Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
308
USD
|
-0,32%
|
|
-2,80%
|
-12,23%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
126.262
|
152.643
|
213.425
|
182.465
|
204.233
|
193.655
|
-
|
-
|
Bedrijfswaarde
1 |
120.158
|
144.289
|
205.322
|
174.630
|
195.335
|
187.001
|
186.321
|
184.511
|
K/w-verhouding
|
26,9
x
|
30,4
x
|
36,7
x
|
26,9
x
|
30,1
x
|
26,2
x
|
23,4
x
|
20,8
x
|
Dividendrendement
|
1,47%
|
1,33%
|
1,05%
|
1,35%
|
1,38%
|
1,66%
|
1,77%
|
1,87%
|
Marktkapitalisatie/omzet
|
2,92
x
|
3,44
x
|
4,22
x
|
2,96
x
|
3,19
x
|
2,97
x
|
2,77
x
|
2,55
x
|
Bedrijfswaarde/omzet
|
2,78
x
|
3,26
x
|
4,06
x
|
2,84
x
|
3,05
x
|
2,87
x
|
2,66
x
|
2,43
x
|
Bedrijfswaarde/EBITDA
|
16,7
x
|
17,4
x
|
21,6
x
|
15,2
x
|
16,1
x
|
15,3
x
|
13,8
x
|
12,5
x
|
Bedrijfswaarde/FCF
|
19,9
x
|
18,9
x
|
24,5
x
|
19,8
x
|
21,7
x
|
21
x
|
19,3
x
|
17,6
x
|
FCF Yield
|
5,02%
|
5,28%
|
4,09%
|
5,05%
|
4,61%
|
4,76%
|
5,17%
|
5,7%
|
Price to Book
|
8,75
x
|
8,96
x
|
10,9
x
|
8,26
x
|
7,95
x
|
6,68
x
|
5,93
x
|
5,16
x
|
Aantal aandelen (in duizenden)
|
637.141
|
636.197
|
634.137
|
632.548
|
630.795
|
628.729
|
-
|
-
|
Referentieprijs
2 |
198,2
|
239,9
|
336,6
|
288,5
|
323,8
|
308,0
|
308,0
|
308,0
|
Datum van publicatie
|
26-09-19
|
24-09-20
|
23-09-21
|
22-09-22
|
28-09-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
43.215
|
44.327
|
50.533
|
61.594
|
64.112
|
65.251
|
69.957
|
75.940
|
EBITDA
1 |
7.198
|
8.287
|
9.513
|
11.455
|
12.154
|
12.237
|
13.489
|
14.769
|
Bedrijfsresultaat (EBIT)
1 |
6.305
|
6.514
|
7.622
|
9.367
|
9.873
|
9.977
|
11.099
|
12.321
|
Operationele Marge
|
14,59%
|
14,69%
|
15,08%
|
15,21%
|
15,4%
|
15,29%
|
15,86%
|
16,22%
|
Resultaat voor belastingen (EBT)
1 |
6.252
|
6.774
|
7.761
|
9.196
|
9.139
|
9.885
|
11.046
|
12.214
|
Nettowinst (verlies)
1 |
4.786
|
5.114
|
5.913
|
6.885
|
6.879
|
7.473
|
8.318
|
9.277
|
Nettomarge
|
11,07%
|
11,54%
|
11,7%
|
11,18%
|
10,73%
|
11,45%
|
11,89%
|
12,22%
|
WPA
2 |
7,360
|
7,890
|
9,160
|
10,71
|
10,77
|
11,74
|
13,16
|
14,83
|
Free Cash Flow
1 |
6.028
|
7.616
|
8.395
|
8.823
|
8.996
|
8.894
|
9.638
|
10.513
|
FCF-marge
|
13,95%
|
17,18%
|
16,61%
|
14,32%
|
14,03%
|
13,63%
|
13,78%
|
13,84%
|
Kasstroomconversie (ebitda)
|
83,75%
|
91,91%
|
88,25%
|
77,02%
|
74,02%
|
72,68%
|
71,45%
|
71,18%
|
Kasstroomconversie (nettowinst)
|
125,95%
|
148,92%
|
141,97%
|
128,16%
|
130,78%
|
119,02%
|
115,88%
|
113,32%
|
Dividend per aandeel
2 |
2,920
|
3,200
|
3,520
|
3,880
|
4,480
|
5,100
|
5,447
|
5,762
|
Datum van publicatie
|
26-09-19
|
24-09-20
|
23-09-21
|
22-09-22
|
28-09-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
