Beurs gesloten -
Nyse
22:00:02 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
63,8
USD
|
-0,25%
|
|
+2,11%
|
+15,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.335
|
4.229
|
6.638
|
7.186
|
7.481
|
8.567
|
-
|
-
|
Bedrijfswaarde
1 |
4.824
|
5.377
|
8.120
|
8.173
|
9.009
|
10.012
|
9.921
|
9.581
|
K/w-verhouding
|
21,7
x
|
-58,2
x
|
394
x
|
41,6
x
|
-28,3
x
|
21
x
|
16,9
x
|
13,1
x
|
Dividendrendement
|
1,05%
|
1,35%
|
0,93%
|
0,92%
|
-
|
0,91%
|
0,94%
|
1,07%
|
Marktkapitalisatie/omzet
|
0,77
x
|
0,73
x
|
0,9
x
|
1,09
x
|
1,08
x
|
1,13
x
|
1
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
0,86
x
|
0,93
x
|
1,11
x
|
1,25
x
|
1,3
x
|
1,32
x
|
1,16
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
11,2
x
|
13
x
|
12,2
x
|
12,1
x
|
12
x
|
10,7
x
|
9,18
x
|
Bedrijfswaarde/FCF
|
20,4
x
|
15,5
x
|
32,7
x
|
25,1
x
|
35,9
x
|
26
x
|
20
x
|
16,8
x
|
FCF Yield
|
4,89%
|
6,45%
|
3,05%
|
3,98%
|
2,79%
|
3,84%
|
5%
|
5,95%
|
Price to Book
|
2,35
x
|
2,64
x
|
3,92
x
|
5,04
x
|
5,41
x
|
5,45
x
|
4,65
x
|
3,79
x
|
Aantal aandelen (in duizenden)
|
141.714
|
142.527
|
140.285
|
137.196
|
135.004
|
134.276
|
-
|
-
|
Referentieprijs
2 |
30,59
|
29,67
|
47,32
|
52,38
|
55,41
|
63,80
|
63,80
|
63,80
|
Datum van publicatie
|
20-02-20
|
22-02-21
|
22-02-22
|
16-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.639
|
5.767
|
7.339
|
6.564
|
6.956
|
7.573
|
8.557
|
9.670
|
EBITDA
1 |
471
|
478
|
625
|
668
|
747
|
836,6
|
927,5
|
1.044
|
Bedrijfsresultaat (EBIT)
1 |
362
|
57
|
231
|
343
|
448
|
674,1
|
770
|
928
|
Operationele Marge
|
6,42%
|
0,99%
|
3,15%
|
5,23%
|
6,44%
|
8,9%
|
9%
|
9,6%
|
Resultaat voor belastingen (EBT)
1 |
268
|
-25
|
134
|
284
|
-166
|
552,8
|
652,6
|
-
|
Nettowinst (verlies)
1 |
202
|
-72
|
18
|
190
|
-265
|
411,3
|
503,7
|
638,3
|
Nettomarge
|
3,58%
|
-1,25%
|
0,25%
|
2,89%
|
-3,81%
|
5,43%
|
5,89%
|
6,6%
|
WPA
2 |
1,410
|
-0,5100
|
0,1200
|
1,260
|
-1,960
|
3,038
|
3,774
|
4,887
|
Free Cash Flow
1 |
236
|
347
|
248
|
325
|
251
|
384,7
|
495,7
|
570,3
|
FCF-marge
|
4,19%
|
6,02%
|
3,38%
|
4,95%
|
3,61%
|
5,08%
|
5,79%
|
5,9%
|
Kasstroomconversie (ebitda)
|
50,11%
|
72,59%
|
39,68%
|
48,65%
|
33,6%
|
45,99%
|
53,45%
|
54,66%
|
Kasstroomconversie (nettowinst)
|
116,83%
|
-
|
1.377,78%
|
171,05%
|
-
|
93,54%
|
98,41%
|
89,35%
|
Dividend per aandeel
2 |
0,3200
|
0,4000
|
0,4400
|
0,4800
|
-
|
0,5830
|
0,6000
|
0,6833
|
Datum van publicatie
|
20-02-20
|
22-02-21
|
22-02-22
|
16-02-23
|
20-02-24
|
-
|
-
|
-
|
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 |
2.499
|
1.714
|
1.616
|
1.626
|
1.608
|
1.703
|
1.753
|
1.770
|
1.730
|
1.818
|
1.876
