Beurs gesloten -
Xetra
17:35:05 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,61
EUR
|
+2,02%
|
|
+2,52%
|
-10,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.376
|
8.766
|
2.377
|
2.132
|
2.340
|
2.036
|
-
|
-
|
Bedrijfswaarde
1 |
6.305
|
9.200
|
2.704
|
2.112
|
2.340
|
2.410
|
2.184
|
1.934
|
K/w-verhouding
|
61,3
x
|
85,9
x
|
47,3
x
|
32,6
x
|
21,3
x
|
18,1
x
|
14,8
x
|
11,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
16,3
x
|
19,2
x
|
4,74
x
|
3,77
x
|
3,73
x
|
3,04
x
|
2,81
x
|
2,6
x
|
Bedrijfswaarde/omzet
|
16,2
x
|
20,2
x
|
5,4
x
|
3,73
x
|
3,73
x
|
3,59
x
|
3,02
x
|
2,47
x
|
Bedrijfswaarde/EBITDA
|
34,6
x
|
35,2
x
|
10,5
x
|
7,07
x
|
8,98
x
|
8,3
x
|
6,71
x
|
5,56
x
|
Bedrijfswaarde/FCF
|
49,7
x
|
46,4
x
|
15,1
x
|
10,8
x
|
-
|
10,3
x
|
8,89
x
|
7,5
x
|
FCF Yield
|
2,01%
|
2,16%
|
6,61%
|
9,26%
|
-
|
9,68%
|
11,2%
|
13,3%
|
Price to Book
|
69,4
x
|
36,4
x
|
7,39
x
|
19,3
x
|
-
|
13,5
x
|
6,58
x
|
4,18
x
|
Aantal aandelen (in duizenden)
|
200.000
|
200.000
|
201.071
|
176.977
|
166.417
|
161.472
|
-
|
-
|
Referentieprijs
2 |
31,88
|
43,83
|
11,82
|
12,04
|
14,06
|
12,61
|
12,61
|
12,61
|
Datum van publicatie
|
10/02/20
|
9/02/21
|
2/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
390,2
|
455,6
|
501,1
|
565,9
|
626,7
|
670,8
|
724,3
|
782
|
EBITDA
1 |
182,1
|
261,4
|
257
|
298,7
|
260,5
|
290,4
|
325,3
|
348,1
|
Bedrijfsresultaat (EBIT)
1 |
153
|
164
|
117,4
|
143,7
|
166,6
|
199,3
|
229,5
|
249,5
|
Operationele Marge
|
39,22%
|
36,01%
|
23,43%
|
25,4%
|
26,58%
|
29,7%
|
31,69%
|
31,91%
|
Resultaat voor belastingen (EBT)
1 |
95,14
|
170,4
|
85,39
|
116,7
|
147,5
|
176,3
|
209,9
|
230
|
Nettowinst (verlies)
1 |
103,9
|
103
|
50,05
|
67,6
|
114
|
117,7
|
142,5
|
175,1
|
Nettomarge
|
26,62%
|
22,61%
|
9,99%
|
11,95%
|
18,19%
|
17,54%
|
19,68%
|
22,39%
|
WPA
2 |
0,5200
|
0,5100
|
0,2500
|
0,3700
|
0,6600
|
0,6972
|
0,8505
|
1,074
|
Free Cash Flow
1 |
127
|
198,4
|
178,7
|
195,5
|
-
|
233,3
|
245,6
|
257,8
|
FCF-marge
|
32,54%
|
43,54%
|
35,67%
|
34,55%
|
-
|
34,77%
|
33,91%
|
32,96%
|
Kasstroomconversie (ebitda)
|
69,72%
|
75,89%
|
69,55%
|
65,45%
|
-
|
80,32%
|
75,51%
|
74,04%
|
Kasstroomconversie (nettowinst)
|
122,25%
|
192,54%
|
357,12%
|
289,2%
|
-
|
198,21%
|
172,34%
|
147,19%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
9/02/21
|
2/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
209
|
217,4
|
238,2
|
241,2
|
127,7
|
132,3
|
259,9
|
134,5
|
137,5
|
272
|
143,4
|
150,5
|
293,9
|
151,3
|
154,2
|
305,5
|
158,1
|
163,1
|
321,2
|
161,9
|
166,9
|
330,4
|
169,2
|
175,2
|
341,8
|
EBITDA
1 |
-
|
-
|
-
|
147
|
42,3
|
67,7
|
-
|
83,2
|
58,1
|
-
|
60,1
|
97,4
|
-
|
-
|
