Beurs gesloten -
Nyse
22:00:02 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
738,5
USD
|
-2,59%
|
|
-2,57%
|
+4,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
53.234
|
107.361
|
129.170
|
78.281
|
144.516
|
155.710
|
-
|
-
|
Bedrijfswaarde
1 |
52.238
|
105.982
|
126.040
|
75.487
|
141.127
|
150.489
|
146.446
|
142.518
|
K/w-verhouding
|
88,8
x
|
933
x
|
574
x
|
243
x
|
83,9
x
|
121
x
|
95,1
x
|
74,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
15,4
x
|
23,8
x
|
21,9
x
|
10,8
x
|
16,1
x
|
14,3
x
|
11,8
x
|
9,79
x
|
Bedrijfswaarde/omzet
|
15,1
x
|
23,4
x
|
21,4
x
|
10,4
x
|
15,7
x
|
13,8
x
|
11,1
x
|
8,97
x
|
Bedrijfswaarde/EBITDA
|
52,7
x
|
72,7
x
|
64,5
x
|
32,9
x
|
46,3
x
|
39,9
x
|
31,2
x
|
24,4
x
|
Bedrijfswaarde/FCF
|
53,8
x
|
73,1
x
|
67,5
x
|
34,6
x
|
51,7
x
|
44,1
x
|
35,2
x
|
27,4
x
|
FCF Yield
|
1,86%
|
1,37%
|
1,48%
|
2,89%
|
1,93%
|
2,27%
|
2,84%
|
3,65%
|
Price to Book
|
24,7
x
|
37,5
x
|
34,8
x
|
15,7
x
|
19,1
x
|
15,5
x
|
11,7
x
|
9,1
x
|
Aantal aandelen (in duizenden)
|
188.559
|
195.050
|
198.995
|
201.614
|
204.555
|
205.382
|
-
|
-
|
Referentieprijs
2 |
282,3
|
550,4
|
649,1
|
388,3
|
706,5
|
738,5
|
738,5
|
738,5
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.460
|
4.519
|
5.896
|
7.245
|
8.971
|
10.905
|
13.153
|
15.897
|
EBITDA
1 |
991,6
|
1.458
|
1.954
|
2.293
|
3.051
|
3.775
|
4.700
|
5.849
|
Bedrijfsresultaat (EBIT)
1 |
739,5
|
1.121
|
1.482
|
1.860
|
2.489
|
3.172
|
3.955
|
4.989
|
Operationele Marge
|
21,37%
|
24,81%
|
25,14%
|
25,67%
|
27,74%
|
29,09%
|
30,07%
|
31,38%
|
Resultaat voor belastingen (EBT)
1 |
67,18
|
149,2
|
249
|
399
|
1.008
|
1.572
|
2.043
|
2.749
|
Nettowinst (verlies)
1 |
626,7
|
118,5
|
230
|
325
|
1.731
|
1.298
|
1.693
|
2.230
|
Nettomarge
|
18,11%
|
2,62%
|
3,9%
|
4,49%
|
19,3%
|
11,9%
|
12,87%
|
14,03%
|
WPA
2 |
3,180
|
0,5900
|
1,130
|
1,600
|
8,420
|
6,119
|
7,762
|
9,967
|
Free Cash Flow
1 |
971,1
|
1.449
|
1.867
|
2.180
|
2.728
|
3.413
|
4.164
|
5.199
|
FCF-marge
|
28,06%
|
32,07%
|
31,67%
|
30,09%
|
30,41%
|
31,3%
|
31,66%
|
32,7%
|
Kasstroomconversie (ebitda)
|
97,93%
|
99,43%
|
95,55%
|
95,07%
|
89,41%
|
90,4%
|
88,59%
|
88,88%
|
Kasstroomconversie (nettowinst)
|
154,95%
|
1.222,95%
|
811,74%
|
670,77%
|
157,6%
|
263,01%
|
246%
|
233,15%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
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 |
1.614
|
1.722
|
1.752
|
1.831
|
1.940
|
2.096
|
