Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
723,6
USD
|
+1,02%
|
|
+1,35%
|
+2,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
53.234
|
107.361
|
129.170
|
78.281
|
144.516
|
148.604
|
-
|
-
|
Bedrijfswaarde
1 |
52.238
|
105.982
|
126.040
|
75.487
|
141.127
|
143.851
|
139.807
|
135.356
|
K/w-verhouding
|
88,8
x
|
933
x
|
574
x
|
243
x
|
83,9
x
|
120
x
|
94,9
x
|
76,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
15,4
x
|
23,8
x
|
21,9
x
|
10,8
x
|
16,1
x
|
13,6
x
|
11,3
x
|
9,35
x
|
Bedrijfswaarde/omzet
|
15,1
x
|
23,4
x
|
21,4
x
|
10,4
x
|
15,7
x
|
13,2
x
|
10,6
x
|
8,52
x
|
Bedrijfswaarde/EBITDA
|
52,7
x
|
72,7
x
|
64,5
x
|
32,9
x
|
46,3
x
|
38
x
|
29,8
x
|
23,2
x
|
Bedrijfswaarde/FCF
|
53,8
x
|
73,1
x
|
67,5
x
|
34,6
x
|
51,7
x
|
42,3
x
|
33,5
x
|
26,1
x
|
FCF Yield
|
1,86%
|
1,37%
|
1,48%
|
2,89%
|
1,93%
|
2,37%
|
2,98%
|
3,84%
|
Price to Book
|
24,7
x
|
37,5
x
|
34,8
x
|
15,7
x
|
19,1
x
|
15,2
x
|
11,4
x
|
8,91
x
|
Aantal aandelen (in duizenden)
|
188.559
|
195.050
|
198.995
|
201.614
|
204.555
|
205.382
|
-
|
-
|
Referentieprijs
2 |
282,3
|
550,4
|
649,1
|
388,3
|
706,5
|
723,6
|
723,6
|
723,6
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.460
|
4.519
|
5.896
|
7.245
|
8.971
|
10.905
|
13.148
|
15.889
|
EBITDA
1 |
991,6
|
1.458
|
1.954
|
2.293
|
3.051
|
3.784
|
4.696
|
5.836
|
Bedrijfsresultaat (EBIT)
1 |
739,5
|
1.121
|
1.482
|
1.860
|
2.489
|
3.171
|
3.943
|
4.933
|
Operationele Marge
|
21,37%
|
24,81%
|
25,14%
|
25,67%
|
27,74%
|
29,08%
|
29,99%
|
31,05%
|
Resultaat voor belastingen (EBT)
1 |
67,18
|
149,2
|
249
|
399
|
1.008
|
1.570
|
2.000
|
2.730
|
Nettowinst (verlies)
1 |
626,7
|
118,5
|
230
|
325
|
1.731
|
1.253
|
1.615
|
2.071
|
Nettomarge
|
18,11%
|
2,62%
|
3,9%
|
4,49%
|
19,3%
|
11,49%
|
12,28%
|
13,03%
|
WPA
2 |
3,180
|
0,5900
|
1,130
|
1,600
|
8,420
|
6,026
|
7,627
|
9,503
|
Free Cash Flow
1 |
971,1
|
1.449
|
1.867
|
2.180
|
2.728
|
3.404
|
4.169
|
5.193
|
FCF-marge
|
28,06%
|
32,07%
|
31,67%
|
30,09%
|
30,41%
|
31,21%
|
31,71%
|
32,69%
|
Kasstroomconversie (ebitda)
|
97,93%
|
99,43%
|
95,55%
|
95,07%
|
89,41%
|
89,96%
|
88,78%
|
88,98%
|
Kasstroomconversie (nettowinst)
|
154,95%
|
1.222,95%
|
811,74%
|
670,77%
|
157,6%
|
271,55%
|
258,18%
|
250,81%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
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 |
1.512
|
1.614
|
1.722
|
1.752
|
1.831
|
1.940
|
2.096
|
2.150
|
2.288
