Beurs gesloten -
Euronext Amsterdam
17:35:22 28-06-2024
|
Nabeurs
21:36:33
|
42,96
EUR
|
-0,42%
|
|
42,88
|
-0,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.801
|
34.512
|
46.327
|
43.690
|
58.515
|
67.784
|
-
|
-
|
Bedrijfswaarde
1 |
43.077
|
41.410
|
52.381
|
50.294
|
64.961
|
74.072
|
73.889
|
74.015
|
K/w-verhouding
|
24,8
x
|
28,2
x
|
31,5
x
|
27
x
|
33,2
x
|
34
x
|
30,9
x
|
27,9
x
|
Dividendrendement
|
2,4%
|
2,62%
|
2,07%
|
2,39%
|
1,89%
|
1,73%
|
1,85%
|
2,01%
|
Marktkapitalisatie/omzet
|
4,67
x
|
4,85
x
|
6,4
x
|
5,11
x
|
6,39
x
|
6,95
x
|
6,56
x
|
6,15
x
|
Bedrijfswaarde/omzet
|
5,47
x
|
5,82
x
|
7,23
x
|
5,88
x
|
7,09
x
|
7,59
x
|
7,15
x
|
6,71
x
|
Bedrijfswaarde/EBITDA
|
15
x
|
16,3
x
|
19,9
x
|
16,2
x
|
18,7
x
|
19,6
x
|
18,3
x
|
17,1
x
|
Bedrijfswaarde/FCF
|
25,2
x
|
33,6
x
|
27,5
x
|
25,6
x
|
32,8
x
|
31,9
x
|
29,5
x
|
27,2
x
|
FCF Yield
|
3,97%
|
2,98%
|
3,64%
|
3,91%
|
3,05%
|
3,14%
|
3,39%
|
3,68%
|
Price to Book
|
17,2
x
|
16,5
x
|
14,3
x
|
11,6
x
|
16,9
x
|
19,3
x
|
17,6
x
|
15,2
x
|
Aantal aandelen (in duizenden)
|
1.931.309
|
1.925.354
|
1.928.681
|
1.909.549
|
1.881.510
|
1.862.722
|
-
|
-
|
Referentieprijs
2 |
19,06
|
17,92
|
24,02
|
22,88
|
31,10
|
36,54
|
36,54
|
36,54
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.874
|
7.110
|
7.244
|
8.553
|
9.161
|
9.757
|
10.328
|
11.028
|
EBITDA
1 |
2.880
|
2.543
|
2.637
|
3.102
|
3.468
|
3.780
|
4.035
|
4.332
|
Bedrijfsresultaat (EBIT)
1 |
2.491
|
2.076
|
2.210
|
2.683
|
3.030
|
3.254
|
3.481
|
3.752
|
Operationele Marge
|
31,64%
|
29,2%
|
30,51%
|
31,37%
|
33,07%
|
33,35%
|
33,71%
|
34,02%
|
Resultaat voor belastingen (EBT)
1 |
1.847
|
1.483
|
1.797
|
2.113
|
2.295
|
2.660
|
2.896
|
3.190
|
Nettowinst (verlies)
1 |
1.505
|
1.224
|
1.471
|
1.634
|
1.781
|
2.038
|
2.229
|
2.447
|
Nettomarge
|
19,11%
|
17,22%
|
20,31%
|
19,1%
|
19,44%
|
20,88%
|
21,58%
|
22,19%
|
WPA
2 |
0,7690
|
0,6350
|
0,7630
|
0,8470
|
0,9360
|
1,076
|
1,182
|
1,312
|
Free Cash Flow
1 |
1.709
|
1.234
|
1.908
|
1.965
|
1.980
|
2.323
|
2.507
|
2.726
|
FCF-marge
|
21,7%
|
17,36%
|
26,34%
|
22,97%
|
21,61%
|
23,81%
|
24,28%
|
24,72%
|
Kasstroomconversie (ebitda)
|
59,34%
|
48,53%
|
72,35%
|
63,35%
|
57,09%
|
61,45%
|
62,13%
|
62,92%
|
Kasstroomconversie (nettowinst)
|
113,55%
|
100,82%
|
129,71%
|
120,26%
|
111,17%
|
114%
|
112,48%
|
111,41%
|
Dividend per aandeel
2 |
0,4570
|
0,4700
|
0,4980
|
0,5460
|
0,5880
|
0,6308
|
0,6772
|
0,7332
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
3.501
|
3.609
|
3.394
|
3.969
|
2.292
|
4.584
|
4.499
|
4.662
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
939
|
-
|
1.023
|
1.239
|
-
|
-
|
1.486
|
1.544
|
Operationele Marge
|
26,82%
|
-
|
30,14%
|
31,22%
|
-
|
-
|
33,03%
|
33,12%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,1360
|
-
|
-
|
0,1570
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/07/20
|
11/02/21
|
29/07/21
|
28/07/22
|
23/02/23
|
16/02/23
|
27/07/23
|
15/02/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.276
|
6.898
|
6.054
|
6.604
|
6.446
|
6.287
|
6.104
|
6.231
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,179
x
|
2,713
x
|
2,296
x
|
2,129
x
|
1,859
x
|
1,663
x
|
1,513
x
|
1,438
x
|
Free Cash Flow
1 |
1.709
|
1.234
|
1.908
|
1.965
|
1.980
|
2.323
|
2.507
|
2.726
|
ROE (netto-inkomsten/eigen vermogen)
|
67%
|
57,4%
|
55,2%
|
42%
|
49,2%
|
65,3%
|
67%
|
65,4%
|
ROA (netto-inkomsten/totale activa)
|
13%
|
8,76%
|
10,5%
|
9,91%
|
11,6%
|
13,6%
|
14,6%
|
15,6%
|
Totale activa
1 |
11.565
|
13.967
|
14.001
|
16.488
|
15.373
|
15.025
|
15.279
|
15.650
|
Nettoactief per aandeel
2 |
1,110
|
1,080
|
1,680
|
1,980
|
1,840
|
1,890
|
2,080
|
2,410
|
Cashflow per aandeel
2 |
1,070
|
0,8200
|
1,040
|
1,240
|
1,290
|
1,470
|
1,600
|
1,610
|
Capex
1 |
380
|
362
|
337
|
436
|
477
|
505
|
536
|
569
|
Capex/omzet
|
4,83%
|
5,09%
|
4,65%
|
5,1%
|
5,21%
|
5,18%
|
5,19%
|
5,16%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
36,54
GBP Gemiddelde koersdoel
38,07
GBP Spread / Gemiddelde doel +4,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,90% | 190 mld. | | +2,92% | 171 mld. | | +5,45% | 157 mld. | | +2,43% | 97,12 mld. | | +50,88% | 94,25 mld. | | +1,55% | 78,08 mld. | | -0,44% | 47,21 mld. | | -32,13% | 44,84 mld. | | -0,73% | 34,53 mld. |
IT Diensten & Consulting - Andere
|