Beurs gesloten -
Nasdaq
22:00:00 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,17
USD
|
+1,97%
|
|
-0,34%
|
+30,55%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.092
|
2.361
|
2.177
|
4.137
|
5.455
|
-
|
-
|
Bedrijfswaarde
1 |
4.790
|
2.288
|
2.123
|
4.106
|
5.398
|
5.293
|
5.114
|
K/w-verhouding
|
-58,1
x
|
-1.587
x
|
-181
x
|
-299
x
|
-293
x
|
391
x
|
-
|
Dividendrendement
|
3,48%
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
13,6
x
|
5,55
x
|
4,43
x
|
7,23
x
|
8,31
x
|
7,28
x
|
6,1
x
|
Bedrijfswaarde/omzet
|
12,8
x
|
5,38
x
|
4,32
x
|
7,17
x
|
8,22
x
|
7,07
x
|
5,72
x
|
Bedrijfswaarde/EBITDA
|
61,1
x
|
29,3
x
|
27
x
|
40,7
x
|
40,3
x
|
32,1
x
|
20,9
x
|
Bedrijfswaarde/FCF
|
124
x
|
48,8
x
|
619
x
|
673
x
|
96,5
x
|
55,9
x
|
-
|
FCF Yield
|
0,81%
|
2,05%
|
0,16%
|
0,15%
|
1,04%
|
1,79%
|
-
|
Price to Book
|
22,6
x
|
10,3
x
|
9,49
x
|
16
x
|
19
x
|
14,8
x
|
11,1
x
|
Aantal aandelen (in duizenden)
|
146.105
|
148.790
|
150.040
|
153.577
|
155.114
|
-
|
-
|
Referentieprijs
2 |
34,85
|
15,87
|
14,51
|
26,94
|
35,17
|
35,17
|
35,17
|
Datum van publicatie
|
10/03/21
|
9/03/22
|
8/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
374,7
|
425,5
|
491,6
|
572,4
|
656,7
|
749,1
|
894,7
|
EBITDA
1 |
78,39
|
77,98
|
78,67
|
100,8
|
134
|
165,1
|
244,2
|
Bedrijfsresultaat (EBIT)
1 |
67,37
|
66,3
|
66,23
|
85,65
|
113
|
144
|
219,7
|
Operationele Marge
|
17,98%
|
15,58%
|
13,47%
|
14,96%
|
17,21%
|
19,22%
|
24,56%
|
Resultaat voor belastingen (EBT)
1 |
-107,9
|
-3,926
|
-10,13
|
-21,67
|
0,4125
|
41,62
|
112,4
|
Nettowinst (verlies)
1 |
-78,94
|
-1,479
|
-12,3
|
-13,09
|
-11,9
|
7,617
|
-
|
Nettomarge
|
-21,07%
|
-0,35%
|
-2,5%
|
-2,29%
|
-1,81%
|
1,02%
|
-
|
WPA
2 |
-0,6000
|
-0,0100
|
-0,0800
|
-0,0900
|
-0,1200
|
0,0900
|
-
|
Free Cash Flow
1 |
38,59
|
46,92
|
3,428
|
6,099
|
55,92
|
94,64
|
-
|
FCF-marge
|
10,3%
|
11,03%
|
0,7%
|
1,07%
|
8,52%
|
12,63%
|
-
|
Kasstroomconversie (ebitda)
|
49,22%
|
60,17%
|
4,36%
|
6,05%
|
41,75%
|
57,33%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
1.242,37%
|
-
|
Dividend per aandeel
2 |
1,213
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/03/21
|
9/03/22
|
8/03/23
|
29/02/24
|
-
|
-
|
-
|
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 |
111,7
|
115
|
119,3
|
126,2
|
131,1
|
132,8
|
139,7
|
145
|
154,9
|
156,8
|
160,7
|
165,1
|
174,2
|
178
|
181,6
|
EBITDA
1 |
19,25
|
19,14
|
17,78
|
20,72
|
21,03
|
20,2
|
21,98
|
26,62
|
32,04
|
36,74
|
32,08
|
30,85
|
33,88
|
36,17
|
39,35
|
Bedrijfsresultaat (EBIT)
1 |
16,36
|
16,18
|
14,56
|
17,78
|
17,71
|
16,46
|
18,1
|
22,84
|
28,24
|
31,74
|
27,13
|
25,85
|
27,62
|
31,97
|
33,81
|
Operationele Marge
|
14,65%
|
14,07%
|
12,21%
|
14,09%
|
13,51%
|
12,4%
|
12,96%
|
15,75%
|
18,23%
|
20,24%
|
16,88%
|
15,66%
|
15,85%
|
17,96%
|
18,61%
|
Resultaat voor belastingen (EBT)
1 |
-0,327
|
0,474
|
-5,02
|
-1,232
|
-4,352
|
-8,579
|
-3,967
|
-2,615
|
-6,513
|
-1,851
|
1,222
|
1,988
|
3,596
|
5,657
|
8,086
|
Nettowinst (verlies)
1 |
-0,627
|
-0,334
|
-5,52
|
-1,141
|
-5,309
|
-18,13
|
-6,896
|
-3,399
|
15,33
|
2,684
|
-5,099
|
-6,335
|
-3,152
|
-3,533
|
0,928
|
Nettomarge
|
-0,56%
|
-0,29%
|
-4,63%
|
-0,9%
|
-4,05%
|
-13,66%
|
-4,94%
|
-2,34%
|
9,9%
|
1,71%
|
-3,17%
|
-3,84%
|
-1,81%
|
-1,98%
|
0,51%
|
WPA
2 |
-
|
-
|
-0,0400
|
-0,0100
|
-0,0400
|
-0,1200
|
-0,0500
|
-0,0200
|
0,0900
|
0,0200
|
-0,0433
|
-0,0467
|
-0,0300
|
-0,0100
|
0,0350
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/03/22
|
10/05/22
|
9/08/22
|
9/11/22
|
8/03/23
|
10/05/23
|
9/08/23
|
9/11/23
|
29/02/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
302
|
73
|
54,1
|
31,2
|
57,7
|
162
|
342
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
38,6
|
46,9
|
3,43
|
6,1
|
55,9
|
94,6
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
100%
|
21,2%
|
20,8%
|
26,4%
|
31,1%
|
34,3%
|
37,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1,540
|
1,540
|
1,530
|
1,680
|
1,850
|
2,380
|
3,180
|
Cashflow per aandeel
2 |
0,4500
|
0,6200
|
0,5100
|
0,4900
|
0,4800
|
0,6700
|
-
|
Capex
1 |
21
|
33,4
|
58,5
|
49,3
|
52,3
|
51
|
50
|
Capex/omzet
|
5,59%
|
7,85%
|
11,91%
|
8,61%
|
7,96%
|
6,81%
|
5,59%
|
Datum van publicatie
|
10/03/21
|
9/03/22
|
8/03/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
35,17
USD Gemiddelde koersdoel
36,6
USD Spread / Gemiddelde doel +4,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,55% | 5,46 mld. | | +19,61% | 3.343 mld. | | +17,60% | 92,78 mld. | | +16,90% | 87,29 mld. | | +38,85% | 53,09 mld. | | -21,89% | 48,57 mld. | | +35,78% | 47,79 mld. | | +86,22% | 43,32 mld. | | -31,70% | 42,29 mld. | | -1,70% | 27,69 mld. |
Software - Andere
|