Beurs gesloten -
Xetra
17:35:04 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
232,5
EUR
|
+0,87%
|
|
-3,33%
|
+11,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
570,6
|
1.257
|
1.726
|
1.107
|
1.662
|
1.849
|
-
|
-
|
Bedrijfswaarde
1 |
552,3
|
1.227
|
1.716
|
1.080
|
1.606
|
1.786
|
1.768
|
1.728
|
K/w-verhouding
|
42,2
x
|
70,9
x
|
89,3
x
|
57
x
|
46,4
x
|
52,2
x
|
43,4
x
|
35,8
x
|
Dividendrendement
|
1,78%
|
1,06%
|
0,84%
|
1,31%
|
0,88%
|
1,62%
|
1,91%
|
2,1%
|
Marktkapitalisatie/omzet
|
7,99
x
|
14,6
x
|
17,8
x
|
9,72
x
|
11
x
|
10,7
x
|
9,38
x
|
8,14
x
|
Bedrijfswaarde/omzet
|
7,74
x
|
14,3
x
|
17,7
x
|
9,48
x
|
10,6
x
|
10,3
x
|
8,97
x
|
7,6
x
|
Bedrijfswaarde/EBITDA
|
24,5
x
|
41,2
x
|
54,7
x
|
31,1
x
|
28,8
x
|
31,9
x
|
25,9
x
|
21,5
x
|
Bedrijfswaarde/FCF
|
38,5
x
|
54,6
x
|
68,1
x
|
42,8
x
|
-
|
46
x
|
37,9
x
|
31
x
|
FCF Yield
|
2,6%
|
1,83%
|
1,47%
|
2,34%
|
-
|
2,18%
|
2,64%
|
3,23%
|
Price to Book
|
23
x
|
38,8
x
|
43,6
x
|
23,2
x
|
-
|
24,1
x
|
20
x
|
15,5
x
|
Aantal aandelen (in duizenden)
|
7.953
|
7.953
|
7.953
|
7.953
|
7.953
|
7.953
|
-
|
-
|
Referentieprijs
2 |
71,75
|
158,0
|
217,0
|
139,2
|
209,0
|
232,5
|
232,5
|
232,5
|
Datum van publicatie
|
31-01-20
|
12-03-21
|
14-03-22
|
31-01-23
|
08-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
71,39
|
86,05
|
97,07
|
113,9
|
151,2
|
173
|
197,2
|
227,2
|
EBITDA
1 |
22,51
|
29,76
|
31,35
|
34,71
|
55,86
|
55,9
|
68,22
|
80,4
|
Bedrijfsresultaat (EBIT)
1 |
19,3
|
26,16
|
27,24
|
30,8
|
51,82
|
51,3
|
62,84
|
75,37
|
Operationele Marge
|
27,03%
|
30,41%
|
28,07%
|
27,04%
|
34,27%
|
29,66%
|
31,87%
|
33,17%
|
Resultaat voor belastingen (EBT)
1 |
19,91
|
26,2
|
27,71
|
29,31
|
53,33
|
52,8
|
63,32
|
76,33
|
Nettowinst (verlies)
1 |
13,52
|
17,71
|
19,34
|
19,38
|
35,77
|
35,4
|
42,56
|
51,73
|
Nettomarge
|
18,94%
|
20,58%
|
19,93%
|
17,01%
|
23,66%
|
20,47%
|
21,59%
|
22,77%
|
WPA
2 |
1,700
|
2,230
|
2,430
|
2,440
|
4,500
|
4,450
|
5,352
|
6,503
|
Free Cash Flow
1 |
14,36
|
22,48
|
25,19
|
25,25
|
-
|
38,85
|
46,68
|
55,8
|
FCF-marge
|
20,12%
|
26,12%
|
25,95%
|
22,17%
|
-
|
22,46%
|
23,67%
|
24,56%
|
Kasstroomconversie (ebitda)
|
63,81%
|
75,53%
|
80,35%
|
72,76%
|
-
|
69,5%
|
68,42%
|
69,4%
|
Kasstroomconversie (nettowinst)
|
106,23%
|
126,88%
|
130,23%
|
130,32%
|
-
|
109,75%
|
109,67%
|
107,86%
|
Dividend per aandeel
2 |
1,275
|
1,670
|
1,820
|
1,820
|
1,830
|
3,766
|
4,444
|
4,893
|
Datum van publicatie
|
31-01-20
|
12-03-21
|
14-03-22
|
31-01-23
|
08-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q2
|
2024 Q1
|
2024 Q2
|
---|
Omzet
1 |
27,53
|
26
|
27,57
|
53,57
|
28,31
|
-
|
41,84
|
41,5
|
EBITDA
|
-
|
6,98
|
8,833
|
15,81
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
8,677
|
6,01
|
7,843
|
13,85
|
-
|
-
|
14,02
|
13,8
|
Operationele Marge
|
31,51%
|
23,11%
|
28,45%
|
25,86%
|
-
|
-
|
33,5%
|
33,25%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
6,669
|
3,545
|
4,749
|
8,294
|
-
|
8,458
|
9,759
|
-
|
Nettomarge
|
24,22%
|
13,63%
|
17,22%
|
15,48%
|
-
|
-
|
23,32%
|
-
|
WPA
|
0,8400
|
0,4500
|
0,6000
|
1,040
|
-
|
1,070
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-03-22
|
26-04-22
|
25-07-22
|
25-07-22
|
24-10-22
|
24-07-23
|
25-04-24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
18,3
|
29,6
|
9,8
|
26,8
|
55,8
|
63,6
|
81,4
|
121
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14,4
|
22,5
|
25,2
|
25,3
|
-
|
38,9
|
46,7
|
55,8
|
ROE (netto-inkomsten/eigen vermogen)
|
50,8%
|
61,9%
|
53,8%
|
44,4%
|
65,3%
|
50,3%
|
55,1%
|
47,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
3,120
|
4,070
|
4,970
|
6,000
|
-
|
9,650
|
11,60
|
15,00
|
Cashflow per aandeel
2 |
-
|
2,920
|
3,300
|
3,300
|
-
|
4,940
|
6,170
|
7,290
|
Capex
1 |
0,91
|
0,73
|
1,09
|
1,02
|
-
|
1,3
|
2,08
|
2,17
|
Capex/omzet
|
1,27%
|
0,85%
|
1,13%
|
0,89%
|
-
|
0,75%
|
1,05%
|
0,95%
|
Datum van publicatie
|
31-01-20
|
12-03-21
|
14-03-22
|
31-01-23
|
08-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
232,5
EUR Gemiddelde koersdoel
242,2
EUR Spread / Gemiddelde doel +4,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,24% | 2,01 mld. | | +11,15% | 322 mld. | | +18,98% | 209 mld. | | -7,01% | 135 mld. | | +15,40% | 58,88 mld. | | +10,82% | 31,88 mld. | | +5,26% | 31,14 mld. | | +141,36% | 27,04 mld. | | +28,26% | 21,23 mld. | | +4,40% | 13,56 mld. |
Ondernemingssoftware
|