Geschatte realtime
Cboe BZX
19:48:37 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,22
USD
|
-0,82%
|
|
-9,60%
|
-66,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.842
|
3.408
|
4.255
|
2.084
|
1.028
|
345,3
|
-
|
-
|
Bedrijfswaarde
1 |
1.842
|
3.660
|
4.888
|
2.890
|
1.028
|
345,3
|
345,3
|
345,3
|
K/w-verhouding
|
24
x
|
28,9
x
|
30,5
x
|
20,2
x
|
120
x
|
34
x
|
12,2
x
|
-
|
Dividendrendement
|
1,56%
|
1,01%
|
0,99%
|
2,31%
|
4,8%
|
7,86%
|
8,64%
|
-
|
Marktkapitalisatie/omzet
|
1,12
x
|
1,75
x
|
1,87
x
|
0,85
x
|
0,42
x
|
0,15
x
|
0,14
x
|
0,14
x
|
Bedrijfswaarde/omzet
|
1,12
x
|
1,75
x
|
1,87
x
|
0,85
x
|
0,42
x
|
0,15
x
|
0,14
x
|
0,14
x
|
Bedrijfswaarde/EBITDA
|
8,81
x
|
11,2
x
|
12
x
|
6,38
x
|
3,79
x
|
1,49
x
|
1,35
x
|
1,36
x
|
Bedrijfswaarde/FCF
|
10,4
x
|
16,1
x
|
22,3
x
|
39,3
x
|
13,4
x
|
6,34
x
|
4,29
x
|
-
|
FCF Yield
|
9,62%
|
6,22%
|
4,49%
|
2,55%
|
7,49%
|
15,8%
|
23,3%
|
-
|
Price to Book
|
4,4
x
|
7,71
x
|
8,22
x
|
3,72
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
46.486
|
46.735
|
46.989
|
47.220
|
47.424
|
47.428
|
-
|
-
|
Referentieprijs
2 |
39,62
|
72,93
|
90,55
|
44,13
|
21,67
|
7,280
|
7,280
|
7,280
|
Datum van publicatie
|
4/03/20
|
1/03/21
|
1/03/22
|
27/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.644
|
1.949
|
2.273
|
2.444
|
2.463
|
2.311
|
2.388
|
2.468
|
EBITDA
1 |
209,1
|
304
|
354,4
|
326,6
|
271,5
|
231,1
|
255,1
|
254,5
|
Bedrijfsresultaat (EBIT)
1 |
123,7
|
204,7
|
217,2
|
168,5
|
118
|
104,6
|
125,4
|
108,9
|
Operationele Marge
|
7,53%
|
10,5%
|
9,56%
|
6,9%
|
4,79%
|
4,53%
|
5,25%
|
4,41%
|
Resultaat voor belastingen (EBT)
1 |
110,4
|
170,3
|
207,9
|
144,4
|
40,72
|
26,29
|
52,43
|
51,1
|
Nettowinst (verlies)
1 |
77,16
|
118,6
|
141
|
103,2
|
8,428
|
10,65
|
28,29
|
39,9
|
Nettomarge
|
4,69%
|
6,09%
|
6,2%
|
4,22%
|
0,34%
|
0,46%
|
1,18%
|
1,62%
|
WPA
2 |
1,650
|
2,520
|
2,970
|
2,180
|
0,1800
|
0,2140
|
0,5975
|
-
|
Free Cash Flow
1 |
177,2
|
212,1
|
190,9
|
53,04
|
76,93
|
54,46
|
80,51
|
-
|
FCF-marge
|
10,78%
|
10,88%
|
8,4%
|
2,17%
|
3,12%
|
2,36%
|
3,37%
|
-
|
Kasstroomconversie (ebitda)
|
84,76%
|
69,78%
|
53,88%
|
16,24%
|
28,33%
|
23,56%
|
31,56%
|
-
|
Kasstroomconversie (nettowinst)
|
229,66%
|
178,8%
|
135,45%
|
51,37%
|
912,74%
|
511,37%
|
284,61%
|
-
|
Dividend per aandeel
2 |
0,6200
|
0,7400
|
0,9000
|
1,020
|
1,040
|
0,5720
|
0,6292
|
-
|
Datum van publicatie
|
4/03/20
|
1/03/21
|
1/03/22
|
27/02/23
|
29/02/24
|
-
|
-
|
-
|
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 |
566,7
|
612,3
|
588,7
