Beurs gesloten -
Nasdaq
22:00:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,78
USD
|
+0,91%
|
|
+1,77%
|
+3,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.260
|
24.111
|
58.762
|
38.195
|
44.946
|
46.432
|
-
|
-
|
Bedrijfswaarde
1 |
16.050
|
22.274
|
57.199
|
36.928
|
43.498
|
43.348
|
41.736
|
39.813
|
K/w-verhouding
|
57,1
x
|
51
x
|
99
x
|
46,1
x
|
40,1
x
|
40
x
|
36,3
x
|
30,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,47
x
|
9,29
x
|
17,6
x
|
8,65
x
|
8,47
x
|
8
x
|
7,08
x
|
6,19
x
|
Bedrijfswaarde/omzet
|
7,44
x
|
8,59
x
|
17,1
x
|
8,36
x
|
8,2
x
|
7,47
x
|
6,36
x
|
5,31
x
|
Bedrijfswaarde/EBITDA
|
27,2
x
|
29
x
|
59,6
x
|
28,1
x
|
26,8
x
|
25,2
x
|
21,2
x
|
17,1
x
|
Bedrijfswaarde/FCF
|
22,4
x
|
24,5
x
|
47,5
x
|
25,5
x
|
25,1
x
|
24,7
x
|
20,6
x
|
17
x
|
FCF Yield
|
4,46%
|
4,08%
|
2,1%
|
3,92%
|
3,98%
|
4,04%
|
4,85%
|
5,89%
|
Price to Book
|
14,1
x
|
29,1
x
|
76,8
x
|
-137
x
|
-98,4
x
|
51,6
x
|
22,2
x
|
14,5
x
|
Aantal aandelen (in duizenden)
|
855.169
|
811.660
|
817.499
|
781.236
|
767.910
|
763.938
|
-
|
-
|
Referentieprijs
2 |
21,35
|
29,71
|
71,88
|
48,89
|
58,53
|
60,78
|
60,78
|
60,78
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.156
|
2.594
|
3.342
|
4.417
|
5.305
|
5.800
|
6.563
|
7.498
|
EBITDA
1 |
590,8
|
766,8
|
959,9
|
1.312
|
1.620
|
1.722
|
1.968
|
2.324
|
Bedrijfsresultaat (EBIT)
1 |
529,2
|
698
|
875,5
|
1.208
|
1.507
|
1.591
|
1.807
|
2.117
|
Operationele Marge
|
24,54%
|
26,9%
|
26,2%
|
27,35%
|
28,41%
|
27,42%
|
27,54%
|
28,23%
|
Resultaat voor belastingen (EBT)
1 |
379,2
|
541,7
|
628,4
|
955,5
|
1.334
|
1.414
|
1.607
|
2.119
|
Nettowinst (verlies)
1 |
326,5
|
488,5
|
606,8
|
857,3
|
1.148
|
1.190
|
1.343
|
1.525
|
Nettomarge
|
15,14%
|
18,83%
|
18,16%
|
19,41%
|
21,64%
|
20,52%
|
20,47%
|
20,33%
|
WPA
2 |
0,3740
|
0,5820
|
0,7260
|
1,060
|
1,460
|
1,518
|
1,676
|
2,000
|
Free Cash Flow
1 |
715,8
|
907,8
|
1.204
|
1.449
|
1.731
|
1.753
|
2.025
|
2.347
|
FCF-marge
|
33,2%
|
34,99%
|
36,02%
|
32,81%
|
32,64%
|
30,22%
|
30,86%
|
31,3%
|
Kasstroomconversie (ebitda)
|
121,16%
|
118,39%
|
125,41%
|
110,44%
|
106,85%
|
101,77%
|
102,91%
|
100,96%
|
Kasstroomconversie (nettowinst)
|
219,23%
|
185,83%
|
198,38%
|
169,07%
|
150,85%
|
147,27%
|
150,78%
|
153,93%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
963,6
|
954,8
|
1.030
|
1.150
|
1.283
|
1.262
|
1.293
|
1.335
|
1.415
|
1.353
|
1.405
|
1.471
|
