Beurs gesloten -
Nasdaq
22:00:00 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
96,81
USD
|
+1,62%
|
|
+3,93%
|
+13,40%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.045
|
12.423
|
20.125
|
15.348
|
12.812
|
20.006
|
-
|
-
|
Bedrijfswaarde
1 |
15.078
|
14.876
|
24.055
|
20.379
|
17.477
|
24.516
|
24.404
|
24.062
|
K/w-verhouding
|
6,67
x
|
12,8
x
|
16,4
x
|
9,71
x
|
-24,2
x
|
-283
x
|
20,5
x
|
13,4
x
|
Dividendrendement
|
5,35%
|
5,33%
|
3%
|
3,88%
|
4,53%
|
2,93%
|
2,95%
|
3%
|
Marktkapitalisatie/omzet
|
1,26
x
|
1,18
x
|
1,88
x
|
1,32
x
|
1,74
x
|
3,07
x
|
2,25
x
|
1,99
x
|
Bedrijfswaarde/omzet
|
1,45
x
|
1,42
x
|
2,25
x
|
1,75
x
|
2,37
x
|
3,76
x
|
2,74
x
|
2,4
x
|
Bedrijfswaarde/EBITDA
|
7,26
x
|
7,72
x
|
11,8
x
|
7,86
x
|
18,9
x
|
29,6
x
|
12,9
x
|
11,5
x
|
Bedrijfswaarde/FCF
|
13
x
|
13,2
x
|
21,3
x
|
15,7
x
|
27,9
x
|
54,7
x
|
24,2
x
|
17,3
x
|
FCF Yield
|
7,69%
|
7,59%
|
4,69%
|
6,38%
|
3,58%
|
1,83%
|
4,13%
|
5,78%
|
Price to Book
|
6,21
x
|
7,18
x
|
31,6
x
|
138
x
|
-10,7
x
|
-11,6
x
|
-16,3
x
|
-18,4
x
|
Aantal aandelen (in duizenden)
|
276.843
|
256.625
|
228.873
|
214.844
|
207.082
|
209.989
|
-
|
-
|
Referentieprijs
2 |
47,12
|
48,41
|
87,93
|
71,44
|
61,87
|
95,27
|
95,27
|
95,27
|
Datum van publicatie
|
02-08-19
|
28-07-20
|
21-07-21
|
21-07-22
|
26-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.391
|
10.509
|
10.681
|
11.661
|
7.384
|
6.527
|
8.896
|
10.046
|
EBITDA
1 |
2.077
|
1.927
|
2.042
|
2.593
|
926
|
829,2
|
1.897
|
2.085
|
Bedrijfsresultaat (EBIT)
1 |
1.536
|
1.548
|
1.645
|
2.142
|
413
|
608,6
|
1.632
|
2.020
|
Operationele Marge
|
14,78%
|
14,73%
|
15,4%
|
18,37%
|
5,59%
|
9,32%
|
18,34%
|
20,1%
|
Resultaat voor belastingen (EBT)
1 |
1.372
|
1.032
|
1.348
|
1.679
|
-496
|
54,28
|
1.044
|
1.680
|
Nettowinst (verlies)
1 |
2.012
|
1.004
|
1.314
|
1.649
|
-529
|
-68,25
|
987,3
|
1.497
|
Nettomarge
|
19,36%
|
9,55%
|
12,3%
|
14,14%
|
-7,16%
|
-1,05%
|
11,1%
|
14,9%
|
WPA
2 |
7,060
|
3,790
|
5,360
|
7,360
|
-2,560
|
-0,3368
|
4,655
|
7,122
|
Free Cash Flow
1 |
1.159
|
1.129
|
1.128
|
1.300
|
626
|
448,6
|
1.008
|
1.390
|
FCF-marge
|
11,15%
|
10,74%
|
10,56%
|
11,15%
|
8,48%
|
6,87%
|
11,32%
|
13,84%
|
Kasstroomconversie (ebitda)
|
55,8%
|
58,59%
|
55,24%
|
50,13%
|
67,6%
|
54,1%
|
53,12%
|
66,68%
|
Kasstroomconversie (nettowinst)
|
57,6%
|
112,45%
|
85,84%
|
78,84%
|
-
|
-
|
102,05%
|
92,86%
|
Dividend per aandeel
2 |
2,520
|
2,580
|
2,640
|
2,770
|
2,800
|
2,794
|
2,813
|
2,860
|
Datum van publicatie
|
02-08-19
|
28-07-20
|
21-07-21
|
21-07-22
|
26-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2020 S1
|
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 |
5.274
|
3.116
|
2.802
|
2.628
|
2.035
|
1.887
|
1.860
