Geschatte realtime
Cboe BZX
18:03:54 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
431,7
USD
|
+1,50%
|
|
+3,64%
|
+14,81%
|
Fiscaal tijdperk: Giugno |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.026.511
|
1.543.306
|
2.040.304
|
1.920.840
|
2.532.081
|
3.161.257
|
-
|
-
|
Bedrijfswaarde
1 |
964.870
|
1.470.106
|
1.968.116
|
1.865.864
|
2.468.056
|
3.130.006
|
3.071.699
|
3.011.615
|
K/w-verhouding
|
26,5
x
|
35,3
x
|
33,7
x
|
26,6
x
|
35,2
x
|
36
x
|
31,9
x
|
27,2
x
|
Dividendrendement
|
1,37%
|
1%
|
0,83%
|
0,97%
|
0,8%
|
0,69%
|
0,75%
|
0,84%
|
Marktkapitalisatie/omzet
|
8,16
x
|
10,8
x
|
12,1
x
|
9,69
x
|
11,9
x
|
12,9
x
|
11,3
x
|
9,82
x
|
Bedrijfswaarde/omzet
|
7,67
x
|
10,3
x
|
11,7
x
|
9,41
x
|
11,6
x
|
12,8
x
|
11
x
|
9,35
x
|
Bedrijfswaarde/EBITDA
|
17,7
x
|
22,4
x
|
24,1
x
|
19,1
x
|
23,8
x
|
24
x
|
20,9
x
|
17,6
x
|
Bedrijfswaarde/FCF
|
25,2
x
|
32,5
x
|
35,1
x
|
28,6
x
|
41,5
x
|
45,1
x
|
39
x
|
31,5
x
|
FCF Yield
|
3,97%
|
3,08%
|
2,85%
|
3,49%
|
2,41%
|
2,22%
|
2,56%
|
3,18%
|
Price to Book
|
10
x
|
13
x
|
14,3
x
|
11,5
x
|
12,3
x
|
11,6
x
|
8,84
x
|
7
x
|
Aantal aandelen (in duizenden)
|
7.662.818
|
7.583.440
|
7.531.575
|
7.479.033
|
7.435.488
|
7.432.306
|
-
|
-
|
Referentieprijs
2 |
134,0
|
203,5
|
270,9
|
256,8
|
340,5
|
425,3
|
425,3
|
425,3
|
Datum van publicatie
|
18-07-19
|
22-07-20
|
27-07-21
|
26-07-22
|
25-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Giugno |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
125.843
|
143.015
|
168.088
|
198.270
|
211.915
|
244.977
|
280.133
|
322.039
|
EBITDA
1 |
54.641
|
65.755
|
81.602
|
97.843
|
103.555
|
130.263
|
147.024
|
171.438
|
Bedrijfsresultaat (EBIT)
1 |
42.959
|
52.959
|
69.916
|
83.383
|
89.694
|
108.498
|
122.350
|
142.256
|
Operationele Marge
|
34,14%
|
37,03%
|
41,59%
|
42,06%
|
42,33%
|
44,29%
|
43,68%
|
44,17%
|
Resultaat voor belastingen (EBT)
1 |
43.688
|
53.036
|
71.102
|
83.716
|
89.311
|
107.083
|
120.843
|
141.052
|
Nettowinst (verlies)
1 |
39.240
|
44.281
|
61.271
|
72.738
|
72.361
|
87.935
|
99.023
|
115.457
|
Nettomarge
|
31,18%
|
30,96%
|
36,45%
|
36,69%
|
34,15%
|
35,9%
|
35,35%
|
35,85%
|
WPA
2 |
5,060
|
5,760
|
8,050
|
9,650
|
9,680
|
11,80
|
13,33
|
15,62
|
Free Cash Flow
1 |
38.260
|
45.234
|
56.118
|
65.149
|
59.475
|
69.352
|
78.715
|
95.740
|
FCF-marge
|
30,4%
|
31,63%
|
33,39%
|
32,86%
|
28,07%
|
28,31%
|
28,1%
|
29,73%
|
Kasstroomconversie (ebitda)
|
70,02%
|
68,79%
|
68,77%
|
66,59%
|
57,43%
|
53,24%
|
53,54%
|
55,85%
|
Kasstroomconversie (nettowinst)
|
97,5%
|
102,15%
|
91,59%
|
89,57%
|
82,19%
|
78,87%
|
79,49%
|
82,92%
|
Dividend per aandeel
2 |
1,840
|
2,040
|
2,240
|
2,480
|
2,720
|
2,938
|
3,206
|
3,581
|
Datum van publicatie
|
18-07-19
|
22-07-20
|
27-07-21
|
26-07-22
|
25-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
51.728
|
49.360
|
51.865
|
50.122
|
52.747
|
