Beurs gesloten -
Nasdaq
22:00:00 05-06-2024
|
Nabeurs
01:55:19
|
75,38
USD
|
+1,41%
|
|
75,75
|
+0,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.927
|
48.000
|
49.510
|
44.208
|
59.564
|
81.208
|
-
|
-
|
Bedrijfswaarde
1 |
8.927
|
48.000
|
-3.422
|
-9.026
|
15.909
|
30.105
|
17.530
|
-559
|
K/w-verhouding
|
64,3
x
|
35,1
x
|
18,3
x
|
15,6
x
|
13,9
x
|
16,6
x
|
14,4
x
|
12,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,41
x
|
14,5
x
|
6,96
x
|
5,81
x
|
5,95
x
|
7,24
x
|
6,44
x
|
5,83
x
|
Bedrijfswaarde/omzet
|
8,41
x
|
14,5
x
|
-0,48
x
|
-1,19
x
|
1,59
x
|
2,68
x
|
1,39
x
|
-0,04
x
|
Bedrijfswaarde/EBITDA
|
-
|
32,5
x
|
-1,06
x
|
-2,64
x
|
-
|
5,12
x
|
2,58
x
|
-0,07
x
|
Bedrijfswaarde/FCF
|
-
|
2.351.531
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3,96
x
|
15,1
x
|
2,45
x
|
2,13
x
|
2,39
x
|
2,77
x
|
2,35
x
|
1,94
x
|
Aantal aandelen (in duizenden)
|
111.043
|
135.328
|
146.672
|
139.257
|
139.631
|
137.923
|
-
|
-
|
Referentieprijs
2 |
80,39
|
354,7
|
337,6
|
317,5
|
426,6
|
588,8
|
588,8
|
588,8
|
Datum van publicatie
|
18-03-20
|
16-03-21
|
11-03-22
|
28-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.062
|
3.311
|
7.115
|
7.614
|
10.008
|
11.221
|
12.609
|
13.925
|
EBITDA
1 |
-
|
1.478
|
3.222
|
3.413
|
-
|
5.875
|
6.784
|
7.729
|
Bedrijfsresultaat (EBIT)
1 |
178,5
|
1.451
|
3.183
|
3.569
|
5.007
|
5.645
|
6.714
|
7.735
|
Operationele Marge
|
16,81%
|
43,81%
|
44,73%
|
46,87%
|
50,03%
|
50,31%
|
53,25%
|
55,55%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.451
|
3.185
|
3.359
|
5.041
|
5.698
|
6.451
|
7.107
|
Nettowinst (verlies)
1 |
-
|
1.326
|
2.810
|
2.927
|
4.281
|
4.870
|
5.578
|
6.364
|
Nettomarge
|
-
|
40,04%
|
39,5%
|
38,44%
|
42,78%
|
43,4%
|
44,24%
|
45,71%
|
WPA
2 |
1,250
|
10,10
|
18,43
|
20,34
|
30,59
|
35,38
|
40,82
|
46,56
|
Free Cash Flow
|
-
|
20.412
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
616,53%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
1.381,2%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
1.539,93%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18-03-20
|
16-03-21
|
11-03-22
|
28-03-23
|
14-03-24
|
-
|
-
|
-
|
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 |
1.731
|
1.603
|
1.641
|
1.747
|
1.946
|
2.281
|
2.500
|
2.485
|
2.650
|
2.373
|
2.592
|
2.801
|
2.456
|
2.378
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
664,7
|
817,2
|
966,3
|
1.121
|
1.405
|
1.259
|
-
|
1.024
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
40,51%
|
46,79%
|
49,67%
|
49,14%
|
56,2%
|
50,65%
|
-
|
43,14%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
710
|
572,6
|
644,4
|
721,7
|
862,9
|
1.130
|
1.397
|
1.333
|
1.303
|
1.007
|
1.224
|
1.511
|
1.807
|
1.963
|
1.895
|
Nettowinst (verlies)
1 |
615,2
|
498,8
|
571,8
|
641,7
|
754,6
|
958,8
|
1.192
|
1.120
|
1.091
|
878,2
|
1.038
|
1.282
|
1.533
|
1.666
|
1.604
|
Nettomarge
|
35,54%
|
31,12%
|
34,85%
|
36,74%
|
38,79%
|
42,04%
|
47,68%
|
45,06%
|
41,18%
|
37%
|
40,04%
|
45,77%
|
62,41%
|
70,04%
|
-
|
WPA
2 |
3,940
|
3,220
|
3,850
|
4,460
|
5,300
|
6,800
|
8,440
|
7,990
|
7,860
|
6,310
|
7,460
|
8,050
|
8,820
|
9,351
|
11,51
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-11-21
|
11-03-22
|
06-06-22
|
30-08-22
|
21-11-22
|
28-03-23
|
24-05-23
|
24-08-23
|
23-11-23
|
14-03-24
|
28-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
52.932
|
53.234
|
43.655
|
51.103
|
63.679
|
81.767
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
20.412
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
24,4%
|
19,9%
|
14%
|
18,8%
|
18,4%
|
17,9%
|
17,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
2,86%
|
3,37%
|
2,99%
|
4,47%
|
4,86%
|
4,56%
|
4,44%
|
Totale activa
1 |
-
|
46.363
|
83.499
|
98.022
|
95.819
|
100.196
|
122.337
|
143.340
|
Nettoactief per aandeel
2 |
20,30
|
23,50
|
138,0
|
149,0
|
178,0
|
213,0
|
251,0
|
304,0
|
Cashflow per aandeel
2 |
-
|
-
|
39,40
|
24,20
|
-45,30
|
83,80
|
319,0
|
-
|
Capex
1 |
-
|
44,6
|
70,5
|
90,5
|
77,8
|
91,5
|
90,5
|
130
|
Capex/omzet
|
-
|
1,35%
|
0,99%
|
1,19%
|
0,78%
|
0,82%
|
0,72%
|
0,93%
|
Datum van publicatie
|
18-03-20
|
16-03-21
|
11-03-22
|
28-03-23
|
14-03-24
|
-
|
-
|
-
|
Laatste slotkoers
588,8
HKD Gemiddelde koersdoel
644,9
HKD Spread / Gemiddelde doel +9,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,98% | 10,4 mld. | | -8,12% | 161 mld. | | +26,45% | 42,25 mld. | | +7,03% | 41,77 mld. | | +69,31% | 18,96 mld. | | -36,91% | 9,58 mld. | | -28,02% | 8,38 mld. | | +62,76% | 7,01 mld. | | -26,68% | 4,08 mld. | | +15,20% | 3,72 mld. |
financiele technologieen (fintech) (NEC)
|