|
1.602
|
1.454
|
1.555
|
1.655
|
1.863
|
2.062
|
2.231
|
2.260
|
2.354
|
EBITDA
1 |
-
|
729
|
584
|
549
|
319
|
257
|
221
|
159
|
116
|
189
|
246
|
337
|
436,2
|
491,7
|
498,5
|
522,9
|
Bedrijfsresultaat (EBIT)
1 |
674
|
621
|
472
|
422
|
184
|
109
|
65
|
55
|
40
|
127
|
183
|
259
|
338,5
|
404,2
|
410,2
|
458,6
|
Operationele Marge
|
12,78%
|
19,93%
|
16,85%
|
16,06%
|
9,04%
|
5,78%
|
3,49%
|
3,43%
|
2,75%
|
8,17%
|
11,06%
|
13,9%
|
16,42%
|
18,12%
|
18,15%
|
19,48%
|
Resultaat voor belastingen (EBT)
1 |
-
|
514
|
351
|
281
|
27
|
-38
|
-400
|
-85
|
-147
|
-4
|
58
|
157,1
|
205,5
|
275
|
307
|
337,6
|
Nettowinst (verlies)
1 |
-
|
501
|
346
|
276
|
29
|
-33
|
-433
|
-92
|
-184
|
-19
|
25
|
115,7
|
188,5
|
250,5
|
267,9
|
312,6
|
Nettomarge
|
-
|
16,08%
|
12,35%
|
10,5%
|
1,43%
|
-1,75%
|
-23,28%
|
-5,74%
|
-12,65%
|
-1,22%
|
1,51%
|
6,21%
|
9,14%
|
11,23%
|
11,85%
|
13,28%
|
WPA
2 |
-
|
2,230
|
1,560
|
1,270
|
0,1400
|
-0,1600
|
-2,090
|
-0,4400
|
-0,8800
|
-0,0900
|
0,1200
|
0,5350
|
0,8840
|
1,173
|
1,254
|
1,469
|
Dividend per aandeel
2 |
-
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7053
|
0,7107
|
0,7119
|
0,7157
|
Datum van publicatie
|
04-02-20
|
26-01-22
|
27-04-22
|
21-07-22
|
26-10-22
|
25-01-23
|
20-04-23
|
26-07-23
|
26-10-23
|
24-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.033
|
2.453
|
3.930
|
5.031
|
4.665
|
4.511
|
4.398
|
4.057
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9788
x
|
1,273
x
|
1,925
x
|
1,94
x
|
5,038
x
|
5,44
x
|
2,319
x
|
1,946
x
|
Free Cash Flow
1 |
1.159
|
1.129
|
1.128
|
1.300
|
626
|
449
|
1.008
|
1.390
|
ROE (netto-inkomsten/eigen vermogen)
|
71,9%
|
66,4%
|
114%
|
446%
|
-
|
0,2%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
22%
|
11,3%
|
14,9%
|
18,7%
|
-6,41%
|
13,8%
|
13,2%
|
16,4%
|
Totale activa
1 |
9.147
|
8.908
|
8.802
|
8.810
|
8.250
|
-494,6
|
7.460
|
9.145
|
Nettoactief per aandeel
2 |
7,590
|
6,740
|
2,780
|
0,5200
|
-5,790
|
-8,220
|
-5,830
|
-5,190
|
Cashflow per aandeel
2 |
6,180
|
6,470
|
6,640
|
7,400
|
4,550
|
2,390
|
6,380
|
6,730
|
Capex
1 |
602
|
585
|
498
|
381
|
316
|
279
|
340
|
407
|
Capex/omzet
|
5,79%
|
5,57%
|
4,66%
|
3,27%
|
4,28%
|
4,28%
|
3,82%
|
4,05%
|
Datum van publicatie
|
02-08-19
|
28-07-20
|
21-07-21
|
21-07-22
|
26-07-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
95,27
USD Gemiddelde koersdoel
95,77
USD Spread / Gemiddelde doel +0,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,60% | 20,01 mld. | | +95,45% | 106 mld. | | +3,66% | 30,52 mld. | | +5,18% | 23,21 mld. | | +3,31% | 13,93 mld. | | +5,41% | 11,9 mld. | | +17,38% | 10,79 mld. | | +13,59% | 9,98 mld. | | +11,98% | 8,96 mld. | | +18,56% | 8,56 mld. |
Computerhardware - Andere
|