Beurs gesloten -
Börse Stuttgart
21:59:33 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
406
EUR
|
+1,79%
|
|
+0,63%
|
+2,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.733
|
79.092
|
113.676
|
109.123
|
139.557
|
138.264
|
-
|
-
|
Bedrijfswaarde
1 |
67.795
|
79.080
|
111.285
|
118.792
|
149.725
|
147.870
|
146.763
|
147.020
|
K/w-verhouding
|
31,8
x
|
34
x
|
37,7
x
|
31,8
x
|
53,5
x
|
40,1
x
|
34,5
x
|
30
x
|
Dividendrendement
|
0,84%
|
0,82%
|
0,65%
|
0,99%
|
0,82%
|
0,84%
|
0,91%
|
0,99%
|
Marktkapitalisatie/omzet
|
9,96
x
|
10,6
x
|
13,7
x
|
9,21
x
|
11,2
x
|
10,3
x
|
9,56
x
|
8,86
x
|
Bedrijfswaarde/omzet
|
10,1
x
|
10,6
x
|
13,4
x
|
10
x
|
12
x
|
11
x
|
10,1
x
|
9,42
x
|
Bedrijfswaarde/EBITDA
|
19,7
x
|
19,5
x
|
23,9
x
|
21,9
x
|
25,7
x
|
22,9
x
|
20,7
x
|
19
x
|
Bedrijfswaarde/FCF
|
26,2
x
|
24
x
|
33,4
x
|
30
x
|
36,9
x
|
34,2
x
|
30
x
|
26,7
x
|
FCF Yield
|
3,81%
|
4,17%
|
3%
|
3,33%
|
2,71%
|
2,92%
|
3,34%
|
3,75%
|
Price to Book
|
126
x
|
139
x
|
54
x
|
2,92
x
|
4,1
x
|
3,96
x
|
3,87
x
|
3,99
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
|
441,9
|
441,9
|
441,9
|
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
|
13.443
|
14.470
|
15.607
|
EBITDA
1 |
3.442
|
4.050
|
4.663
|
5.427
|
5.833
|
6.462
|
7.097
|
7.743
|
Bedrijfsresultaat (EBIT)
1 |
3.360
|
3.967
|
4.581
|
5.319
|
5.732
|
6.362
|
7.002
|
7.674
|
Operationele Marge
|
50,16%
|
53,31%
|
55,21%
|
44,92%
|
45,87%
|
47,33%
|
48,39%
|
49,17%
|
Resultaat voor belastingen (EBT)
1 |
2.930
|
3.228
|
4.164
|
5.017
|
3.671
|
4.703
|
5.429
|
6.079
|
Nettowinst (verlies)
1 |
2.123
|
2.339
|
3.024
|
3.543
|
2.626
|
3.428
|
3.913
|
4.389
|
Nettomarge
|
31,69%
|
31,43%
|
36,45%
|
29,92%
|
21,01%
|
25,5%
|
27,04%
|
28,12%
|
WPA
2 |
8,600
|
9,660
|
12,51
|
10,53
|
8,230
|
11,01
|
12,79
|
14,73
|
Free Cash Flow
1 |
2.583
|
3.297
|
3.336
|
3.955
|
4.057
|
4.320
|
4.897
|
5.510
|
FCF-marge
|
38,56%
|
44,3%
|
40,21%
|
33,4%
|
32,46%
|
32,13%
|
33,84%
|
35,31%
|
Kasstroomconversie (ebitda)
|
75,04%
|
81,41%
|
71,54%
|
72,88%
|
69,55%
|
66,85%
|
69%
|
71,17%
|
Kasstroomconversie (nettowinst)
|
121,67%
|
140,96%
|
110,32%
|
111,63%
|
154,49%
|
126,02%
|
125,13%
|
125,54%
|
Dividend per aandeel
2 |
2,280
|
2,680
|
3,080
|
3,320
|
3,600
|
3,706
|
4,040
|
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
|
3.322
|
3.289
