Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,35
USD
|
-1,77%
|
|
-1,25%
|
-21,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.202
|
7.010
|
12.208
|
7.881
|
9.156
|
7.168
|
-
|
-
|
Bedrijfswaarde
1 |
6.932
|
6.435
|
11.589
|
7.222
|
8.424
|
6.398
|
6.471
|
6.314
|
K/w-verhouding
|
16,2
x
|
23,1
x
|
20,8
x
|
12,2
x
|
22,7
x
|
23
x
|
17,4
x
|
13
x
|
Dividendrendement
|
1,96%
|
2,18%
|
1,36%
|
2,33%
|
2,18%
|
2,86%
|
2,81%
|
2,7%
|
Marktkapitalisatie/omzet
|
1,19
x
|
1,37
x
|
1,89
x
|
1,09
x
|
1,43
x
|
1,19
x
|
1,1
x
|
1,02
x
|
Bedrijfswaarde/omzet
|
1,14
x
|
1,26
x
|
1,79
x
|
1
x
|
1,32
x
|
1,07
x
|
0,99
x
|
0,9
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
13,3
x
|
13,5
x
|
7,7
x
|
13,9
x
|
13,2
x
|
10,2
x
|
7,54
x
|
Bedrijfswaarde/FCF
|
15,1
x
|
11,8
x
|
20,5
x
|
11,6
x
|
13,5
x
|
14,9
x
|
13,1
x
|
10,9
x
|
FCF Yield
|
6,64%
|
8,46%
|
4,89%
|
8,62%
|
7,42%
|
6,7%
|
7,63%
|
9,14%
|
Price to Book
|
6,36
x
|
5,86
x
|
8,94
x
|
5,07
x
|
5,87
x
|
4,64
x
|
4,21
x
|
3,5
x
|
Aantal aandelen (in duizenden)
|
114.046
|
112.189
|
109.472
|
106.741
|
104.138
|
103.360
|
-
|
-
|
Referentieprijs
2 |
63,15
|
62,48
|
111,5
|
73,83
|
87,92
|
69,35
|
69,35
|
69,35
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.074
|
5.109
|
6.461
|
7.238
|
6.393
|
6.001
|
6.534
|
7.011
|
EBITDA
1 |
686
|
484
|
860,3
|
938
|
606,9
|
486,1
|
634,9
|
837,7
|
Bedrijfsresultaat (EBIT)
1 |
620,4
|
420,5
|
805,8
|
888,9
|
552,6
|
413,1
|
572,4
|
755,7
|
Operationele Marge
|
10,21%
|
8,23%
|
12,47%
|
12,28%
|
8,64%
|
6,88%
|
8,76%
|
10,78%
|
Resultaat voor belastingen (EBT)
1 |
625,5
|
421,9
|
803,8
|
897
|
576,6
|
441,8
|
592,8
|
776,6
|
Nettowinst (verlies)
1 |
454,4
|
306,3
|
598,6
|
657,9
|
411,1
|
316
|
415,4
|
528,2
|
Nettomarge
|
7,48%
|
5,99%
|
9,26%
|
9,09%
|
6,43%
|
5,27%
|
6,36%
|
7,53%
|
WPA
2 |
3,900
|
2,700
|
5,360
|
6,030
|
3,880
|
3,017
|
3,996
|
5,325
|
Free Cash Flow
1 |
460,2
|
544,8
|
566,5
|
622,6
|
625,2
|
428,8
|
493,6
|
577
|
FCF-marge
|
7,58%
|
10,66%
|
8,77%
|
8,6%
|
9,78%
|
7,14%
|
7,55%
|
8,23%
|
Kasstroomconversie (ebitda)
|
67,08%
|
112,54%
|
65,85%
|
66,38%
|
103,02%
|
88,21%
|
77,74%
|
68,88%
|
Kasstroomconversie (nettowinst)
|
101,26%
|
177,86%
|
94,64%
|
94,64%
|
152,05%
|
135,68%
|
118,81%
|
109,25%
|
Dividend per aandeel
2 |
1,240
|
1,360
|
1,520
|
1,720
|
1,920
|
1,982
|
1,947
|
1,873
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
1.713
|
1.770
|
1.815
|
1.863
|
1.833
|
1.727
|
1.716
|
1.639
|
1.564
|
1.473
|
1.476
|
1.499
|
1.518
|
1.505
|
1.598
|
EBITDA
1 |
