,39%
|
104,25%
|
108,29%
|
103,7%
|
93,2%
|
102,55%
|
99,42%
|
Dividend per aandeel
2 |
1,390
|
1,640
|
1,810
|
2,040
|
-
|
2,629
|
2,935
|
3,344
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
5.216
|
5.167
|
5.497
|
5.756
|
5.817
|
5.748
|
6.269
|
6.533
|
6.548
|
6.348
|
6.852
|
7.240
|
7.394
|
7.131
|
7.748
|
EBITDA
1 |
3.016
|
3.146
|
3.367
|
3.504
|
3.384
|
3.538
|
3.869
|
4.055
|
3.885
|
3.946
|
4.238
|
4.504
|
4.437
|
4.489
|
4.860
|
Bedrijfsresultaat (EBIT)
1 |
2.827
|
2.954
|
3.178
|
3.319
|
3.200
|
3.347
|
3.677
|
3.844
|
3.680
|
3.730
|
4.022
|
4.268
|
4.205
|
4.254
|
4.629
|
Operationele Marge
|
54,2%
|
57,17%
|
57,81%
|
57,66%
|
55,01%
|
58,23%
|
58,65%
|
58,84%
|
56,2%
|
58,76%
|
58,7%
|
58,95%
|
56,88%
|
59,66%
|
59,75%
|
Resultaat voor belastingen (EBT)
1 |
2.823
|
2.773
|
2.798
|
3.072
|
3.089
|
2.853
|
3.704
|
3.761
|
3.321
|
3.558
|
3.944
|
4.205
|
4.129
|
4.171
|
4.540
|
Nettowinst (verlies)
1 |
2.379
|
2.631
|
2.275
|
2.499
|
2.525
|
2.361
|
2.845
|
3.198
|
2.791
|
3.011
|
3.267
|
3.468
|
3.419
|
3.462
|
3.775
|
Nettomarge
|
45,61%
|
50,92%
|
41,39%
|
43,42%
|
43,41%
|
41,08%
|
45,38%
|
48,95%
|
42,62%
|
47,43%
|
47,68%
|
47,9%
|
46,24%
|
48,54%
|
48,72%
|
WPA
2 |
2,410
|
2,680
|
2,340
|
2,580
|
2,620
|
2,470
|
3,000
|
3,390
|
2,970
|
3,220
|
3,516
|
3,747
|
3,716
|
3,777
|
4,138
|
Dividend per aandeel
2 |
0,4900
|
0,4900
|
0,4900
|
0,4900
|
0,5700
|
0,5700
|
0,5700
|
0,5700
|
-
|
-
|
0,6479
|
0,6490
|
0,6690
|
0,7222
|
0,7222
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
31/01/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
851
|
2.076
|
6.007
|
6.615
|
6.501
|
6.224
|
8.732
|
10.113
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,0835
x
|
0,2377
x
|
0,5469
x
|
0,4936
x
|
0,4236
x
|
0,3636
x
|
0,4456
x
|
0,4568
x
|
Free Cash Flow
1 |
7.761
|
6.885
|
9.056
|
10.753
|
11.609
|
12.291
|
15.470
|
17.002
|
ROE (netto-inkomsten/eigen vermogen)
|
141%
|
104%
|
127%
|
146%
|
169%
|
166%
|
148%
|
117%
|
ROA (netto-inkomsten/totale activa)
|
29,3%
|
20,4%
|
23,4%
|
26%
|
27,6%
|
30,1%
|
32,3%
|
33%
|
Totale activa
1 |
27.665
|
31.410
|
37.140
|
38.197
|
40.586
|
43.815
|
46.689
|
51.764
|
Nettoactief per aandeel
2 |
5,850
|
6,420
|
7,460
|
6,590
|
7,470
|
10,00
|
13,60
|
19,50
|
Cashflow per aandeel
2 |
8,010
|
7,180
|
9,540
|
11,50
|
12,70
|
14,40
|
17,20
|
21,60
|
Capex
1 |
422
|
339
|
407
|
442
|
371
|
469
|
479
|
849
|
Capex/omzet
|
2,5%
|
2,22%
|
2,16%
|
1,99%
|
1,48%
|
1,68%
|
1,53%
|
2,41%
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
31/01/24
|
-
|
-
|
-
|
Laatste slotkoers
458,9
USD Gemiddelde koersdoel
514,3
USD Spread / Gemiddelde doel +12,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -31,11% | 3,14 mld. | | -40,80% | 944 mln. | | -8,21% | 876 mln. | | -25,06% | 725 mln. | | +9,92% | 283 mln. | | +80,27% | 253 mln. | | -1,67% | 233 mln. | | -38,78% | 204 mln. | | +5,34% | 151 mln. |
Internet Beveiligings- & Transactiediensten
|