Beurs gesloten -
Euronext Amsterdam
17:35:27 21-05-2024
|
Nabeurs
21:31:30
|
147,2
EUR
|
+0,03%
|
|
147,3
|
+0,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.333
|
18.124
|
26.801
|
24.328
|
30.960
|
35.051
|
-
|
-
|
Bedrijfswaarde
1 |
19.540
|
20.507
|
28.932
|
26.581
|
33.572
|
37.979
|
38.166
|
38.303
|
K/w-verhouding
|
26,4
x
|
25,6
x
|
37,3
x
|
24,4
x
|
31,5
x
|
32,4
x
|
29,2
x
|
26,4
x
|
Dividendrendement
|
1,81%
|
1,97%
|
1,52%
|
1,85%
|
1,62%
|
1,52%
|
1,68%
|
1,87%
|
Marktkapitalisatie/omzet
|
3,76
x
|
3,94
x
|
5,62
x
|
4,46
x
|
5,54
x
|
5,92
x
|
5,58
x
|
5,25
x
|
Bedrijfswaarde/omzet
|
4,24
x
|
4,46
x
|
6,06
x
|
4,87
x
|
6,01
x
|
6,41
x
|
6,08
x
|
5,73
x
|
Bedrijfswaarde/EBITDA
|
14,1
x
|
14,4
x
|
19,1
x
|
15,4
x
|
18,9
x
|
19,7
x
|
18,4
x
|
17,2
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
22,6
x
|
28,6
x
|
21,8
x
|
28,8
x
|
29,1
x
|
27
x
|
25,2
x
|
FCF Yield
|
4,48%
|
4,42%
|
3,49%
|
4,59%
|
3,47%
|
3,44%
|
3,7%
|
3,97%
|
Price to Book
|
7,29
x
|
8,68
x
|
11,1
x
|
10,5
x
|
17,7
x
|
25,8
x
|
28,2
x
|
30,1
x
|
Aantal aandelen (in duizenden)
|
266.576
|
262.443
|
258.696
|
248.852
|
240.561
|
238.283
|
-
|
-
|
Referentieprijs
2 |
65,02
|
69,06
|
103,6
|
97,76
|
128,7
|
147,1
|
147,1
|
147,1
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.612
|
4.603
|
4.771
|
5.453
|
5.584
|
5.920
|
6.277
|
6.682
|
EBITDA
1 |
1.382
|
1.422
|
1.514
|
1.730
|
1.775
|
1.931
|
2.073
|
2.221
|
Bedrijfsresultaat (EBIT)
1 |
1.089
|
1.124
|
1.205
|
1.424
|
1.476
|
1.590
|
1.721
|
1.862
|
Operationele Marge
|
23,61%
|
24,42%
|
25,26%
|
26,11%
|
26,43%
|
26,86%
|
27,42%
|
27,87%
|
Resultaat voor belastingen (EBT)
1 |
858
|
937
|
929
|
1.276
|
1.297
|
1.382
|
1.510
|
1.628
|
Nettowinst (verlies)
1 |
669
|
721
|
728
|
1.027
|
1.007
|
1.083
|
1.176
|
1.274
|
Nettomarge
|
14,51%
|
15,66%
|
15,26%
|
18,83%
|
18,03%
|
18,29%
|
18,73%
|
19,07%
|
WPA
2 |
2,460
|
2,700
|
2,780
|
4,010
|
4,090
|
4,537
|
5,042
|
5,582
|
Free Cash Flow
1 |
876
|
907
|
1.010
|
1.220
|
1.164
|
1.305
|
1.411
|
1.522
|
FCF-marge
|
18,99%
|
19,7%
|
21,17%
|
22,37%
|
20,85%
|
22,04%
|
22,48%
|
22,78%
|
Kasstroomconversie (ebitda)
|
63,39%
|
63,78%
|
66,71%
|
70,52%
|
65,58%
|
67,56%
|
68,08%
|
68,53%
|
Kasstroomconversie (nettowinst)
|
130,94%
|
125,8%
|
138,74%
|
118,79%
|
115,59%
|
120,54%
|
120,01%
|
119,49%
|
Dividend per aandeel
2 |
1,180
|
1,360
|
1,570
|
1,810
|
2,080
|
2,240
|
2,466
|
2,753
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
2.408
|
2.294
|
2.309
|
2.280
|
2.491
|
2.600
|
2.853
|
2.725
|
2.859
|
2.881
|
3.079
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
577
|
-
|
613
|
592
|
734
|
690
|
711
|
765
|
758,8
|
831,3
|
Operationele Marge
|
-
|
25,15%
|
-
|
26,89%
|
23,77%
|
28,23%
|
24,19%
|
26,09%
|
26,76%
|
26,34%
|
27%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
476
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
479
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,58%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,930
|
-
|
-
|
-
|
Dividend per aandeel
|
0,7900
|
0,4700
|
-
|
0,5400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
05-08-20
|
24-02-21
|
04-08-21
|
23-02-22
|
03-08-22
|
22-02-23
|
02-08-23
|
21-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.207
|
2.383
|
2.131
|
2.253
|
2.612
|
2.928
|
3.114
|
3.252
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,597
x
|
1,676
x
|
1,408
x
|
1,302
x
|
1,472
x
|
1,516
x
|
1,503
x
|
1,464
x
|
Free Cash Flow
1 |
876
|
907
|
1.010
|
1.220
|
1.164
|
1.305
|
1.411
|
1.522
|
ROE (netto-inkomsten/eigen vermogen)
|
28,9%
|
32,3%
|
32,3%
|
43,5%
|
49,6%
|
68,5%
|
80,5%
|
91,4%
|
ROA (netto-inkomsten/totale activa)
|
7,73%
|
8,4%
|
9,47%
|
11,1%
|
10,8%
|
12,4%
|
13,6%
|
14,3%
|
Totale activa
1 |
8.660
|
8.583
|
7.685
|
9.269
|
9.302
|
8.703
|
8.677
|
8.891
|
Nettoactief per aandeel
2 |
8,920
|
7,950
|
9,360
|
9,290
|
7,270
|
5,700
|
5,220
|
4,890
|
Cashflow per aandeel
2 |
4,050
|
4,490
|
4,940
|
6,180
|
6,280
|
6,490
|
7,060
|
7,520
|
Capex
1 |
226
|
231
|
239
|
295
|
323
|
365
|
380
|
401
|
Capex/omzet
|
4,9%
|
5,02%
|
5,01%
|
5,41%
|
5,78%
|
6,16%
|
6,05%
|
6%
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
147,1
EUR Gemiddelde koersdoel
149,5
EUR Spread / Gemiddelde doel +1,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,34% | 38,07 mld. | | -0,09% | 137 mld. | | +21,33% | 77,04 mld. | | -9,94% | 40,58 mld. | | -5,38% | 17,25 mld. | | +12,65% | 15,32 mld. | | +9,51% | 10,44 mld. | | -10,77% | 4,71 mld. | | -34,94% | 3,96 mld. | | +15,31% | 2,34 mld. |
Professionele informatiediensten - Andere
|