Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
415,8
USD
|
+0,07%
|
|
+0,78%
|
-5,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.733
|
79.092
|
113.676
|
109.123
|
139.557
|
130.098
|
-
|
-
|
Bedrijfswaarde
1 |
67.795
|
79.080
|
111.285
|
118.792
|
149.725
|
139.889
|
138.682
|
139.023
|
K/w-verhouding
|
31,8
x
|
34
x
|
37,7
x
|
31,8
x
|
53,5
x
|
37,8
x
|
32,6
x
|
28,4
x
|
Dividendrendement
|
0,84%
|
0,82%
|
0,65%
|
0,99%
|
0,82%
|
0,89%
|
0,97%
|
1,05%
|
Marktkapitalisatie/omzet
|
9,96
x
|
10,6
x
|
13,7
x
|
9,21
x
|
11,2
x
|
9,7
x
|
9
x
|
8,34
x
|
Bedrijfswaarde/omzet
|
10,1
x
|
10,6
x
|
13,4
x
|
10
x
|
12
x
|
10,4
x
|
9,59
x
|
8,92
x
|
Bedrijfswaarde/EBITDA
|
19,7
x
|
19,5
x
|
23,9
x
|
21,9
x
|
25,7
x
|
21,7
x
|
19,6
x
|
18
x
|
Bedrijfswaarde/FCF
|
26,2
x
|
24
x
|
33,4
x
|
30
x
|
36,9
x
|
32,5
x
|
27,5
x
|
25,2
x
|
FCF Yield
|
3,81%
|
4,17%
|
3%
|
3,33%
|
2,71%
|
3,08%
|
3,63%
|
3,96%
|
Price to Book
|
126
x
|
139
x
|
54
x
|
2,92
x
|
4,1
x
|
3,73
x
|
3,66
x
|
3,78
x
|
Aantal aandelen (in duizenden)
|
244.400
|
240.599
|
240.875
|
325.800
|
316.800
|
312.900
|
-
|
-
|
Referentieprijs
2 |
273,0
|
328,7
|
471,9
|
334,9
|
440,5
|
415,8
|
415,8
|
415,8
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.699
|
7.442
|
8.297
|
11.842
|
12.497
|
13.410
|
14.459
|
15.591
|
EBITDA
1 |
3.442
|
4.050
|
4.663
|
5.427
|
5.833
|
6.457
|
7.077
|
7.738
|
Bedrijfsresultaat (EBIT)
1 |
3.360
|
3.967
|
4.581
|
5.319
|
5.732
|
6.358
|
7.002
|
7.681
|
Operationele Marge
|
50,16%
|
53,31%
|
55,21%
|
44,92%
|
45,87%
|
47,42%
|
48,43%
|
49,27%
|
Resultaat voor belastingen (EBT)
1 |
2.930
|
3.228
|
4.164
|
5.017
|
3.671
|
4.671
|
5.369
|
5.984
|
Nettowinst (verlies)
1 |
2.123
|
2.339
|
3.024
|
3.543
|
2.626
|
3.441
|
3.904
|
4.360
|
Nettomarge
|
31,69%
|
31,43%
|
36,45%
|
29,92%
|
21,01%
|
25,66%
|
27%
|
27,96%
|
WPA
2 |
8,600
|
9,660
|
12,51
|
10,53
|
8,230
|
10,99
|
12,75
|
14,66
|
Free Cash Flow
1 |
2.583
|
3.297
|
3.336
|
3.955
|
4.057
|
4.309
|
5.038
|
5.510
|
FCF-marge
|
38,56%
|
44,3%
|
40,21%
|
33,4%
|
32,46%
|
32,13%
|
34,85%
|
35,34%
|
Kasstroomconversie (ebitda)
|
75,04%
|
81,41%
|
71,54%
|
72,88%
|
69,55%
|
66,73%
|
71,19%
|
71,21%
|
Kasstroomconversie (nettowinst)
|
121,67%
|
140,96%
|
110,32%
|
111,63%
|
154,49%
|
125,24%
|
129,05%
|
126,38%
|
Dividend per aandeel
2 |
2,280
|
2,680
|
3,080
|
3,320
|
3,600
|
3,706
|
4,039
|
4,375
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
2.088
|
3.072
|
2.970
|
2.862
|
2.937
|
3.160
|
3.101
|
3.084
|
3.152
|
3.491
|
3.319
|
3.293
|
3.347
|
3.631
|
3.576
|
EBITDA
1 |
1.055
|
1.012
|
1.438
|
1.349
|
