Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Nabeurs
01:59:44
|
477,6
USD
|
+0,87%
|
|
477,6
|
+0,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
149.837
|
229.857
|
312.796
|
159.977
|
278.858
|
213.947
|
-
|
-
|
Bedrijfswaarde
1 |
146.649
|
227.982
|
311.121
|
158.010
|
274.650
|
209.353
|
203.654
|
197.741
|
K/w-verhouding
|
51,6
x
|
44,2
x
|
65,6
x
|
34,1
x
|
51,8
x
|
39,9
x
|
29,8
x
|
25,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
13,4
x
|
17,9
x
|
19,8
x
|
9,09
x
|
14,4
x
|
9,97
x
|
8,93
x
|
7,97
x
|
Bedrijfswaarde/omzet
|
13,1
x
|
17,7
x
|
19,7
x
|
8,97
x
|
14,2
x
|
9,75
x
|
8,5
x
|
7,37
x
|
Bedrijfswaarde/EBITDA
|
28,8
x
|
36,3
x
|
38,7
x
|
18
x
|
28,1
x
|
19,5
x
|
17,2
x
|
15,1
x
|
Bedrijfswaarde/FCF
|
36,4
x
|
43
x
|
45,1
x
|
21,4
x
|
39,6
x
|
26
x
|
20,6
x
|
18
x
|
FCF Yield
|
2,75%
|
2,33%
|
2,22%
|
4,68%
|
2,53%
|
3,85%
|
4,84%
|
5,57%
|
Price to Book
|
14,4
x
|
17,5
x
|
21,4
x
|
11,4
x
|
17
x
|
13,4
x
|
11,4
x
|
9,28
x
|
Aantal aandelen (in duizenden)
|
484.079
|
479.719
|
475.800
|
464.900
|
455.300
|
448.000
|
-
|
-
|
Referentieprijs
2 |
309,5
|
479,2
|
657,4
|
344,1
|
612,5
|
477,6
|
477,6
|
477,6
|
Datum van publicatie
|
12-12-19
|
10-12-20
|
16-12-21
|
15-12-22
|
13-12-23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.171
|
12.868
|
15.785
|
17.606
|
19.409
|
21.467
|
23.952
|
26.828
|
EBITDA
1 |
5.086
|
6.278
|
8.047
|
8.801
|
9.790
|
10.727
|
11.874
|
13.065
|
Bedrijfsresultaat (EBIT)
1 |
4.461
|
5.521
|
7.259
|
7.945
|
8.918
|
9.875
|
11.034
|
12.392
|
Operationele Marge
|
39,94%
|
42,9%
|
45,99%
|
45,13%
|
45,95%
|
46%
|
46,07%
|
46,19%
|
Resultaat voor belastingen (EBT)
1 |
3.205
|
4.176
|
5.705
|
6.008
|
6.799
|
7.001
|
8.862
|
10.234
|
Nettowinst (verlies)
1 |
2.951
|
5.260
|
4.822
|
4.756
|
5.428
|
5.403
|
7.152
|
8.236
|
Nettomarge
|
26,42%
|
40,88%
|
30,55%
|
27,01%
|
27,97%
|
25,17%
|
29,86%
|
30,7%
|
WPA
2 |
6,000
|
10,83
|
10,02
|
10,10
|
11,82
|
11,98
|
16,00
|
18,83
|
Free Cash Flow
1 |
4.027
|
5.308
|
6.893
|
7.396
|
6.942
|
8.053
|
9.867
|
11.011
|
FCF-marge
|
36,05%
|
41,25%
|
43,67%
|
42,01%
|
35,77%
|
37,51%
|
41,19%
|
41,04%
|
Kasstroomconversie (ebitda)
|
79,18%
|
84,55%
|
85,66%
|
84,04%
|
70,91%
|
75,07%
|
83,09%
|
84,28%
|
Kasstroomconversie (nettowinst)
|
136,45%
|
100,91%
|
142,95%
|
155,51%
|
127,89%
|
149,05%
|
137,95%
|
133,69%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-12-19
|
10-12-20
|
16-12-21
|
15-12-22
|
13-12-23
|
-
|
-
|
-
|
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 |
4.110
|
4.262
|
4.386
|
4.433
|
4.525
|
4.655
|
