Beurs gesloten -
Nasdaq
22:30:01 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28
USD
|
-2,68%
|
|
+1,82%
|
-19,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
730,9
|
1.661
|
2.757
|
1.292
|
989,5
|
799,4
|
-
|
-
|
Bedrijfswaarde
1 |
730,9
|
1.661
|
2.856
|
1.428
|
1.074
|
972
|
903,4
|
823,4
|
K/w-verhouding
|
43,5
x
|
96,9
x
|
3.189
x
|
33,9
x
|
218
x
|
91,8
x
|
62,7
x
|
59,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,46
x
|
11,2
x
|
10,5
x
|
4,34
x
|
4,3
x
|
3,44
x
|
3,13
x
|
2,84
x
|
Bedrijfswaarde/omzet
|
5,46
x
|
11,2
x
|
10,8
x
|
4,8
x
|
4,67
x
|
4,18
x
|
3,53
x
|
2,93
x
|
Bedrijfswaarde/EBITDA
|
17,4
x
|
32,7
x
|
27,1
x
|
11,7
x
|
15,2
x
|
13,3
x
|
10,8
x
|
8,15
x
|
Bedrijfswaarde/FCF
|
22,1
x
|
36,3
x
|
41,4
x
|
18,6
x
|
18,6
x
|
21
x
|
14,3
x
|
-
|
FCF Yield
|
4,53%
|
2,76%
|
2,42%
|
5,37%
|
5,39%
|
4,75%
|
6,97%
|
-
|
Price to Book
|
-
|
-
|
12,7
x
|
5,99
x
|
4,44
x
|
3,15
x
|
2,45
x
|
1,67
x
|
Aantal aandelen (in duizenden)
|
28.004
|
28.099
|
28.820
|
29.324
|
28.384
|
28.549
|
-
|
-
|
Referentieprijs
2 |
26,10
|
59,11
|
95,66
|
44,06
|
34,86
|
28,00
|
28,00
|
28,00
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
134
|
148,4
|
263,4
|
297,5
|
230
|
232,6
|
255,6
|
281,2
|
EBITDA
1 |
41,96
|
50,87
|
105,4
|
122,4
|
70,64
|
72,84
|
84,01
|
101,1
|
Bedrijfsresultaat (EBIT)
1 |
22,74
|
22,82
|
34,35
|
56,69
|
-2,269
|
4,858
|
14,1
|
-
|
Operationele Marge
|
16,97%
|
15,38%
|
13,04%
|
19,06%
|
-0,99%
|
2,09%
|
5,52%
|
-
|
Resultaat voor belastingen (EBT)
1 |
22,05
|
22,5
|
11,08
|
57,55
|
14,42
|
16,61
|
25,35
|
31,88
|
Nettowinst (verlies)
1 |
16,88
|
17,07
|
0,949
|
41,61
|
4,461
|
9,619
|
14,95
|
15,49
|
Nettomarge
|
12,6%
|
11,5%
|
0,36%
|
13,99%
|
1,94%
|
4,14%
|
5,85%
|
5,51%
|
WPA
2 |
0,6000
|
0,6100
|
0,0300
|
1,300
|
0,1600
|
0,3051
|
0,4468
|
0,4736
|
Free Cash Flow
1 |
33,11
|
45,79
|
69,07
|
76,67
|
57,85
|
46,2
|
63
|
-
|
FCF-marge
|
24,72%
|
30,86%
|
26,22%
|
25,77%
|
25,16%
|
19,86%
|
24,65%
|
-
|
Kasstroomconversie (ebitda)
|
78,93%
|
90,02%
|
65,54%
|
62,66%
|
81,9%
|
63,42%
|
75%
|
-
|
Kasstroomconversie (nettowinst)
|
196,23%
|
268,3%
|
7.277,98%
|
184,27%
|
1.296,88%
|
480,27%
|
421,53%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
69,75
|
77
|
68,16
|
78,88
|
77,41
|
73,04
|
57,11
|
58,43
|
57,13
|
57,29
|
51,04
|
57,19
|
59,89
|
64,58
|
56,37
|
EBITDA
1 |
28,21
|
32,59
