Beurs gesloten -
Euronext Amsterdam
17:35:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
142,9
EUR
|
+2,22%
|
|
+1,67%
|
+11,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.333
|
18.124
|
26.801
|
24.328
|
30.960
|
34.051
|
-
|
-
|
Bedrijfswaarde
1 |
19.540
|
20.507
|
28.932
|
26.581
|
33.572
|
36.981
|
37.169
|
37.309
|
K/w-verhouding
|
26,4
x
|
25,6
x
|
37,3
x
|
24,4
x
|
31,5
x
|
31,4
x
|
28,3
x
|
25,6
x
|
Dividendrendement
|
1,81%
|
1,97%
|
1,52%
|
1,85%
|
1,62%
|
1,55%
|
1,7%
|
1,89%
|
Marktkapitalisatie/omzet
|
3,76
x
|
3,94
x
|
5,62
x
|
4,46
x
|
5,54
x
|
5,75
x
|
5,42
x
|
5,1
x
|
Bedrijfswaarde/omzet
|
4,24
x
|
4,46
x
|
6,06
x
|
4,87
x
|
6,01
x
|
6,24
x
|
5,92
x
|
5,59
x
|
Bedrijfswaarde/EBITDA
|
14,1
x
|
14,4
x
|
19,1
x
|
15,4
x
|
18,9
x
|
19,2
x
|
18
x
|
16,8
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
22,6
x
|
28,6
x
|
21,8
x
|
28,8
x
|
28,3
x
|
26,3
x
|
24,5
x
|
FCF Yield
|
4,48%
|
4,42%
|
3,49%
|
4,59%
|
3,47%
|
3,53%
|
3,8%
|
4,08%
|
Price to Book
|
7,29
x
|
8,68
x
|
11,1
x
|
10,5
x
|
17,7
x
|
25,1
x
|
27,2
x
|
28,7
x
|
Aantal aandelen (in duizenden)
|
266.576
|
262.443
|
258.696
|
248.852
|
240.561
|
238.283
|
-
|
-
|
Referentieprijs
2 |
65,02
|
69,06
|
103,6
|
97,76
|
128,7
|
142,9
|
142,9
|
142,9
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.612
|
4.603
|
4.771
|
5.453
|
5.584
|
5.923
|
6.279
|
6.676
|
EBITDA
1 |
1.382
|
1.422
|
1.514
|
1.730
|
1.775
|
1.929
|
2.071
|
2.220
|
Bedrijfsresultaat (EBIT)
1 |
1.089
|
1.124
|
1.205
|
1.424
|
1.476
|
1.591
|
1.723
|
1.860
|
Operationele Marge
|
23,61%
|
24,42%
|
25,26%
|
26,11%
|
26,43%
|
26,87%
|
27,44%
|
27,86%
|
Resultaat voor belastingen (EBT)
1 |
858
|
937
|
929
|
1.276
|
1.297
|
1.391
|
1.519
|
1.628
|
Nettowinst (verlies)
1 |
669
|
721
|
728
|
1.027
|
1.007
|
1.085
|
1.179
|
1.274
|
Nettomarge
|
14,51%
|
15,66%
|
15,26%
|
18,83%
|
18,03%
|
18,33%
|
18,77%
|
19,08%
|
WPA
2 |
2,460
|
2,700
|
2,780
|
4,010
|
4,090
|
4,556
|
5,056
|
5,582
|
Free Cash Flow
1 |
876
|
907
|
1.010
|
1.220
|
1.164
|
1.305
|
1.411
|
1.522
|
FCF-marge
|
18,99%
|
19,7%
|
21,17%
|
22,37%
|
20,85%
|
22,03%
|
22,47%
|
22,8%
|
Kasstroomconversie (ebitda)
|
63,39%
|
63,78%
|
66,71%
|
70,52%
|
65,58%
|
67,65%
|
68,15%
|
68,58%
|
Kasstroomconversie (nettowinst)
|
130,94%
|
125,8%
|
138,74%
|
118,79%
|
115,59%
|
120,22%
|
119,68%
|
119,49%
|
Dividend per aandeel
2 |
1,180
|
1,360
|
1,570
|
1,810
|
2,080
|
2,213
|
2,427
|
2,707
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
2.408
|
2.294
|
2.309
|
2.280
|
2.491
|
2.600
|
2.853
|
2.725
|
2.859
|
2.875
|
3.057
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
577
|
-
|
613
|
592
|
734
|
690
|
711
|
765
|
756,5
|
828,3
|
Operationele Marge
|
-
|
25,15%
|
-
|
26,89%
|
23,77%
|
28,23%
|
24,19%
|
26,09%
|
26,76%
|
26,31%
|
27,09%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
476
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
479
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,58%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,930
|
-
|
-
|
-
|
Dividend per aandeel
|
0,7900
|
0,4700
|
-
|
0,5400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
5/08/20
|
24/02/21
|
4/08/21
|
23/02/22
|
3/08/22
|
22/02/23
|
2/08/23
|
21/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.207
|
2.383
|
2.131
|
2.253
|
2.612
|
2.931
|
3.119
|
3.258
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,597
x
|
1,676
x
|
1,408
x
|
1,302
x
|
1,472
x
|
1,519
x
|
1,506
x
|
1,468
x
|
Free Cash Flow
1 |
876
|
907
|
1.010
|
1.220
|
1.164
|
1.305
|
1.411
|
1.522
|
ROE (netto-inkomsten/eigen vermogen)
|
28,9%
|
32,3%
|
32,3%
|
43,5%
|
49,6%
|
68,5%
|
80,5%
|
91,4%
|
ROA (netto-inkomsten/totale activa)
|
7,73%
|
8,4%
|
9,47%
|
11,1%
|
10,8%
|
12,4%
|
13,6%
|
14,3%
|
Totale activa
1 |
8.660
|
8.583
|
7.685
|
9.269
|
9.302
|
8.726
|
8.701
|
8.891
|
Nettoactief per aandeel
2 |
8,920
|
7,950
|
9,360
|
9,290
|
7,270
|
5,700
|
5,260
|
4,980
|
Cashflow per aandeel
2 |
4,050
|
4,490
|
4,940
|
6,180
|
6,280
|
6,420
|
6,990
|
7,510
|
Capex
1 |
226
|
231
|
239
|
295
|
323
|
365
|
380
|
401
|
Capex/omzet
|
4,9%
|
5,02%
|
5,01%
|
5,41%
|
5,78%
|
6,16%
|
6,05%
|
6%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
142,9
EUR Gemiddelde koersdoel
149,4
EUR Spread / Gemiddelde doel +4,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,03% | 36,35 mld. | | -5,62% | 130 mld. | | +8,95% | 69,53 mld. | | -15,53% | 37,85 mld. | | -9,65% | 27,62 mld. | | -11,65% | 16,06 mld. | | +8,41% | 14,47 mld. | | +10,70% | 10,47 mld. | | -23,11% | 4,76 mld. | | -20,09% | 4,14 mld. |
Professionele informatiediensten - Andere
|