Beurs gesloten -
Nyse
22:02:47 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,49
USD
|
+0,27%
|
|
+11,68%
|
+8,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.120
|
18.882
|
22.720
|
10.936
|
13.309
|
14.468
|
-
|
-
|
Bedrijfswaarde
1 |
19.503
|
21.843
|
27.243
|
16.021
|
18.170
|
19.003
|
18.415
|
17.618
|
K/w-verhouding
|
47,3
x
|
55,4
x
|
16,5
x
|
40,5
x
|
-64,2
x
|
54,2
x
|
26,7
x
|
21
x
|
Dividendrendement
|
0,35%
|
0,3%
|
0,32%
|
0,7%
|
0,61%
|
0,59%
|
0,66%
|
0,77%
|
Marktkapitalisatie/omzet
|
6,07
x
|
6,95
x
|
7,68
x
|
2,95
x
|
3,47
x
|
3,56
x
|
3,29
x
|
2,99
x
|
Bedrijfswaarde/omzet
|
7,34
x
|
8,04
x
|
9,2
x
|
4,32
x
|
4,74
x
|
4,67
x
|
4,19
x
|
3,64
x
|
Bedrijfswaarde/EBITDA
|
18,4
x
|
20,9
x
|
23,5
x
|
11,9
x
|
13,5
x
|
13,1
x
|
11,3
x
|
9,91
x
|
Bedrijfswaarde/FCF
|
33,7
x
|
38,1
x
|
46,6
x
|
-16.021
x
|
53,7
x
|
45,5
x
|
24,3
x
|
17,4
x
|
FCF Yield
|
2,96%
|
2,62%
|
2,14%
|
-0,01%
|
1,86%
|
2,2%
|
4,11%
|
5,73%
|
Price to Book
|
7,19
x
|
7,44
x
|
5,82
x
|
2,62
x
|
3,32
x
|
3,28
x
|
3,03
x
|
2,88
x
|
Aantal aandelen (in duizenden)
|
188.300
|
190.300
|
191.600
|
192.700
|
193.700
|
194.229
|
-
|
-
|
Referentieprijs
2 |
85,61
|
99,22
|
118,6
|
56,75
|
68,71
|
74,49
|
74,49
|
74,49
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
22/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.656
|
2.717
|
2.960
|
3.710
|
3.831
|
4.068
|
4.396
|
4.846
|
EBITDA
1 |
1.059
|
1.045
|
1.157
|
1.346
|
1.344
|
1.447
|
1.632
|
1.777
|
Bedrijfsresultaat (EBIT)
1 |
909,8
|
873,3
|
1.020
|
1.165
|
1.134
|
1.230
|
1.379
|
1.516
|
Operationele Marge
|
34,25%
|
32,15%
|
34,45%
|
31,39%
|
29,59%
|
30,25%
|
31,37%
|
31,28%
|
Resultaat voor belastingen (EBT)
1 |
440,5
|
455,8
|
501,4
|
387,2
|
-145,3
|
420
|
732,1
|
879,5
|
Nettowinst (verlies)
1 |
346,9
|
343,2
|
1.387
|
269,5
|
-206,2
|
315,4
|
541,5
|
658,6
|
Nettomarge
|
13,06%
|
12,63%
|
46,86%
|
7,26%
|
-5,38%
|
7,75%
|
12,32%
|
13,59%
|
WPA
2 |
1,810
|
1,790
|
7,190
|
1,400
|
-1,070
|
1,375
|
2,786
|
3,550
|
Free Cash Flow
1 |
578,2
|
573,3
|
584,1
|
-1
|
338,4
|
417,5
|
757,1
|
1.010
|
FCF-marge
|
21,77%
|
21,1%
|
19,73%
|
-0,03%
|
8,83%
|
10,26%
|
17,22%
|
20,85%
|
Kasstroomconversie (ebitda)
|
54,6%
|
54,87%
|
50,49%
|
-
|
25,18%
|
28,84%
|
46,39%
|
56,86%
|
Kasstroomconversie (nettowinst)
|
166,68%
|
167,05%
|
42,11%
|
-
|
-
|
132,36%
|
139,82%
|
153,41%
|
Dividend per aandeel
2 |
0,3000
|
0,3000
|
0,3800
|
0,4000
|
0,4200
|
0,4400
|
0,4929
|
0,5750
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
22/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
789,8
|
921,3
|
948,3
|
938,2
|
902,1
|
940,3
|
968
|
968,7
|
954,3
|
1.021
|
1.018
|
1.024
|
1.012
|
1.088
|
1.098
|
