Geschatte realtime
Tradegate
09:05:01 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,14
EUR
|
-0,25%
|
|
+1,34%
|
-15,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.278
|
3.181
|
3.254
|
3.140
|
2.550
|
2.156
|
-
|
-
|
Bedrijfswaarde
1 |
4.348
|
4.064
|
3.865
|
3.819
|
3.462
|
2.973
|
2.948
|
2.986
|
K/w-verhouding
|
27,2
x
|
33,6
x
|
11,2
x
|
16,7
x
|
14,9
x
|
11,3
x
|
10,2
x
|
9,45
x
|
Dividendrendement
|
4,58%
|
4,91%
|
5,09%
|
5,47%
|
6,82%
|
8,25%
|
8,42%
|
8,48%
|
Marktkapitalisatie/omzet
|
1,89
x
|
1,14
x
|
1,15
x
|
1,07
x
|
0,89
x
|
0,74
x
|
0,72
x
|
0,7
x
|
Bedrijfswaarde/omzet
|
2,51
x
|
1,46
x
|
1,37
x
|
1,3
x
|
1,21
x
|
1,02
x
|
0,99
x
|
0,97
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
8,37
x
|
7,79
x
|
7,42
x
|
7,3
x
|
6,33
x
|
6,06
x
|
6,02
x
|
Bedrijfswaarde/FCF
|
19,2
x
|
15
x
|
13,5
x
|
20,8
x
|
19,1
x
|
11,3
x
|
11,4
x
|
10,7
x
|
FCF Yield
|
5,22%
|
6,67%
|
7,42%
|
4,82%
|
5,22%
|
8,85%
|
8,8%
|
9,38%
|
Price to Book
|
1,94
x
|
1,96
x
|
1,79
x
|
1,83
x
|
1,58
x
|
1,35
x
|
1,36
x
|
1,33
x
|
Aantal aandelen (in duizenden)
|
118.254
|
118.415
|
118.418
|
118.413
|
118.391
|
118.605
|
-
|
-
|
Referentieprijs
2 |
27,72
|
26,86
|
27,48
|
26,52
|
21,54
|
18,18
|
18,18
|
18,18
|
Datum van publicatie
|
14/02/20
|
17/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.734
|
2.786
|
2.823
|
2.928
|
2.851
|
2.906
|
2.986
|
3.076
|
EBITDA
1 |
305,6
|
485,3
|
495,9
|
515
|
474,1
|
469,5
|
486,1
|
495,8
|
Bedrijfsresultaat (EBIT)
1 |
196,4
|
355
|
367,8
|
379,2
|
358,7
|
361,4
|
379,8
|
397,4
|
Operationele Marge
|
11,33%
|
12,74%
|
13,03%
|
12,95%
|
12,58%
|
12,43%
|
12,72%
|
12,92%
|
Resultaat voor belastingen (EBT)
1 |
101,2
|
122,4
|
353,8
|
242,8
|
220,8
|
239,9
|
270,1
|
296,8
|
Nettowinst (verlies)
1 |
79,1
|
94,5
|
291,6
|
188,6
|
172,2
|
189,8
|
212,7
|
231,1
|
Nettomarge
|
4,56%
|
3,39%
|
10,33%
|
6,44%
|
6,04%
|
6,53%
|
7,12%
|
7,51%
|
WPA
2 |
1,020
|
0,8000
|
2,460
|
1,590
|
1,450
|
1,603
|
1,784
|
1,924
|
Free Cash Flow
1 |
227
|
271,2
|
286,7
|
184
|
180,8
|
263,1
|
259,3
|
280,2
|
FCF-marge
|
13,09%
|
9,73%
|
10,15%
|
6,28%
|
6,34%
|
9,05%
|
8,68%
|
9,11%
|
Kasstroomconversie (ebitda)
|
74,28%
|
55,88%
|
57,81%
|
35,73%
|
38,14%
|
56,04%
|
53,35%
|
56,5%
|
Kasstroomconversie (nettowinst)
|
286,98%
|
286,98%
|
98,32%
|
97,56%
|
104,99%
|
138,63%
|
121,91%
|
121,22%
|
Dividend per aandeel
2 |
1,270
|
1,320
|
1,400
|
1,450
|
1,470
|
1,500
|
1,530
|
1,542
|
Datum van publicatie
|
14/02/20
|
17/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
742
|
730,9
|
739,1
|
690,4
|
767,7
|
744,3
|
695,2
|
659,7
|
752,2
|
733,9
