Beurs gesloten -
TEL AVIV STOCK EXCHANGE
16:24:11 16-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12.770
ILa
|
-1,39%
|
|
+2,41%
|
+21,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.151
|
1.673
|
1.888
|
1.019
|
1.613
|
1.914
|
-
|
-
|
Bedrijfswaarde
1 |
1.151
|
1.609
|
1.797
|
937,8
|
1.546
|
1.808
|
1.735
|
1.654
|
K/w-verhouding
|
44,2
x
|
47,1
x
|
40,5
x
|
19,5
x
|
25,8
x
|
24,8
x
|
22,5
x
|
-
|
Dividendrendement
|
-
|
0,46%
|
1,07%
|
2,6%
|
-
|
1,22%
|
1,32%
|
0,9%
|
Marktkapitalisatie/omzet
|
3,53
x
|
4,37
x
|
4,1
x
|
2,15
x
|
3,13
x
|
3,46
x
|
3,22
x
|
2,98
x
|
Bedrijfswaarde/omzet
|
3,53
x
|
4,2
x
|
3,9
x
|
1,98
x
|
3
x
|
3,27
x
|
2,92
x
|
2,58
x
|
Bedrijfswaarde/EBITDA
|
20,7
x
|
22,2
x
|
20,7
x
|
10,7
x
|
15,8
x
|
17
x
|
14,8
x
|
13
x
|
Bedrijfswaarde/FCF
|
21,1
x
|
28,9
x
|
23,4
x
|
22,9
x
|
20,1
x
|
21
x
|
17,2
x
|
-
|
FCF Yield
|
4,75%
|
3,46%
|
4,27%
|
4,37%
|
4,97%
|
4,77%
|
5,82%
|
-
|
Price to Book
|
-
|
4,38
x
|
4,68
x
|
2,55
x
|
3,58
x
|
4,23
x
|
3,82
x
|
-
|
Aantal aandelen (in duizenden)
|
50.052
|
54.647
|
54.811
|
55.140
|
55.733
|
55.743
|
-
|
-
|
Referentieprijs
2 |
23,00
|
30,61
|
34,45
|
18,48
|
28,94
|
34,33
|
34,33
|
34,33
|
Datum van publicatie
|
24/02/20
|
25/02/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
325,7
|
382,9
|
461
|
474,7
|
514,6
|
553,6
|
594,9
|
642,4
|
EBITDA
1 |
55,68
|
72,62
|
86,76
|
87,72
|
98,01
|
106,6
|
117,5
|
127,3
|
Bedrijfsresultaat (EBIT)
1 |
52,21
|
67,92
|
81,4
|
83,48
|
94,14
|
101,4
|
111,6
|
122,5
|
Operationele Marge
|
16,03%
|
17,74%
|
17,66%
|
17,58%
|
18,29%
|
18,32%
|
18,76%
|
19,07%
|
Resultaat voor belastingen (EBT)
1 |
49,44
|
41,2
|
57,29
|
65,55
|
77,12
|
87,3
|
94,6
|
-
|
Nettowinst (verlies)
1 |
26,25
|
33,78
|
47,17
|
52,6
|
62,44
|
78,06
|
86,28
|
-
|
Nettomarge
|
8,06%
|
8,82%
|
10,23%
|
11,08%
|
12,13%
|
14,1%
|
14,5%
|
-
|
WPA
2 |
0,5200
|
0,6500
|
0,8500
|
0,9500
|
1,120
|
1,384
|
1,523
|
-
|
Free Cash Flow
1 |
54,68
|
55,62
|
76,76
|
41,02
|
76,85
|
86,25
|
101
|
-
|
FCF-marge
|
16,79%
|
14,53%
|
16,65%
|
8,64%
|
14,93%
|
15,58%
|
16,98%
|
-
|
Kasstroomconversie (ebitda)
|
98,22%
|
76,59%
|
88,47%
|
46,77%
|
78,41%
|
80,91%
|
85,98%
|
-
|
Kasstroomconversie (nettowinst)
|
208,34%
|
164,68%
|
162,72%
|
78%
|
123,07%
|
110,49%
|
117,07%
|
-
|
Dividend per aandeel
2 |
-
|
0,1400
|
0,3700
|
0,4800
|
-
|
0,4199
|
0,4529
|
0,3100
|
Datum van publicatie
|
24/02/20
|
25/02/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
117,8
|
119,2
|
117,7
|
118,6
|
119