|
3.338
|
3.633
|
3.578
|
EBITDA
1 |
1.055
|
1.012
|
1.438
|
1.349
|
1.226
|
1.485
|
1.456
|
1.472
|
1.420
|
1.761
|
1.602
|
1.583
|
1.522
|
1.833
|
1.744
|
Bedrijfsresultaat (EBIT)
1 |
1.036
|
1.388
|
1.402
|
1.318
|
1.211
|
1.460
|
1.432
|
1.450
|
1.390
|
1.738
|
1.576
|
1.556
|
1.493
|
1.768
|
1.736
|
Operationele Marge
|
49,62%
|
45,18%
|
47,21%
|
46,05%
|
41,23%
|
46,2%
|
46,18%
|
47,02%
|
44,1%
|
49,79%
|
47,42%
|
47,31%
|
44,73%
|
48,65%
|
48,52%
|
Resultaat voor belastingen (EBT)
1 |
890
|
2.182
|
1.391
|
823
|
621
|
1.048
|
834
|
995
|
795
|
1.316
|
1.158
|
1.139
|
1.087
|
1.435
|
1.332
|
Nettowinst (verlies)
1 |
675
|
1.530
|
972
|
608
|
433
|
795
|
511
|
742
|
579
|
991
|
815,4
|
815,5
|
779,4
|
1.045
|
951,8
|
Nettomarge
|
32,33%
|
49,8%
|
32,73%
|
21,24%
|
14,74%
|
25,16%
|
16,48%
|
24,06%
|
18,37%
|
28,39%
|
24,54%
|
24,8%
|
23,35%
|
28,76%
|
26,6%
|
WPA
2 |
2,790
|
4,470
|
2,860
|
1,840
|
1,330
|
2,470
|
1,600
|
2,330
|
1,830
|
3,160
|
2,620
|
2,634
|
2,517
|
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
|
9.606
|
8.498
|
8.756
|
Nettokaspositie
1 |
-
|
12
|
2.391
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3085
x
|
-
|
-
|
1,782
x
|
1,743
x
|
1,487
x
|
1,197
x
|
1,131
x
|
Free Cash Flow
1 |
2.583
|
3.297
|
3.336
|
3.955
|
4.057
|
4.320
|
4.897
|
5.510
|
ROE (netto-inkomsten/eigen vermogen)
|
348%
|
423%
|
247%
|
19,5%
|
11,4%
|
11,3%
|
12,4%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
20,4%
|
21,8%
|
24%
|
9,8%
|
6,57%
|
6,32%
|
7,04%
|
7,55%
|
Totale activa
1 |
10.394
|
10.724
|
12.587
|
36.141
|
39.979
|
54.239
|
55.606
|
58.135
|
Nettoactief per aandeel
2 |
2,170
|
2,370
|
8,740
|
115,0
|
108,0
|
112,0
|
114,0
|
111,0
|
Cashflow per aandeel
2 |
11,20
|
13,70
|
15,20
|
-
|
13,10
|
14,70
|
17,80
|
-
|
Capex
1 |
115
|
76
|
35
|
-
|
143
|
175
|
181
|
186
|
Capex/omzet
|
1,72%
|
1,02%
|
0,42%
|
-
|
1,14%
|
1,3%
|
1,25%
|
1,19%
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
441,9
USD Gemiddelde koersdoel
496,3
USD Spread / Gemiddelde doel +12,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,13% | 77,06 mld. | | -10,66% | 40,03 mld. | | +13,91% | 37,98 mld. | | +0,59% | 30,75 mld. | | -5,91% | 17,11 mld. | | +13,10% | 15,1 mld. | | +9,23% | 10,57 mld. | | -8,97% | 4,71 mld. | | -35,10% | 4,02 mld. |
Professionele informatiediensten - Andere
|