63,77
|
-
|
70,3
|
62,4
|
-
|
67,34
|
73,73
|
-
|
76,02
|
69,78
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
57,81
|
18,33
|
-
|
59,62
|
-
|
-
|
61,87
|
46,47
|
-
|
81,86
|
-
|
-
|
79,76
|
45,29
|
-
|
86,8
|
-
|
-
|
86,19
|
-
|
-
|
121,6
|
Operationele Marge
|
-
|
-
|
-
|
23,97%
|
14,35%
|
-
|
22,94%
|
-
|
-
|
22,75%
|
32,41%
|
-
|
27,85%
|
-
|
-
|
26,11%
|
28,65%
|
-
|
27,02%
|
-
|
-
|
26,09%
|
-
|
-
|
35,58%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
34,83
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
3,685
|
28,44
|
-
|
14,69
|
11,7
|
-
|
16,48
|
24,73
|
-
|
23,15
|
34,05
|
-
|
26,55
|
30,27
|
-
|
23,55
|
32,86
|
-
|
33,13
|
35,15
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
2,89%
|
21,51%
|
-
|
10,92%
|
8,51%
|
-
|
11,49%
|
16,43%
|
-
|
15,3%
|
22,09%
|
-
|
16,79%
|
18,56%
|
-
|
14,54%
|
19,68%
|
-
|
19,58%
|
20,07%
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
0,0200
|
0,1400
|
-
|
0,0700
|
0,0700
|
-
|
0,0900
|
0,1400
|
-
|
0,1300
|
0,2000
|
-
|
0,1500
|
0,1800
|
-
|
0,1331
|
0,1857
|
-
|
0,1872
|
0,2483
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
4/08/20
|
9/02/21
|
3/08/21
|
3/11/21
|
2/02/22
|
2/02/22
|
4/05/22
|
3/08/22
|
3/08/22
|
2/11/22
|
7/02/23
|
7/02/23
|
3/05/23
|
1/08/23
|
1/08/23
|
31/10/23
|
7/02/24
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
434
|
327
|
-
|
-
|
374
|
148
|
-
|
Nettokaspositie
1 |
71,2
|
-
|
-
|
19,8
|
-
|
-
|
-
|
102
|
Hefboom (schuld/ebitda)
|
-
|
1,661
x
|
1,272
x
|
-
|
-
|
1,288
x
|
0,4542
x
|
-
|
Free Cash Flow
1 |
127
|
198
|
179
|
195
|
-
|
233
|
246
|
258
|
ROE (netto-inkomsten/eigen vermogen)
|
-189%
|
62%
|
17,8%
|
31,1%
|
-
|
110%
|
63,4%
|
46,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
10,2%
|
3,84%
|
9,28%
|
-
|
13%
|
13,9%
|
13%
|
Totale activa
1 |
-
|
1.011
|
1.305
|
728,2
|
-
|
906,3
|
1.024
|
1.343
|
Nettoactief per aandeel
2 |
0,4600
|
1,200
|
1,600
|
0,6200
|
-
|
0,9400
|
1,920
|
3,020
|
Cashflow per aandeel
2 |
0,7200
|
1,120
|
0,9700
|
1,100
|
-
|
1,350
|
1,570
|
1,630
|
Capex
1 |
16,6
|
26,2
|
15,2
|
8,85
|
-
|
14,1
|
15,3
|
18,1
|
Capex/omzet
|
4,26%
|
5,74%
|
3,04%
|
1,56%
|
-
|
2,1%
|
2,11%
|
2,31%
|
Datum van publicatie
|
10/02/20
|
9/02/21
|
2/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12,61
EUR Gemiddelde koersdoel
16,99
EUR Spread / Gemiddelde doel +34,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,31% | 2,17 mld. | | +5,58% | 82,93 mld. | | +3,69% | 76,85 mld. | | -14,62% | 53,04 mld. | | -24,56% | 46,55 mld. | | +31,16% | 50,15 mld. | | +17,75% | 41,41 mld. | | +55,21% | 35,63 mld. | | -10,24% | 24,64 mld. | | -21,24% | 23,04 mld. |
Software - Andere
|