|
1.939
|
1.936
|
2.013
|
2.181
|
EBITDA
1 |
172
|
154
|
186
|
171
|
157
|
182
|
191
|
186
|
188
|
207
|
204,4
|
214,4
|
212
|
215,7
|
233
|
Bedrijfsresultaat (EBIT)
1 |
129
|
-31
|
127
|
125
|
122
|
144
|
154
|
147
|
147
|
166
|
165,3
|
176,3
|
171,7
|
168
|
190
|
Operationele Marge
|
5,16%
|
-1,81%
|
7,86%
|
7,69%
|
7,59%
|
8,46%
|
8,78%
|
8,31%
|
8,5%
|
9,13%
|
8,81%
|
9,09%
|
8,87%
|
8,35%
|
8,71%
|
Resultaat voor belastingen (EBT)
1 |
102
|
-51
|
127
|
100
|
108
|
116
|
-334
|
5
|
47
|
129
|
130,5
|
146,5
|
148,5
|
-
|
-
|
Nettowinst (verlies)
1 |
68
|
-71
|
94
|
74
|
93
|
86
|
-351
|
-21
|
21
|
93
|
100,2
|
110
|
105,2
|
111,9
|
132,3
|
Nettomarge
|
2,72%
|
-4,14%
|
5,82%
|
4,55%
|
5,78%
|
5,05%
|
-20,02%
|
-1,19%
|
1,21%
|
5,12%
|
5,34%
|
5,67%
|
5,43%
|
5,56%
|
6,06%
|
WPA
2 |
0,4600
|
-0,5100
|
0,6100
|
0,4900
|
0,6200
|
0,5600
|
-2,600
|
-0,1600
|
0,1500
|
0,6900
|
0,7394
|
0,8126
|
0,7779
|
0,8429
|
1,003
|
Dividend per aandeel
2 |
0,1100
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1350
|
0,1350
|
-
|
-
|
-
|
0,1400
|
0,1400
|
0,1400
|
0,1475
|
0,1750
|
Datum van publicatie
|
22-02-22
|
28-04-22
|
02-08-22
|
26-10-22
|
16-02-23
|
01-05-23
|
27-07-23
|
02-11-23
|
20-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
489
|
1.148
|
1.482
|
987
|
1.528
|
1.445
|
1.354
|
1.015
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,038
x
|
2,402
x
|
2,371
x
|
1,478
x
|
2,046
x
|
1,727
x
|
1,46
x
|
0,9723
x
|
Free Cash Flow
1 |
236
|
347
|
248
|
325
|
251
|
385
|
496
|
570
|
ROE (netto-inkomsten/eigen vermogen)
|
13,7%
|
14,3%
|
20,9%
|
23,4%
|
26,2%
|
28,3%
|
29,3%
|
31,3%
|
ROA (netto-inkomsten/totale activa)
|
4,65%
|
-1,3%
|
0,3%
|
3,23%
|
-4,76%
|
7,2%
|
8,5%
|
10,2%
|
Totale activa
1 |
4.345
|
5.533
|
5.960
|
5.885
|
5.565
|
5.712
|
5.926
|
6.258
|
Nettoactief per aandeel
2 |
13,00
|
11,20
|
12,10
|
10,40
|
10,20
|
11,70
|
13,70
|
16,90
|
Cashflow per aandeel
2 |
1,800
|
2,600
|
1,970
|
2,540
|
2,450
|
3,540
|
4,260
|
5,020
|
Capex
1 |
20
|
20
|
30
|
71
|
80
|
73,6
|
76,3
|
78,4
|
Capex/omzet
|
0,35%
|
0,35%
|
0,41%
|
1,08%
|
1,15%
|
0,97%
|
0,89%
|
0,81%
|
Datum van publicatie
|
20-02-20
|
22-02-21
|
22-02-22
|
16-02-23
|
20-02-24
|
-
|
-
|
-
|
Laatste slotkoers
63,8
USD Gemiddelde koersdoel
77,45
USD Spread / Gemiddelde doel +21,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,14% | 8,59 mld. | | -16,16% | 183 mld. | | +1,55% | 167 mld. | | +3,53% | 157 mld. | | +5,84% | 101 mld. | | +50,65% | 91,16 mld. | | +12,25% | 83,12 mld. | | -3,06% | 74,35 mld. | | -2,54% | 45,99 mld. | | -35,44% | 42,44 mld. |
IT Diensten & Consulting - Andere
|