Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50,34
USD
|
-0,71%
|
|
-0,14%
|
-7,29%
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.881
|
1.809
|
2.124
|
2.293
|
2.346
|
2.176
|
-
|
-
|
Bedrijfswaarde
1 |
2.002
|
2.085
|
2.527
|
2.659
|
2.943
|
2.619
|
2.410
|
2.202
|
K/w-verhouding
|
72,4
x
|
22,8
x
|
27,5
x
|
24,8
x
|
34,3
x
|
25,1
x
|
20,3
x
|
18
x
|
Dividendrendement
|
-
|
-
|
1,44%
|
1,31%
|
1,3%
|
1,4%
|
1,43%
|
1,51%
|
Marktkapitalisatie/omzet
|
4,36
x
|
3,96
x
|
3,81
x
|
3,75
x
|
3,36
x
|
2,99
x
|
2,87
x
|
2,8
x
|
Bedrijfswaarde/omzet
|
4,64
x
|
4,57
x
|
4,53
x
|
4,35
x
|
4,22
x
|
3,6
x
|
3,18
x
|
2,84
x
|
Bedrijfswaarde/EBITDA
|
9,15
x
|
-
|
8,7
x
|
12,7
x
|
13,6
x
|
8,09
x
|
7,94
x
|
8,91
x
|
Bedrijfswaarde/FCF
|
16,1
x
|
15,1
x
|
14,5
x
|
14,3
x
|
17,5
x
|
12,7
x
|
11
x
|
9,25
x
|
FCF Yield
|
6,22%
|
6,63%
|
6,88%
|
7%
|
5,72%
|
7,86%
|
9,08%
|
10,8%
|
Price to Book
|
5,71
x
|
-
|
5,16
x
|
5,88
x
|
5,09
x
|
3,73
x
|
2,61
x
|
2
x
|
Aantal aandelen (in duizenden)
|
44.786
|
45.102
|
43.843
|
42.998
|
43.565
|
43.218
|
-
|
-
|
Referentieprijs
2 |
42,01
|
40,10
|
48,45
|
53,32
|
53,86
|
50,34
|
50,34
|
50,34
|
Datum van publicatie
|
16/01/20
|
14/01/21
|
18/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
432
|
456,2
|
557,3
|
610,6
|
698,2
|
726,9
|
758,4
|
776,7
|
EBITDA
1 |
218,9
|
-
|
290,3
|
209
|
215,8
|
323,8
|
303,7
|
247,2
|
Bedrijfsresultaat (EBIT)
1 |
162,3
|
182,8
|
229,2
|
242,1
|
270,6
|
288,4
|
302,4
|
309,7
|
Operationele Marge
|
37,56%
|
40,06%
|
41,12%
|
39,65%
|
38,76%
|
39,67%
|
39,88%
|
39,88%
|
Resultaat voor belastingen (EBT)
1 |
28,5
|
96,64
|
95,53
|
117,3
|
79,66
|
114,2
|
149,4
|
-
|
Nettowinst (verlies)
1 |
26,4
|
79,72
|
78,42
|
95,07
|
70,2
|
90,53
|
110,8
|
119,5
|
Nettomarge
|
6,11%
|
17,47%
|
14,07%
|
15,57%
|
10,05%
|
12,46%
|
14,61%
|
15,38%
|
WPA
2 |
0,5800
|
1,760
|
1,760
|
2,150
|
1,570
|
2,008
|
2,480
|
2,801
|
Free Cash Flow
1 |
124,5
|
138,3
|
173,9
|
186,1
|
168,4
|
205,8
|
218,9
|
238,1
|
FCF-marge
|
28,82%
|
30,32%
|
31,2%
|
30,47%
|
24,11%
|
28,31%
|
28,86%
|
30,66%
|
Kasstroomconversie (ebitda)
|
56,86%
|
-
|
59,89%
|
89,04%
|
78,01%
|
63,55%
|
72,08%
|
96,3%
|
Kasstroomconversie (nettowinst)
|
471,54%
|
173,52%
|
221,72%
|
195,72%
|
239,83%
|
227,28%
|
197,57%
|
199,26%
|
Dividend per aandeel
2 |
-
|
-
|
0,7000
|
0,7000
|
0,7000
|
0,7033
|
0,7200
|
0,7600
|
Datum van publicatie
|
16/01/20
|
14/01/21
|
18/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
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 |
143,7
|
147,5
|
150,9
|
153,1
|
159,2
|
165,6
|
179,2
|
175,8
|
177,5
|
184,7
|
168,4
|
183,5
|