|
604,2
|
592,5
|
658,3
|
633,3
|
600,4
|
603
|
626,2
|
564,4
|
557,6
|
575,1
|
614,1
|
573,2
|
EBITDA
1 |
78,7
|
84,06
|
85,51
|
84,06
|
72,21
|
84,79
|
82,91
|
67,16
|
63,9
|
57,54
|
53,7
|
54,46
|
57,5
|
65,46
|
58,94
|
Bedrijfsresultaat (EBIT)
1 |
26,02
|
51,91
|
48,31
|
35,88
|
35,6
|
48,74
|
44,41
|
31,3
|
25,39
|
16,92
|
22,5
|
23,41
|
25,79
|
32,91
|
25,33
|
Operationele Marge
|
4,59%
|
8,48%
|
8,21%
|
5,94%
|
6,01%
|
7,4%
|
7,01%
|
5,21%
|
4,21%
|
2,7%
|
3,99%
|
4,2%
|
4,48%
|
5,36%
|
4,42%
|
Resultaat voor belastingen (EBT)
1 |
25,98
|
47,18
|
46
|
36,07
|
29,5
|
32,87
|
28,84
|
9,859
|
7,09
|
-5,064
|
2,975
|
2,508
|
6,027
|
16,97
|
6,966
|
Nettowinst (verlies)
1 |
14,44
|
28,75
|
33,4
|
25,23
|
22,25
|
22,35
|
18,65
|
1,211
|
-1,53
|
-9,9
|
-0,302
|
0,3213
|
2,517
|
8,13
|
4,11
|
Nettomarge
|
2,55%
|
4,69%
|
5,67%
|
4,18%
|
3,76%
|
3,4%
|
2,94%
|
0,2%
|
-0,25%
|
-1,58%
|
-0,05%
|
0,06%
|
0,44%
|
1,32%
|
0,72%
|
WPA
2 |
0,3000
|
0,6100
|
0,7100
|
0,6100
|
0,4700
|
0,4700
|
0,3900
|
0,0300
|
-0,0300
|
-0,1700
|
-0,008330
|
-
|
0,0460
|
0,1720
|
0,1000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
1/03/22
|
4/05/22
|
9/08/22
|
9/11/22
|
27/02/23
|
3/05/23
|
3/08/23
|
8/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
252
|
633
|
807
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,8292
x
|
1,786
x
|
2,47
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
177
|
212
|
191
|
53
|
76,9
|
54,5
|
80,5
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
20,2%
|
27,5%
|
29,2%
|
32,2%
|
17,8%
|
12,7%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
6,35%
|
8,2%
|
8,03%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
1.216
|
1.447
|
1.757
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
9,000
|
9,460
|
11,00
|
11,90
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
5,090
|
5,790
|
5,300
|
2,900
|
3,050
|
2,400
|
3,670
|
-
|
Capex
1 |
60,8
|
59,8
|
60,4
|
84
|
67,8
|
66,4
|
69
|
74
|
Capex/omzet
|
3,7%
|
3,07%
|
2,66%
|
3,44%
|
2,75%
|
2,87%
|
2,89%
|
3%
|
Datum van publicatie
|
4/03/20
|
1/03/21
|
1/03/22
|
27/02/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,28
USD Gemiddelde koersdoel
15,3
USD Spread / Gemiddelde doel +110,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -66,54% | 345 mln. | | -14,16% | 189 mld. | | +0,72% | 166 mld. | | +1,33% | 152 mld. | | +8,68% | 99,37 mld. | | +6,11% | 77,36 mld. | | +15,46% | 70,76 mld. | | -7,93% | 70,46 mld. | | -21,52% | 51,83 mld. | | -6,79% | 44,34 mld. |
IT Diensten & Consulting - Andere
|