4.816
|
4.890
|
5.048
|
5.182
|
5.291
|
5.404
|
5.587
|
5.753
|
5.885
|
EBITDA
1 |
2.062
|
2.206
|
2.186
|
2.171
|
2.238
|
2.343
|
2.400
|
2.482
|
2.565
|
2.679
|
2.624
|
2.665
|
2.749
|
2.920
|
2.937
|
Bedrijfsresultaat (EBIT)
1 |
1.857
|
1.993
|
1.974
|
1.955
|
2.023
|
2.131
|
2.180
|
2.264
|
2.343
|
2.467
|
2.414
|
2.457
|
2.541
|
2.669
|
2.697
|
Operationele Marge
|
45,18%
|
46,76%
|
45,01%
|
44,1%
|
44,71%
|
45,78%
|
45,27%
|
46,3%
|
46,41%
|
47,61%
|
45,62%
|
45,47%
|
45,48%
|
46,39%
|
45,83%
|
Resultaat voor belastingen (EBT)
1 |
1.468
|
1.543
|
1.492
|
1.456
|
1.517
|
1.598
|
1.650
|
1.743
|
1.808
|
968
|
1.900
|
1.955
|
2.033
|
2.135
|
2.156
|
Nettowinst (verlies)
1 |
1.233
|
1.266
|
1.178
|
1.136
|
1.176
|
1.247
|
1.295
|
1.403
|
1.483
|
620
|
1.533
|
1.566
|
1.622
|
1.720
|
1.724
|
Nettomarge
|
30%
|
29,7%
|
26,86%
|
25,63%
|
25,99%
|
26,79%
|
26,89%
|
28,69%
|
29,38%
|
11,96%
|
28,98%
|
28,98%
|
29,04%
|
29,9%
|
29,3%
|
WPA
2 |
2,570
|
2,660
|
2,490
|
2,420
|
2,530
|
2,710
|
2,820
|
3,050
|
3,230
|
1,360
|
3,377
|
3,472
|
3,619
|
3,837
|
3,862
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-12-21
|
22-03-22
|
16-06-22
|
15-09-22
|
15-12-22
|
15-03-23
|
15-06-23
|
14-09-23
|
13-12-23
|
14-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.188
|
1.875
|
1.675
|
1.967
|
4.208
|
4.594
|
10.293
|
16.206
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.027
|
5.308
|
6.893
|
7.396
|
6.942
|
8.053
|
9.867
|
11.011
|
ROE (netto-inkomsten/eigen vermogen)
|
38,9%
|
41,2%
|
42,8%
|
44,8%
|
35,5%
|
49,8%
|
54,6%
|
51%
|
ROA (netto-inkomsten/totale activa)
|
19,6%
|
21,8%
|
23,3%
|
17,4%
|
19,1%
|
20,9%
|
23,7%
|
21,2%
|
Totale activa
1 |
15.081
|
24.163
|
20.694
|
27.293
|
28.472
|
25.833
|
30.191
|
38.799
|
Nettoactief per aandeel
2 |
21,40
|
27,40
|
30,80
|
30,20
|
36,00
|
35,70
|
42,00
|
51,40
|
Cashflow per aandeel
2 |
9,000
|
11,80
|
15,00
|
16,60
|
15,90
|
18,60
|
22,60
|
26,20
|
Capex
1 |
394
|
419
|
330
|
442
|
360
|
355
|
409
|
459
|
Capex/omzet
|
3,53%
|
3,26%
|
2,09%
|
2,51%
|
1,85%
|
1,66%
|
1,71%
|
1,71%
|
Datum van publicatie
|
12-12-19
|
10-12-20
|
16-12-21
|
15-12-22
|
13-12-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
477,6
USD Gemiddelde koersdoel
617,4
USD Spread / Gemiddelde doel +29,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,95% | 214 mld. | | -9,06% | 66,27 mld. | | -3,37% | 56,38 mld. | | -10,49% | 46,62 mld. | | +8,30% | 43,93 mld. | | -6,51% | 34,19 mld. | | -7,95% | 29,14 mld. | | +85,24% | 24,32 mld. | | +3,45% | 21,64 mld. | | +3,86% | 13,77 mld. |
Applicatiesoftware
|