|
717,8
|
680,9
|
778,4
|
-
|
-
|
EBITDA
1 |
137
|
114,9
|
108,5
|
126
|
165,6
|
122
|
100
|
113,4
|
138
|
118,1
|
107,4
|
121,6
|
148,1
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
103,3
|
84,6
|
78,7
|
97,9
|
118
|
91,9
|
72,9
|
85,6
|
108,4
|
88,6
|
76,46
|
90,1
|
110,3
|
-
|
-
|
Operationele Marge
|
13,92%
|
11,57%
|
10,65%
|
14,18%
|
15,37%
|
12,35%
|
10,49%
|
12,98%
|
14,41%
|
12,07%
|
10,65%
|
13,23%
|
14,17%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
107,4
|
41,7
|
30,5
|
75,1
|
95,5
|
62,2
|
32,4
|
55,6
|
70,5
|
50,4
|
42,99
|
59,72
|
81,83
|
72,25
|
51,98
|
Nettowinst (verlies)
1 |
88,9
|
32,9
|
21,8
|
59,1
|
74,7
|
48,5
|
25,3
|
43,4
|
55
|
38,3
|
34,37
|
46,58
|
66,55
|
57,07
|
41,06
|
Nettomarge
|
11,98%
|
4,5%
|
2,95%
|
8,56%
|
9,73%
|
6,52%
|
3,64%
|
6,58%
|
7,31%
|
5,22%
|
4,79%
|
6,84%
|
8,55%
|
-
|
-
|
WPA
2 |
0,7500
|
0,2800
|
0,1800
|
0,5000
|
0,6300
|
0,4100
|
0,2100
|
0,3700
|
0,4600
|
0,3200
|
0,2914
|
0,3936
|
0,5603
|
0,4812
|
0,3462
|
Dividend per aandeel
2 |
1,400
|
-
|
-
|
-
|
1,450
|
-
|
0,7250
|
-
|
0,7450
|
-
|
0,7500
|
-
|
0,7500
|
-
|
-
|
Datum van publicatie
|
17/02/22
|
5/05/22
|
22/07/22
|
27/10/22
|
15/02/23
|
4/05/23
|
21/07/23
|
26/10/23
|
15/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.070
|
883
|
611
|
679
|
912
|
817
|
791
|
830
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,501
x
|
1,82
x
|
1,231
x
|
1,319
x
|
1,923
x
|
1,74
x
|
1,628
x
|
1,674
x
|
Free Cash Flow
1 |
227
|
271
|
287
|
184
|
181
|
263
|
259
|
280
|
ROE (netto-inkomsten/eigen vermogen)
|
7,3%
|
15,4%
|
16,9%
|
10,7%
|
10,3%
|
13,4%
|
14,6%
|
16,4%
|
ROA (netto-inkomsten/totale activa)
|
3,12%
|
2,54%
|
8,11%
|
5,4%
|
4,98%
|
5,39%
|
5,99%
|
6,11%
|
Totale activa
1 |
2.532
|
3.719
|
3.596
|
3.491
|
3.456
|
3.522
|
3.550
|
3.783
|
Nettoactief per aandeel
2 |
14,30
|
13,70
|
15,40
|
14,50
|
13,60
|
13,50
|
13,40
|
13,60
|
Cashflow per aandeel
2 |
3,590
|
2,990
|
3,100
|
2,330
|
2,240
|
3,640
|
3,360
|
3,200
|
Capex
1 |
51,4
|
83,5
|
80,8
|
92,9
|
85,3
|
89,3
|
89,7
|
92,2
|
Capex/omzet
|
2,96%
|
3%
|
2,86%
|
3,17%
|
2,99%
|
3,07%
|
3,01%
|
3%
|
Datum van publicatie
|
14/02/20
|
17/02/21
|
17/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
18,18
EUR Gemiddelde koersdoel
21,58
EUR Spread / Gemiddelde doel +18,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,60% | 2,31 mld. | | -12,46% | 192 mld. | | +1,63% | 166 mld. | | +5,53% | 159 mld. | | +6,62% | 102 mld. | | +51,48% | 94,12 mld. | | +16,24% | 85,34 mld. | | +0,16% | 76,53 mld. | | -1,56% | 47 mld. | | -37,58% | 41,59 mld. |
IT Diensten & Consulting - Andere
|