EBITDA
1 |
282,4
|
334,2
|
350,3
|
340,7
|
321,3
|
322,3
|
339,1
|
356,1
|
326
|
358,2
|
364
|
377,3
|
360
|
395,4
|
414,4
|
Bedrijfsresultaat (EBIT)
1 |
264,8
|
293,7
|
304,9
|
289,4
|
276,7
|
274,9
|
299,6
|
288,9
|
270,1
|
311,5
|
310
|
311,7
|
299,1
|
339,1
|
350,8
|
Operationele Marge
|
33,53%
|
31,88%
|
32,15%
|
30,85%
|
30,67%
|
29,24%
|
30,95%
|
29,82%
|
28,3%
|
30,5%
|
30,45%
|
30,45%
|
29,55%
|
31,17%
|
31,94%
|
Resultaat voor belastingen (EBT)
1 |
50,7
|
76,7
|
128,5
|
110,8
|
71,2
|
75,6
|
76,6
|
-372,7
|
-5,8
|
83
|
124,9
|
136
|
123,9
|
170,9
|
189,6
|
Nettowinst (verlies)
1 |
1.017
|
48,3
|
95,6
|
79,2
|
46,4
|
52,6
|
53,9
|
-399,8
|
6,1
|
65,1
|
85,15
|
102,2
|
88,54
|
122,4
|
143,2
|
Nettomarge
|
128,82%
|
5,24%
|
10,08%
|
8,44%
|
5,14%
|
5,59%
|
5,57%
|
-41,27%
|
0,64%
|
6,37%
|
8,36%
|
9,99%
|
8,75%
|
11,25%
|
13,04%
|
WPA
2 |
5,270
|
0,2500
|
0,4900
|
0,4100
|
0,2400
|
0,2700
|
0,2800
|
-2,070
|
0,0300
|
0,3300
|
0,3500
|
0,4650
|
0,3960
|
0,6333
|
0,7633
|
Dividend per aandeel
2 |
0,0950
|
0,0950
|
0,0950
|
0,1050
|
0,1050
|
0,1050
|
0,1050
|
-
|
0,1050
|
-
|
0,1125
|
0,1125
|
0,1125
|
0,1125
|
0,1175
|
Datum van publicatie
|
22/02/22
|
26/04/22
|
26/07/22
|
25/10/22
|
14/02/23
|
25/04/23
|
25/07/23
|
24/10/23
|
13/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.383
|
2.961
|
4.524
|
5.085
|
4.861
|
4.535
|
3.946
|
3.150
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,195
x
|
2,834
x
|
3,91
x
|
3,776
x
|
3,617
x
|
3,133
x
|
2,418
x
|
1,773
x
|
Free Cash Flow
1 |
578
|
573
|
584
|
-1
|
338
|
418
|
757
|
1.010
|
ROE (netto-inkomsten/eigen vermogen)
|
16,8%
|
14,3%
|
43%
|
6,67%
|
-5,04%
|
16,1%
|
18,1%
|
21,9%
|
ROA (netto-inkomsten/totale activa)
|
4,9%
|
4,76%
|
2,81%
|
2,22%
|
-1,81%
|
2,75%
|
4,89%
|
5,98%
|
Totale activa
1 |
7.077
|
7.212
|
49.300
|
12.151
|
11.387
|
11.477
|
11.071
|
11.014
|
Nettoactief per aandeel
2 |
11,90
|
13,30
|
20,40
|
21,60
|
20,70
|
22,70
|
24,60
|
25,90
|
Cashflow per aandeel
2 |
4,050
|
4,100
|
4,190
|
1,540
|
3,360
|
4,180
|
6,130
|
6,980
|
Capex
1 |
199
|
214
|
224
|
298
|
311
|
357
|
350
|
328
|
Capex/omzet
|
7,47%
|
7,88%
|
7,57%
|
8,04%
|
8,11%
|
8,78%
|
7,95%
|
6,76%
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
22/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
74,49
USD Gemiddelde koersdoel
89,84
USD Spread / Gemiddelde doel +20,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,41% | 14,47 mld. | | -5,62% | 130 mld. | | +8,95% | 69,53 mld. | | -15,53% | 37,85 mld. | | +11,03% | 36,35 mld. | | -11,65% | 16,06 mld. | | +10,70% | 10,47 mld. | | -23,11% | 4,76 mld. | | -20,09% | 4,14 mld. | | +12,82% | 2,2 mld. |
Professionele informatiediensten - Andere
|