|
119,5
|
124,7
|
128,3
|
130,7
|
130,9
|
134,2
|
137,8
|
140,6
|
141,2
|
144,8
|
EBITDA
1 |
22,14
|
23,58
|
21,91
|
21,68
|
22,04
|
22,09
|
23,57
|
24,39
|
24,78
|
25,27
|
25,36
|
26,53
|
26,99
|
27,76
|
27,85
|
Bedrijfsresultaat (EBIT)
1 |
21,02
|
21,59
|
20,77
|
20,75
|
20,9
|
21,06
|
22,51
|
23,42
|
24,06
|
24,15
|
24,26
|
25,11
|
25,88
|
26,09
|
26,4
|
Operationele Marge
|
17,84%
|
18,11%
|
17,65%
|
17,5%
|
17,57%
|
17,63%
|
18,05%
|
18,25%
|
18,41%
|
18,46%
|
18,07%
|
18,22%
|
18,41%
|
18,48%
|
18,23%
|
Resultaat voor belastingen (EBT)
1 |
16,29
|
16,04
|
16,9
|
14,44
|
16,63
|
17,58
|
17,7
|
19,06
|
19,71
|
20,65
|
21,61
|
21,3
|
22
|
22,3
|
22,5
|
Nettowinst (verlies)
1 |
13,27
|
13,66
|
13,93
|
11,91
|
13,39
|
13,37
|
14,2
|
15,4
|
15,87
|
16,97
|
17,36
|
17,3
|
17,8
|
18,1
|
18,4
|
Nettomarge
|
11,26%
|
11,46%
|
11,83%
|
10,04%
|
11,26%
|
11,19%
|
11,38%
|
12,01%
|
12,14%
|
12,97%
|
12,93%
|
12,55%
|
12,66%
|
12,82%
|
12,71%
|
WPA
2 |
0,2400
|
0,2500
|
0,2500
|
0,2100
|
0,2400
|
0,2400
|
0,2600
|
0,2800
|
0,2800
|
0,3000
|
0,3100
|
0,3402
|
0,3490
|
0,3570
|
0,3200
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2600
|
-
|
-
|
-
|
0,2700
|
0,2800
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
23/02/22
|
3/05/22
|
3/08/22
|
3/11/22
|
21/02/23
|
3/05/23
|
2/08/23
|
8/11/23
|
20/02/24
|
8/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
64,1
|
91,5
|
81,2
|
67,4
|
106
|
179
|
259
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
54,7
|
55,6
|
76,8
|
41
|
76,9
|
86,3
|
101
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
17,2%
|
16,5%
|
16,6%
|
17,6%
|
18,9%
|
19,9%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
8,91%
|
9,17%
|
9,71%
|
11%
|
12,3%
|
13,2%
|
-
|
Totale activa
1 |
-
|
379,2
|
514,3
|
541,6
|
565,1
|
634,7
|
655,1
|
-
|
Nettoactief per aandeel
2 |
-
|
6,980
|
7,360
|
7,250
|
8,080
|
8,120
|
8,990
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
11,5
|
2,63
|
3,79
|
2,76
|
2,57
|
5
|
6
|
-
|
Capex/omzet
|
3,52%
|
0,69%
|
0,82%
|
0,58%
|
0,5%
|
0,9%
|
1,01%
|
-
|
Datum van publicatie
|
24/02/20
|
25/02/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
34,33
USD Gemiddelde koersdoel
34,4
USD Spread / Gemiddelde doel +0,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,87% | 336 mld. | | +26,37% | 223 mld. | | +7,29% | 156 mld. | | +12,11% | 57,33 mld. | | +20,65% | 34,7 mld. | | +5,22% | 31,11 mld. | | +127,98% | 25,54 mld. | | +30,09% | 22,48 mld. | | +50,88% | 15,28 mld. |
Ondernemingssoftware
|