2.150
|
2.288
|
2.437
|
2.603
|
2.610
|
2.755
|
2.935
|
3.118
|
3.144
|
EBITDA
1 |
493
|
538
|
504
|
589
|
662
|
678
|
680
|
822
|
871
|
921
|
806,4
|
987,5
|
1.068
|
1.108
|
1.052
|
Bedrijfsresultaat (EBIT)
1 |
367
|
437
|
399
|
480
|
544
|
552
|
544
|
676
|
717
|
791
|
657
|
820,9
|
903
|
944,3
|
857,7
|
Operationele Marge
|
22,74%
|
25,38%
|
22,77%
|
26,22%
|
28,04%
|
26,34%
|
25,3%
|
29,55%
|
29,42%
|
30,39%
|
25,17%
|
29,79%
|
30,76%
|
30,29%
|
27,28%
|
Resultaat voor belastingen (EBT)
1 |
32
|
85
|
29
|
102
|
183
|
188
|
174
|
299
|
347
|
425
|
276,3
|
415,1
|
491,3
|
536,2
|
432,3
|
Nettowinst (verlies)
1 |
26
|
75
|
20
|
80
|
150
|
150
|
1.044
|
242
|
295
|
347
|
220
|
344,7
|
405,1
|
414,6
|
341,7
|
Nettomarge
|
1,61%
|
4,36%
|
1,14%
|
4,37%
|
7,73%
|
7,16%
|
48,56%
|
10,58%
|
12,11%
|
13,33%
|
8,43%
|
12,51%
|
13,8%
|
13,3%
|
10,87%
|
WPA
2 |
0,1300
|
0,3700
|
0,1000
|
0,3900
|
0,7400
|
0,7300
|
5,080
|
1,170
|
1,430
|
1,670
|
1,009
|
1,591
|
1,862
|
1,984
|
1,585
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-01-22
|
27-04-22
|
27-07-22
|
26-10-22
|
25-01-23
|
26-04-23
|
26-07-23
|
25-10-23
|
24-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
996
|
1.380
|
3.130
|
2.794
|
3.389
|
5.221
|
9.264
|
13.192
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
971
|
1.449
|
1.867
|
2.180
|
2.728
|
3.413
|
4.164
|
5.199
|
ROE (netto-inkomsten/eigen vermogen)
|
39,9%
|
37,3%
|
36,8%
|
35,4%
|
35%
|
31,9%
|
28,8%
|
27,2%
|
ROA (netto-inkomsten/totale activa)
|
13,1%
|
12,6%
|
12,3%
|
12,8%
|
14,4%
|
9,9%
|
9,23%
|
7,95%
|
Totale activa
1 |
4.801
|
943,5
|
1.868
|
2.538
|
11.990
|
13.107
|
18.331
|
28.048
|
Nettoactief per aandeel
2 |
11,40
|
14,70
|
18,70
|
24,70
|
37,00
|
47,50
|
63,30
|
81,20
|
Cashflow per aandeel
2 |
6,270
|
8,820
|
10,80
|
13,30
|
16,50
|
19,20
|
23,00
|
25,70
|
Capex
1 |
265
|
419
|
392
|
550
|
694
|
767
|
887
|
1.035
|
Capex/omzet
|
7,65%
|
9,28%
|
6,65%
|
7,59%
|
7,74%
|
7,04%
|
6,75%
|
6,51%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Laatste slotkoers
738,5
USD Gemiddelde koersdoel
859,1
USD Spread / Gemiddelde doel +16,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,53% | 156 mld. | | +16,58% | 341 mld. | | +29,09% | 228 mld. | | +16,22% | 57,57 mld. | | +18,95% | 33,44 mld. | | +1,66% | 30,32 mld. | | +166,75% | 27,39 mld. | | +30,91% | 21,92 mld. | | +39,43% | 14,09 mld. | | +6,77% | 13,89 mld. |
Ondernemingssoftware
|