1.572
|
1.526
|
1.585
|
EBITDA
1 |
300
|
235,7
|
280,5
|
351,3
|
444,9
|
361,5
|
375,5
|
399,7
|
483,7
|
414,7
|
404,8
|
426,1
|
479
|
463,4
|
466,5
|
Bedrijfsresultaat (EBIT)
1 |
274,7
|
210,2
|
255,4
|
324,9
|
417,6
|
334
|
348,1
|
371,4
|
453,5
|
386,1
|
370,2
|
391,8
|
447,6
|
413,5
|
421,9
|
Operationele Marge
|
28,51%
|
22,02%
|
24,79%
|
28,26%
|
32,55%
|
26,46%
|
26,93%
|
27,83%
|
32,05%
|
28,53%
|
26,35%
|
26,64%
|
28,48%
|
27,1%
|
26,61%
|
Resultaat voor belastingen (EBT)
1 |
207,3
|
138,7
|
183,9
|
264,7
|
368,2
|
291,1
|
299,2
|
327,8
|
415,6
|
345,4
|
319,4
|
345,2
|
405,2
|
360,6
|
373,5
|
Nettowinst (verlies)
1 |
199
|
138,4
|
173,5
|
231,6
|
313,8
|
247,7
|
266,3
|
322,9
|
310,9
|
299,3
|
264,9
|
294
|
331,8
|
306,8
|
308,4
|
Nettomarge
|
20,65%
|
14,5%
|
16,84%
|
20,15%
|
24,46%
|
19,62%
|
20,6%
|
24,19%
|
21,97%
|
22,12%
|
18,85%
|
19,99%
|
21,11%
|
20,1%
|
19,45%
|
WPA
2 |
0,2380
|
0,1680
|
0,2100
|
0,2900
|
0,4000
|
0,3100
|
0,3300
|
0,4100
|
0,4000
|
0,3900
|
0,3395
|
0,3647
|
0,4198
|
0,3718
|
0,3778
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
07-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
06-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.210
|
1.837
|
1.563
|
1.267
|
1.448
|
3.084
|
4.697
|
6.619
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
716
|
908
|
1.204
|
1.449
|
1.731
|
1.753
|
2.025
|
2.347
|
ROE (netto-inkomsten/eigen vermogen)
|
37%
|
44,4%
|
81,3%
|
-
|
-
|
609%
|
105%
|
78,2%
|
ROA (netto-inkomsten/totale activa)
|
15,2%
|
12,3%
|
12,2%
|
15,8%
|
19,1%
|
15,8%
|
14,7%
|
13,4%
|
Totale activa
1 |
2.147
|
3.962
|
4.982
|
5.426
|
6.021
|
7.531
|
9.114
|
11.359
|
Nettoactief per aandeel
2 |
1,510
|
1,020
|
0,9400
|
-0,3600
|
-0,6000
|
1,180
|
2,740
|
4,180
|
Cashflow per aandeel
2 |
0,9200
|
1,290
|
1,790
|
2,150
|
2,460
|
2,680
|
2,770
|
3,380
|
Capex
1 |
92,2
|
126
|
296
|
281
|
204
|
373
|
296
|
335
|
Capex/omzet
|
4,28%
|
4,85%
|
8,85%
|
6,37%
|
3,85%
|
6,43%
|
4,51%
|
4,47%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
60,78
USD Gemiddelde koersdoel
71,84
USD Spread / Gemiddelde doel +18,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,84% | 46,43 mld. | | +7,61% | 103 mld. | | +2,42% | 17,67 mld. | | +6,88% | 15,27 mld. | | +15,19% | 10,89 mld. | | +58,17% | 4,74 mld. | | -27,68% | 3,01 mld. | | -31,28% | 1,39 mld. | | -17,19% | 1,07 mld. | | +3,60% | 722 mln. |
beveiligings software
|