Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
105,7
USD
|
-16,61%
|
|
-17,57%
|
-11,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.954
|
5.371
|
6.263
|
4.097
|
6.007
|
5.346
|
-
|
-
|
Bedrijfswaarde
1 |
4.064
|
5.440
|
6.011
|
4.163
|
6.748
|
5.794
|
5.583
|
5.591
|
K/w-verhouding
|
18,9
x
|
20,2
x
|
18,8
x
|
12,1
x
|
18,1
x
|
22,7
x
|
19,5
x
|
17,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
0,46%
|
0,53%
|
Marktkapitalisatie/omzet
|
4,26
x
|
5,09
x
|
5,22
x
|
2,88
x
|
4,26
x
|
4,26
x
|
3,99
x
|
3,74
x
|
Bedrijfswaarde/omzet
|
4,37
x
|
5,16
x
|
5,01
x
|
2,93
x
|
4,79
x
|
4,62
x
|
4,16
x
|
3,91
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
11,6
x
|
10,6
x
|
6,05
x
|
9,68
x
|
11,6
x
|
10,3
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
9,54
x
|
10,7
x
|
33,8
x
|
8,23
x
|
14,4
x
|
46,7
x
|
7,39
x
|
-
|
FCF Yield
|
10,5%
|
9,38%
|
2,96%
|
12,2%
|
6,97%
|
2,14%
|
13,5%
|
-
|
Price to Book
|
8,23
x
|
8,82
x
|
7,13
x
|
5,3
x
|
86,9
x
|
24,7
x
|
14,4
x
|
22,8
x
|
Aantal aandelen (in duizenden)
|
69.840
|
66.634
|
65.750
|
60.432
|
50.508
|
50.564
|
-
|
-
|
Referentieprijs
2 |
56,61
|
80,60
|
95,26
|
67,80
|
118,9
|
105,7
|
105,7
|
105,7
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
14/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
929
|
1.055
|
1.201
|
1.422
|
1.409
|
1.255
|
1.341
|
1.430
|
EBITDA
1 |
378
|
468
|
565
|
688
|
697
|
500,3
|
543,2
|
527,2
|
Bedrijfsresultaat (EBIT)
1 |
268
|
368
|
455
|
499
|
469
|
308
|
364,3
|
385
|
Operationele Marge
|
28,85%
|
34,88%
|
37,89%
|
35,09%
|
33,29%
|
24,55%
|
27,17%
|
26,92%
|
Resultaat voor belastingen (EBT)
1 |
270
|
357
|
441
|
482
|
501
|
321,3
|
380,8
|
-
|
Nettowinst (verlies)
1 |
212
|
272
|
338
|
355
|
375
|
241,1
|
269,1
|
298,4
|
Nettomarge
|
22,82%
|
25,78%
|
28,14%
|
24,96%
|
26,61%
|
19,22%
|
20,08%
|
20,86%
|
WPA
2 |
2,990
|
3,990
|
5,070
|
5,610
|
6,560
|
4,665
|
5,415
|
6,128
|
Free Cash Flow
1 |
426
|
510
|
178
|
506
|
470
|
124
|
755
|
-
|
FCF-marge
|
45,86%
|
48,34%
|
14,82%
|
35,58%
|
33,36%
|
9,88%
|
56,32%
|
-
|
Kasstroomconversie (ebitda)
|
112,7%
|
108,97%
|
31,5%
|
73,55%
|
67,43%
|
24,79%
|
139%
|
-
|
Kasstroomconversie (nettowinst)
|
200,94%
|
187,5%
|
52,66%
|
142,54%
|
125,33%
|
51,42%
|
280,53%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,4900
|
0,5650
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
14/02/22
|
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 |
293
|
395
|
348
|
369
|
310
|
394
|
341
|
348
|
326
|
357
|
296,4
|
307,3
|
293,7
|
385,6
|
329,5
|
EBITDA
1 |
116
|
242
|
162
|
173
|
111
|
223
|
161
|
172
|
140
|
180
|
104,4
|
113,9
|
99,91
|
175,9
|
99,84
|
Bedrijfsresultaat (EBIT)
1 |
91
|
204
|
119
|
120
|
56
|
169
|
97
|
116
|
86
|
122
|
61,68
|
70,62
|
58,9
|
-
|
-
|
Operationele Marge
|
31,06%
|
51,65%
|
34,2%
|
32,52%
|
18,06%
|
42,89%
|
28,45%
|
33,33%
|
26,38%
|
34,17%
|
20,81%
|
22,98%
|
20,06%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
86
|
200
|
116
|
103
|
65
|
180
|
111
|
124
|
86
|
124
|
65,13
|
74,57
|
64,23
|
-
|
-
|
Nettowinst (verlies)
1 |
69
|
146
|
85
|
77
|
49
|
131
|
83
|
94
|
67
|
91
|
47,43
|
53,81
|
44,9
|
109,3
|
57,17
|
Nettomarge
|
23,55%
|
36,96%
|
24,43%
|
20,87%
|
15,81%
|
33,25%
|
24,34%
|
27,01%
|
20,55%
|
25,49%
|
16%
|
17,51%
|
15,29%
|
28,36%
|
17,35%
|
WPA
2 |
1,030
|
2,210
|
1,350
|
1,220
|
0,7800
|
2,170
|
1,380
|
1,630
|
1,310
|
1,780
|
0,9300
|
1,070
|
0,8749
|
2,187
|
1,154
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/22
|
26/04/22
|
26/07/22
|
25/10/22
|
15/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
15/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
110
|
69
|
-
|
66
|
741
|
448
|
237
|
246
|
Nettokaspositie
1 |
-
|
-
|
252
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,291
x
|
0,1474
x
|
-
|
0,0959
x
|
1,063
x
|
0,8956
x
|
0,4366
x
|
0,466
x
|
Free Cash Flow
1 |
426
|
510
|
178
|
506
|
470
|
124
|
755
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
55,5%
|
56%
|
50,5%
|
54,1%
|
105%
|
215%
|
142%
|
140%
|
ROA (netto-inkomsten/totale activa)
|
9,11%
|
10,5%
|
11,8%
|
13,3%
|
12,5%
|
7,6%
|
6,85%
|
6,4%
|
Totale activa
1 |
2.328
|
2.599
|
2.855
|
2.675
|
3.000
|
3.173
|
3.929
|
4.662
|
Nettoactief per aandeel
2 |
6,880
|
9,130
|
13,40
|
12,80
|
1,370
|
4,280
|
7,340
|
4,640
|
Cashflow per aandeel
|
6,630
|
8,030
|
3,250
|
8,780
|
9,560
|
-
|
-
|
-
|
Capex
1 |
45
|
36
|
40
|
56
|
75
|
63
|
73
|
75,5
|
Capex/omzet
|
4,84%
|
3,41%
|
3,33%
|
3,94%
|
5,32%
|
5,03%
|
5,44%
|
5,28%
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
14/02/22
|
15/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
105,7
USD Gemiddelde koersdoel
127,5
USD Spread / Gemiddelde doel +20,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,11% | 5,35 mld. | | +11,37% | 64,99 mld. | | +0,72% | 43,18 mld. | | +2,00% | 2,18 mld. | | +5,77% | 1,47 mld. | | +0,46% | 1,4 mld. | | -21,69% | 1,25 mld. | | -13,88% | 1,12 mld. | | +36,46% | 841 mln. | | +8,51% | 828 mln. |
Outsourcing & Staffing Services
|