190
|
190,5
|
177,9
|
EBITDA
1 |
-
|
-
|
-
|
51,24
|
49,46
|
57,73
|
50,42
|
57,26
|
50,4
|
62,55
|
49
|
68
|
75
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
51,63
|
58,73
|
61,3
|
60,08
|
61,98
|
72,43
|
67,3
|
68,39
|
62,52
|
76,76
|
60,68
|
73,87
|
77,02
|
76,41
|
70,2
|
Operationele Marge
|
35,92%
|
39,82%
|
40,63%
|
39,25%
|
38,94%
|
43,74%
|
37,55%
|
38,91%
|
35,22%
|
41,56%
|
36,03%
|
40,25%
|
40,54%
|
40,11%
|
39,47%
|
Resultaat voor belastingen (EBT)
1 |
14,2
|
25,95
|
36,84
|
27,68
|
26,78
|
29,92
|
14,61
|
20,95
|
14,17
|
27,61
|
19,4
|
32,8
|
34,4
|
-
|
-
|
Nettowinst (verlies)
1 |
14,93
|
20,45
|
29,11
|
21,8
|
23,71
|
23,67
|
12,09
|
19,1
|
15,34
|
22,64
|
12,69
|
26,74
|
29,55
|
28,9
|
20,7
|
Nettomarge
|
10,39%
|
13,87%
|
19,29%
|
14,24%
|
14,89%
|
14,29%
|
6,75%
|
10,86%
|
8,64%
|
12,26%
|
7,53%
|
14,57%
|
15,55%
|
15,17%
|
11,64%
|
WPA
2 |
0,3300
|
0,4600
|
0,6600
|
0,5000
|
0,5400
|
0,5300
|
0,2700
|
0,4200
|
0,3400
|
0,5100
|
0,2609
|
0,5793
|
0,6663
|
0,6300
|
0,4500
|
Dividend per aandeel
2 |
0,1750
|
0,1750
|
0,1750
|
0,1750
|
0,1750
|
0,1750
|
0,1750
|
0,1750
|
0,1750
|
0,1750
|
0,1783
|
0,1783
|
0,1817
|
0,1775
|
-
|
Datum van publicatie
|
18/01/22
|
29/03/22
|
28/06/22
|
27/09/22
|
17/01/23
|
28/03/23
|
29/06/23
|
26/09/23
|
16/01/24
|
26/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
121
|
277
|
403
|
366
|
597
|
443
|
235
|
26,4
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5528
x
|
-
|
1,388
x
|
1,753
x
|
2,766
x
|
1,369
x
|
0,7733
x
|
0,1069
x
|
Free Cash Flow
1 |
124
|
138
|
174
|
186
|
168
|
206
|
219
|
238
|
ROE (netto-inkomsten/eigen vermogen)
|
8,07%
|
23,6%
|
45,6%
|
45,3%
|
45,3%
|
35,4%
|
25,8%
|
21,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
14,4%
|
13,2%
|
12,9%
|
12,6%
|
12%
|
11,1%
|
Totale activa
1 |
-
|
-
|
545,5
|
720,5
|
544,8
|
716,9
|
926,7
|
1.076
|
Nettoactief per aandeel
2 |
7,360
|
-
|
9,390
|
9,060
|
10,60
|
13,50
|
19,30
|
25,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
4
|
6,52
|
4,65
|
6,09
|
5,57
|
5,13
|
5,61
|
6,55
|
Capex/omzet
|
0,93%
|
1,43%
|
0,84%
|
1%
|
0,8%
|
0,71%
|
0,74%
|
0,84%
|
Datum van publicatie
|
16/01/20
|
14/01/21
|
18/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
Laatste slotkoers
50,34
USD Gemiddelde koersdoel
63,61
USD Spread / Gemiddelde doel +26,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,29% | 2,18 mld. | | +8,05% | 3.020 mld. | | +5,58% | 82,93 mld. | | +3,69% | 76,85 mld. | | -14,62% | 53,04 mld. | | +31,16% | 50,15 mld. | | -24,56% | 46,55 mld. | | +17,75% | 41,41 mld. | | +55,21% | 35,63 mld. | | -10,24% | 24,64 mld. |
Software - Andere
|