|
26,56
|
33,85
|
32,42
|
29,54
|
17,6
|
18,55
|
17,37
|
17,12
|
12,55
|
17,28
|
19,44
|
23,19
|
15,58
|
Bedrijfsresultaat (EBIT)
1 |
7,132
|
12,07
|
10,68
|
19,12
|
18,38
|
8,516
|
0,315
|
0,65
|
0,469
|
-3,703
|
-4,022
|
0,4508
|
2,07
|
6,36
|
-1,6
|
Operationele Marge
|
10,22%
|
15,67%
|
15,67%
|
24,23%
|
23,74%
|
11,66%
|
0,55%
|
1,11%
|
0,82%
|
-6,46%
|
-7,88%
|
0,79%
|
3,46%
|
9,85%
|
-2,84%
|
Resultaat voor belastingen (EBT)
1 |
6,933
|
-9,827
|
10,12
|
18,13
|
18,27
|
11,03
|
3,072
|
3,565
|
8,293
|
-0,511
|
-0,8542
|
3,537
|
4,944
|
8,988
|
1,503
|
Nettowinst (verlies)
1 |
9,984
|
-15,96
|
7,164
|
12,42
|
14,84
|
7,189
|
1,645
|
2,675
|
1,742
|
-1,601
|
-0,9334
|
1,678
|
3,002
|
5,856
|
-0,0236
|
Nettomarge
|
14,31%
|
-20,73%
|
10,51%
|
15,74%
|
19,17%
|
9,84%
|
2,88%
|
4,58%
|
3,05%
|
-2,79%
|
-1,83%
|
2,93%
|
5,01%
|
9,07%
|
-0,04%
|
WPA
2 |
0,3200
|
-0,5500
|
0,2300
|
0,3800
|
0,4600
|
0,2300
|
0,0600
|
0,1000
|
0,0600
|
-0,0600
|
-0,0300
|
0,0541
|
0,0951
|
0,1808
|
-0,0175
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
10/02/22
|
10/05/22
|
4/08/22
|
9/11/22
|
9/02/23
|
9/05/23
|
8/08/23
|
8/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
99,6
|
136
|
84,2
|
173
|
104
|
24
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,945
x
|
1,109
x
|
1,192
x
|
2,37
x
|
1,238
x
|
0,2379
x
|
Free Cash Flow
1 |
33,1
|
45,8
|
69,1
|
76,7
|
57,9
|
46,2
|
63
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
33,8%
|
18,9%
|
24,8%
|
26,7%
|
27,3%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
11,5%
|
5,36%
|
7,44%
|
7,7%
|
9%
|
-
|
Totale activa
1 |
-
|
-
|
8,234
|
776,9
|
59,94
|
124,9
|
166,1
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
7,520
|
7,350
|
7,850
|
8,900
|
11,40
|
16,70
|
Cashflow per aandeel
2 |
-
|
-
|
2,770
|
2,660
|
2,540
|
2,390
|
2,660
|
3,240
|
Capex
1 |
6,34
|
6,66
|
12,6
|
14
|
14,6
|
14,3
|
14,9
|
14,1
|
Capex/omzet
|
4,73%
|
4,49%
|
4,79%
|
4,72%
|
6,36%
|
6,13%
|
5,83%
|
5,01%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
42,5
USD Spread / Gemiddelde doel +51,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,68% | 799 mln. | | -13,45% | 191 mld. | | +1,32% | 167 mld. | | +1,32% | 152 mld. | | +3,83% | 99 mld. | | +7,97% | 78,79 mld. | | +21,50% | 75,03 mld. | | -8,21% | 70,51 mld. | | -19,94% | 53,21 mld. | | -8,05% | 43,78 mld. |
IT Diensten & Consulting - Andere
|