52.857
|
56.189
|
56.517
|
62.020
|
61.858
|
64.392
|
65.268
|
70.009
|
69.836
|
73.078
|
EBITDA
1 |
25.743
|
24.137
|
24.513
|
24.308
|
25.218
|
25.901
|
28.128
|
30.816
|
32.991
|
33.608
|
33.219
|
36.053
|
36.940
|
37.286
|
37.728
|
Bedrijfsresultaat (EBIT)
1 |
22.247
|
20.364
|
20.534
|
21.518
|
21.570
|
22.352
|
24.254
|
26.895
|
27.032
|
27.581
|
27.518
|
29.325
|
30.216
|
30.421
|
31.543
|
Operationele Marge
|
43,01%
|
41,26%
|
39,59%
|
42,93%
|
40,89%
|
42,29%
|
43,17%
|
47,59%
|
43,59%
|
44,59%
|
42,74%
|
44,93%
|
43,16%
|
43,56%
|
43,16%
|
Resultaat voor belastingen (EBT)
1 |
22.515
|
20.190
|
20.487
|
21.572
|
20.339
|
22.673
|
24.727
|
27.284
|
26.526
|
26.727
|
26.593
|
28.434
|
29.570
|
29.819
|
31.161
|
Nettowinst (verlies)
1 |
18.765
|
16.728
|
16.740
|
17.556
|
16.425
|
18.299
|
20.081
|
22.291
|
21.870
|
21.939
|
21.808
|
23.426
|
24.250
|
24.477
|
25.416
|
Nettomarge
|
36,28%
|
33,89%
|
32,28%
|
35,03%
|
31,14%
|
34,62%
|
35,74%
|
39,44%
|
35,26%
|
35,47%
|
33,87%
|
35,89%
|
34,64%
|
35,05%
|
34,78%
|
WPA
2 |
2,480
|
2,220
|
2,230
|
2,350
|
2,200
|
2,450
|
2,690
|
2,990
|
2,930
|
2,940
|
2,924
|
3,144
|
3,268
|
3,293
|
3,412
|
Dividend per aandeel
2 |
0,6200
|
0,6200
|
0,6200
|
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,7500
|
0,7500
|
0,7500
|
0,7475
|
0,8237
|
0,8237
|
0,8234
|
0,8196
|
Datum van publicatie
|
25-01-22
|
26-04-22
|
26-07-22
|
25-10-22
|
24-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
30-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
61.641
|
73.200
|
72.188
|
54.976
|
64.025
|
31.251
|
89.558
|
149.642
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
38.260
|
45.234
|
56.118
|
65.149
|
59.475
|
69.352
|
78.715
|
95.740
|
ROE (netto-inkomsten/eigen vermogen)
|
42,4%
|
40,1%
|
47,1%
|
47,2%
|
38,8%
|
35,7%
|
31,7%
|
30%
|
ROA (netto-inkomsten/totale activa)
|
14,4%
|
15,1%
|
19,3%
|
20,8%
|
35,1%
|
18,7%
|
17,9%
|
18,8%
|
Totale activa
1 |
272.703
|
293.934
|
317.545
|
349.309
|
206.038
|
469.157
|
554.452
|
614.182
|
Nettoactief per aandeel
2 |
13,40
|
15,60
|
18,90
|
22,30
|
27,70
|
36,80
|
48,10
|
60,80
|
Cashflow per aandeel
2 |
6,730
|
7,900
|
10,10
|
11,80
|
11,70
|
15,70
|
19,00
|
25,00
|
Capex
1 |
13.925
|
15.441
|
20.622
|
23.886
|
28.107
|
44.336
|
51.561
|
55.422
|
Capex/omzet
|
11,07%
|
10,8%
|
12,27%
|
12,05%
|
13,26%
|
18,1%
|
18,41%
|
17,21%
|
Datum van publicatie
|
18-07-19
|
22-07-20
|
27-07-21
|
26-07-22
|
25-07-23
|
-
|
-
|
-
|
Laatste slotkoers
425,3
USD Gemiddelde koersdoel
481,5
USD Spread / Gemiddelde doel +13,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,81% | 3.161 mld. | | +10,59% | 87,62 mld. | | +6,78% | 79,59 mld. | | -12,92% | 54,14 mld. | | +23,62% | 48,15 mld. | | +32,57% | 47,69 mld. | | -24,74% | 46,81 mld. | | +80,54% | 42 mld. | | -5,59% | 25,77 mld. | | +22,09% | 22,65 mld. |
Software - Andere
|