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
|
2025 Q3
|
---|
Omzet
1 |
14.965
|
15.047
|
16.159
|
15.424
|
15.748
|
15.814
|
16.565
|
15.985
|
16.224
|
15.800
|
16.611
|
16.700
|
17.143
|
16.852
|
17.618
|
EBITDA
1 |
2.935
|
2.590
|
3.127
|
2.803
|
3.099
|
2.477
|
2.960
|
3.026
|
3.086
|
2.691
|
3.298
|
3.078
|
3.468
|
2.937
|
3.543
|
Bedrijfsresultaat (EBIT)
1 |
2.434
|
2.062
|
2.603
|
2.268
|
2.593
|
1.945
|
2.359
|
2.385
|
2.565
|
2.046
|
2.659
|
2.458
|
2.877
|
2.366
|
2.922
|
Operationele Marge
|
16,27%
|
13,7%
|
16,11%
|
14,71%
|
16,47%
|
12,3%
|
14,24%
|
14,92%
|
15,81%
|
12,95%
|
16,01%
|
14,72%
|
16,78%
|
14,04%
|
16,59%
|
Resultaat voor belastingen (EBT)
1 |
2.406
|
2.050
|
2.495
|
2.245
|
2.602
|
1.947
|
2.632
|
1.959
|
2.617
|
2.096
|
2.660
|
2.459
|
2.905
|
2.385
|
2.938
|
Nettowinst (verlies)
1 |
1.793
|
1.637
|
1.788
|
1.667
|
1.967
|
1.549
|
2.012
|
1.374
|
1.975
|
1.677
|
1.980
|
1.795
|
2.170
|
1.799
|
2.193
|
Nettomarge
|
11,98%
|
10,88%
|
11,07%
|
10,81%
|
12,49%
|
9,8%
|
12,15%
|
8,6%
|
12,18%
|
10,61%
|
11,92%
|
10,75%
|
12,66%
|
10,68%
|
12,44%
|
WPA
2 |
2,780
|
2,540
|
2,790
|
2,600
|
3,080
|
2,390
|
3,150
|
2,150
|
3,100
|
2,630
|
3,084
|
2,818
|
3,398
|
2,853
|
3,458
|
Dividend per aandeel
2 |
0,9700
|
0,9700
|
0,9700
|
0,9700
|
1,120
|
1,120
|
1,120
|
1,120
|
1,290
|
1,290
|
1,285
|
1,285
|
1,767
|
1,355
|
1,767
|
Datum van publicatie
|
16-12-21
|
17-03-22
|
23-06-22
|
22-09-22
|
16-12-22
|
23-03-23
|
22-06-23
|
28-09-23
|
19-12-23
|
21-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
6.104
|
8.353
|
8.103
|
7.835
|
8.897
|
6.654
|
7.334
|
9.143
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6.028
|
7.616
|
8.395
|
8.823
|
8.996
|
8.894
|
9.638
|
10.513
|
ROE (netto-inkomsten/eigen vermogen)
|
38,6%
|
32,6%
|
32,4%
|
33,1%
|
28,8%
|
27,7%
|
27,3%
|
26,4%
|
ROA (netto-inkomsten/totale activa)
|
17,6%
|
15,3%
|
14,7%
|
15,2%
|
15,1%
|
14,3%
|
14,5%
|
14,6%
|
Totale activa
1 |
27.120
|
33.435
|
40.127
|
45.220
|
45.475
|
52.342
|
57.286
|
63.373
|
Nettoactief per aandeel
2 |
22,70
|
26,80
|
30,90
|
34,90
|
40,70
|
46,10
|
52,00
|
59,70
|
Cashflow per aandeel
2 |
10,20
|
12,70
|
13,90
|
14,80
|
14,90
|
14,50
|
16,80
|
19,20
|
Capex
1 |
599
|
599
|
580
|
718
|
528
|
544
|
802
|
941
|
Capex/omzet
|
1,39%
|
1,35%
|
1,15%
|
1,17%
|
0,82%
|
0,83%
|
1,15%
|
1,24%
|
Datum van publicatie
|
26-09-19
|
24-09-20
|
23-09-21
|
22-09-22
|
28-09-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
308
USD Gemiddelde koersdoel
386,6
USD Spread / Gemiddelde doel +25,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. | | +7,60% | 37,14 mld. |
IT Diensten & Consulting - Andere
|