1.226
|
1.485
|
1.456
|
1.472
|
1.420
|
1.761
|
1.604
|
1.587
|
1.531
|
1.820
|
1.742
|
Bedrijfsresultaat (EBIT)
1 |
1.036
|
1.388
|
1.402
|
1.318
|
1.211
|
1.460
|
1.432
|
1.450
|
1.390
|
1.738
|
1.578
|
1.565
|
1.508
|
1.760
|
1.734
|
Operationele Marge
|
49,62%
|
45,18%
|
47,21%
|
46,05%
|
41,23%
|
46,2%
|
46,18%
|
47,02%
|
44,1%
|
49,79%
|
47,54%
|
47,53%
|
45,07%
|
48,48%
|
48,5%
|
Resultaat voor belastingen (EBT)
1 |
890
|
2.182
|
1.391
|
823
|
621
|
1.048
|
834
|
995
|
795
|
1.316
|
1.141
|
1.131
|
1.094
|
1.417
|
1.336
|
Nettowinst (verlies)
1 |
675
|
1.530
|
972
|
608
|
433
|
795
|
511
|
742
|
579
|
991
|
818,8
|
825,9
|
797,3
|
1.036
|
960,8
|
Nettomarge
|
32,33%
|
49,8%
|
32,73%
|
21,24%
|
14,74%
|
25,16%
|
16,48%
|
24,06%
|
18,37%
|
28,39%
|
24,67%
|
25,08%
|
23,82%
|
28,55%
|
26,87%
|
WPA
2 |
2,790
|
4,470
|
2,860
|
1,840
|
1,330
|
2,470
|
1,600
|
2,330
|
1,830
|
3,160
|
2,623
|
2,654
|
2,552
|
3,331
|
3,130
|
Dividend per aandeel
2 |
0,7700
|
0,7700
|
0,8500
|
0,8500
|
0,8500
|
0,9000
|
0,9000
|
0,9000
|
0,9000
|
0,9100
|
0,9200
|
0,9200
|
0,9200
|
0,6921
|
0,6921
|
Datum van publicatie
|
8/02/22
|
3/05/22
|
2/08/22
|
27/10/22
|
9/02/23
|
27/04/23
|
27/07/23
|
2/11/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.062
|
-
|
-
|
9.669
|
10.168
|
9.791
|
8.585
|
8.925
|
Nettokaspositie
1 |
-
|
12
|
2.391
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3085
x
|
-
|
-
|
1,782
x
|
1,743
x
|
1,516
x
|
1,213
x
|
1,154
x
|
Free Cash Flow
1 |
2.583
|
3.297
|
3.336
|
3.955
|
4.057
|
4.309
|
5.038
|
5.510
|
ROE (netto-inkomsten/eigen vermogen)
|
348%
|
423%
|
247%
|
19,5%
|
11,4%
|
11,3%
|
12,4%
|
15,1%
|
ROA (netto-inkomsten/totale activa)
|
20,4%
|
21,8%
|
24%
|
9,8%
|
6,57%
|
6,34%
|
7,06%
|
7,55%
|
Totale activa
1 |
10.394
|
10.724
|
12.587
|
36.141
|
39.979
|
54.269
|
55.316
|
57.744
|
Nettoactief per aandeel
2 |
2,170
|
2,370
|
8,740
|
115,0
|
108,0
|
111,0
|
114,0
|
110,0
|
Cashflow per aandeel
2 |
11,20
|
13,70
|
15,20
|
-
|
13,10
|
15,30
|
18,00
|
20,40
|
Capex
1 |
115
|
76
|
35
|
-
|
143
|
172
|
177
|
188
|
Capex/omzet
|
1,72%
|
1,02%
|
0,42%
|
-
|
1,14%
|
1,28%
|
1,22%
|
1,21%
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
415,8
USD Gemiddelde koersdoel
492,4
USD Spread / Gemiddelde doel +18,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,62% | 130 mld. | | +8,95% | 69,53 mld. | | -15,53% | 37,85 mld. | | +11,03% | 36,35 mld. | | -9,65% | 27,62 mld. | | -11,65% | 16,06 mld. | | +8,41% | 14,47 mld. | | +10,70% | 10,47 mld. | | -23,11% | 4,76 mld. | | -20,09% | 4,14 mld. |
Professionele informatiediensten - Andere
|