240,8
|
234,8
|
238,7
|
252,4
|
235,6
|
211,4
|
177,5
|
159,1
|
142,7
|
127,6
|
97,58
|
115,5
|
131
|
133,3
|
136,9
|
Bedrijfsresultaat (EBIT)
1 |
227,4
|
222,6
|
227,2
|
240,1
|
223,3
|
198,3
|
164,1
|
145,9
|
129,2
|
113,4
|
84,27
|
97,54
|
113
|
115,4
|
120,1
|
Operationele Marge
|
13,28%
|
12,58%
|
12,52%
|
12,89%
|
12,18%
|
11,48%
|
9,56%
|
8,9%
|
8,26%
|
7,7%
|
5,71%
|
6,51%
|
7,44%
|
7,67%
|
7,52%
|
Resultaat voor belastingen (EBT)
1 |
227,7
|
222,1
|
227,4
|
240,8
|
225,6
|
203,1
|
168,9
|
151,2
|
136,3
|
120,1
|
90,69
|
103,9
|
120,1
|
127,1
|
126,2
|
Nettowinst (verlies)
1 |
170,9
|
167,9
|
168,2
|
175,8
|
166,2
|
147,7
|
122
|
106,3
|
95,54
|
87,3
|
63,7
|
73,73
|
88,48
|
89,87
|
88,9
|
Nettomarge
|
9,98%
|
9,49%
|
9,27%
|
9,44%
|
9,07%
|
8,55%
|
7,11%
|
6,48%
|
6,11%
|
5,93%
|
4,32%
|
4,92%
|
5,83%
|
5,97%
|
5,56%
|
WPA
2 |
1,530
|
1,510
|
1,520
|
1,600
|
1,530
|
1,370
|
1,140
|
1,000
|
0,9000
|
0,8300
|
0,6100
|
0,7174
|
0,8199
|
0,8602
|
0,8092
|
Dividend per aandeel
2 |
0,3800
|
0,3800
|
-
|
0,4300
|
0,4300
|
0,4300
|
0,4800
|
0,4800
|
0,4800
|
0,4800
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
Datum van publicatie
|
21/10/21
|
27/01/22
|
26/04/22
|
21/07/22
|
20/10/22
|
26/01/23
|
26/04/23
|
25/07/23
|
24/10/23
|
30/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
270
|
574
|
619
|
659
|
732
|
770
|
697
|
854
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
460
|
545
|
567
|
623
|
625
|
429
|
494
|
577
|
ROE (netto-inkomsten/eigen vermogen)
|
41,2%
|
26,1%
|
46,3%
|
44,6%
|
26%
|
20,9%
|
27,6%
|
27,9%
|
ROA (netto-inkomsten/totale activa)
|
21,6%
|
12,6%
|
21,7%
|
22,2%
|
13,8%
|
10,2%
|
13,7%
|
-
|
Totale activa
1 |
2.107
|
2.434
|
2.755
|
2.958
|
2.988
|
3.085
|
3.038
|
-
|
Nettoactief per aandeel
2 |
9,930
|
10,70
|
12,50
|
14,60
|
15,00
|
14,90
|
16,50
|
19,80
|
Cashflow per aandeel
2 |
4,460
|
5,260
|
5,400
|
6,260
|
6,000
|
5,140
|
4,950
|
-
|
Capex
1 |
59,5
|
33,4
|
36,6
|
61,1
|
45,9
|
80,3
|
72,3
|
84
|
Capex/omzet
|
0,98%
|
0,65%
|
0,57%
|
0,84%
|
0,72%
|
1,34%
|
1,11%
|
1,2%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
30/01/24
|
-
|
-
|
-
|
Laatste slotkoers
69,35
USD Gemiddelde koersdoel
71,09
USD Spread / Gemiddelde doel +2,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -21,12% | 7,17 mld. | | -18,14% | 8,79 mld. | | -22,90% | 5,83 mld. | | -4,56% | 3,67 mld. | | -8,96% | 3,14 mld. | | +9,91% | 1,5 mld. | | +2,08% | 1,54 mld. | | +0,59% | 1,47 mld. | | -5,08% | 1,2 mld. | | +3,69% | 922 mln. |
Arbeidsbemiddelingsdiensten - Andere
|