|
2.437
|
2.603
|
2.611
|
2.756
|
2.937
|
3.117
|
EBITDA
1 |
516
|
493
|
538
|
504
|
589
|
662
|
678
|
680
|
822
|
871
|
921
|
806,4
|
987,5
|
1.068
|
1.119
|
Bedrijfsresultaat (EBIT)
1 |
391
|
367
|
437
|
399
|
480
|
544
|
552
|
544
|
676
|
717
|
791
|
658,1
|
821,6
|
903,2
|
945,6
|
Operationele Marge
|
25,86%
|
22,74%
|
25,38%
|
22,77%
|
26,22%
|
28,04%
|
26,34%
|
25,3%
|
29,55%
|
29,42%
|
30,39%
|
25,21%
|
29,82%
|
30,75%
|
30,33%
|
Resultaat voor belastingen (EBT)
1 |
-
|
32
|
85
|
29
|
102
|
183
|
188
|
174
|
299
|
347
|
425
|
278,8
|
414,8
|
499,7
|
544,8
|
Nettowinst (verlies)
1 |
63
|
26
|
75
|
20
|
80
|
150
|
150
|
1.044
|
242
|
295
|
347
|
208,2
|
332,1
|
388,4
|
408,6
|
Nettomarge
|
4,17%
|
1,61%
|
4,36%
|
1,14%
|
4,37%
|
7,73%
|
7,16%
|
48,56%
|
10,58%
|
12,11%
|
13,33%
|
7,98%
|
12,05%
|
13,22%
|
13,11%
|
WPA
2 |
0,3100
|
0,1300
|
0,3700
|
0,1000
|
0,3900
|
0,7400
|
0,7300
|
5,080
|
1,170
|
1,430
|
1,670
|
0,9864
|
1,568
|
1,854
|
1,940
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
26/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
25/01/23
|
26/04/23
|
26/07/23
|
25/10/23
|
24/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
996
|
1.380
|
3.130
|
2.794
|
3.389
|
4.753
|
8.797
|
13.248
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
971
|
1.449
|
1.867
|
2.180
|
2.728
|
3.404
|
4.169
|
5.193
|
ROE (netto-inkomsten/eigen vermogen)
|
39,9%
|
37,3%
|
36,8%
|
35,4%
|
35%
|
31,9%
|
28,8%
|
27,2%
|
ROA (netto-inkomsten/totale activa)
|
13,1%
|
12,6%
|
12,3%
|
12,8%
|
14,4%
|
14,2%
|
10,4%
|
8,8%
|
Totale activa
1 |
4.801
|
943,5
|
1.868
|
2.538
|
11.990
|
8.797
|
15.529
|
23.529
|
Nettoactief per aandeel
2 |
11,40
|
14,70
|
18,70
|
24,70
|
37,00
|
47,50
|
63,40
|
81,20
|
Cashflow per aandeel
2 |
6,270
|
8,820
|
10,80
|
13,30
|
16,50
|
19,20
|
23,10
|
26,00
|
Capex
1 |
265
|
419
|
392
|
550
|
694
|
750
|
884
|
1.031
|
Capex/omzet
|
7,65%
|
9,28%
|
6,65%
|
7,59%
|
7,74%
|
6,88%
|
6,72%
|
6,49%
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Laatste slotkoers
723,6
USD Gemiddelde koersdoel
853,6
USD Spread / Gemiddelde doel +17,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,41% | 149 mld. | | +11,17% | 322 mld. | | +24,75% | 216 mld. | | +10,65% | 56,27 mld. | | +8,71% | 32,13 mld. | | -4,57% | 27,45 mld. | | +103,03% | 22,62 mld. | | +20,22% | 19,55 mld. | | +0,04% | 14,61 mld. | | +13,06% | 14,69 mld. |
Ondernemingssoftware
|