Beurs gesloten -
Nasdaq
22:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
82,7
USD
|
-0,42%
|
|
-1,38%
|
-2,50%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
488
|
388,1
|
1.124
|
976,4
|
2.042
|
2.225
|
-
|
-
|
Bedrijfswaarde
1 |
488
|
341,5
|
1.025
|
879,4
|
1.929
|
2.093
|
2.059
|
2.225
|
K/w-verhouding
|
-37,1
x
|
-11,4
x
|
-47,5
x
|
222
x
|
168
x
|
25,2
x
|
83,3
x
|
58
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,46
x
|
2,41
x
|
8,19
x
|
6
x
|
10,3
x
|
9,38
x
|
8,05
x
|
6,48
x
|
Bedrijfswaarde/omzet
|
3,46
x
|
2,12
x
|
7,47
x
|
5,41
x
|
9,74
x
|
8,83
x
|
7,45
x
|
6,48
x
|
Bedrijfswaarde/EBITDA
|
47,5
x
|
26,2
x
|
38,4
x
|
32,2
x
|
63,7
x
|
58,7
x
|
45,2
x
|
35,9
x
|
Bedrijfswaarde/FCF
|
281
x
|
47,7
x
|
37,9
x
|
32,2
x
|
70,9
x
|
77,2
x
|
53,6
x
|
41,9
x
|
FCF Yield
|
0,36%
|
2,1%
|
2,64%
|
3,1%
|
1,41%
|
1,3%
|
1,87%
|
2,39%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
23.052
|
23.240
|
23.434
|
24.483
|
24.749
|
26.909
|
-
|
-
|
Referentieprijs
2 |
21,17
|
16,70
|
47,96
|
39,88
|
82,51
|
82,70
|
82,70
|
82,70
|
Datum van publicatie
|
16-05-19
|
21-05-20
|
18-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
140,8
|
160,8
|
137,2
|
162,6
|
198,1
|
237,2
|
276,6
|
343,4
|
EBITDA
1 |
10,28
|
13,02
|
26,66
|
27,33
|
30,29
|
35,66
|
45,55
|
62,06
|
Bedrijfsresultaat (EBIT)
1 |
-13,08
|
-9,864
|
-20,96
|
6,319
|
12,88
|
17,37
|
26,77
|
40,38
|
Operationele Marge
|
-9,29%
|
-6,14%
|
-15,28%
|
3,89%
|
6,5%
|
7,32%
|
9,68%
|
11,76%
|
Resultaat voor belastingen (EBT)
1 |
-12,94
|
-33,87
|
-21,21
|
6,511
|
15,76
|
22,09
|
31,77
|
45,69
|
Nettowinst (verlies)
1 |
-13,16
|
-34,07
|
-23,61
|
4,642
|
12,75
|
87,63
|
25,32
|
34,51
|
Nettomarge
|
-9,35%
|
-21,19%
|
-17,21%
|
2,85%
|
6,44%
|
36,94%
|
9,15%
|
10,05%
|
WPA
2 |
-0,5700
|
-1,470
|
-1,010
|
0,1800
|
0,4900
|
3,277
|
0,9933
|
1,425
|
Free Cash Flow
1 |
1,734
|
7,155
|
27,02
|
27,28
|
27,22
|
27,13
|
38,41
|
53,11
|
FCF-marge
|
1,23%
|
4,45%
|
19,7%
|
16,77%
|
13,75%
|
11,44%
|
13,89%
|
15,47%
|
Kasstroomconversie (ebitda)
|
16,87%
|
54,97%
|
101,36%
|
99,82%
|
89,88%
|
76,07%
|
84,33%
|
85,58%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
587,63%
|
213,6%
|
30,95%
|
151,7%
|
153,9%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-05-19
|
21-05-20
|
18-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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 |
37,89
|
39,46
|
46,56
|
47,51
|
47,74
|
49,92
|
52,9
|
56,06
|
58,62
|
60,57
|
61,95
|
65,07
|
67,99
|
70,63
|
72,89
|
EBITDA
1 |
6,272
|
6,598
|
7,509
|
6,702
|
7,394
|
8,051
|
8,144
|
6,276
|
8,053
|
11,76
|
9,748
|
9,859
|
11,09
|
12,01
|
12,59
|
Bedrijfsresultaat (EBIT)
1 |
1,12
|
1,612
|
1,545
|
3,033
|
2,927
|
3,482
|
3,433
|
0,958
|
3,562
|
7,751
|
5,1
|
5,166
|
6,377
|
7,271
|
7,956
|
Operationele Marge
|
2,96%
|
4,09%
|
3,32%
|
6,38%
|
6,13%
|
6,98%
|
6,49%
|
1,71%
|
6,08%
|
12,8%
|
8,23%
|
7,94%
|
9,38%
|
10,29%
|
10,91%
|
Resultaat voor belastingen (EBT)
1 |
1,03
|
1,566
|
1,75
|
3,437
|
3,418
|
4,57
|
4,337
|
1,9
|
4,84
|
9,098
|
6,252
|
6,134
|
7,54
|
8,663
|
9,432
|
Nettowinst (verlies)
1 |
0,523
|
1,083
|
1,523
|
2,58
|
3,117
|
3,433
|
3,616
|
1,089
|
4,086
|
76,86
|
5,48
|
5,174
|
6,547
|
7,62
|
7,751
|
Nettomarge
|
1,38%
|
2,74%
|
3,27%
|
5,43%
|
6,53%
|
6,88%
|
6,84%
|
1,94%
|
6,97%
|
126,89%
|
8,85%
|
7,95%
|
9,63%
|
10,79%
|
10,63%
|
WPA
2 |
0,0200
|
0,0400
|
0,0600
|
0,1000
|
0,1200
|
0,1300
|
0,1400
|
0,0400
|
0,1600
|
2,850
|
0,2033
|
0,1900
|
0,2433
|
0,2800
|
0,2867
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-10-21
|
25-01-22
|
17-05-22
|
26-07-22
|
25-10-22
|
24-01-23
|
16-05-23
|
24-07-23
|
23-10-23
|
22-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
46,6
|
99,2
|
97
|
113
|
132
|
166
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,73
|
7,16
|
27
|
27,3
|
27,2
|
27,1
|
38,4
|
53,1
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
12,3%
|
0,6%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
3,32
|
3,42
|
1,39
|
1,2
|
7,24
|
9,67
|
9,32
|
11
|
Capex/omzet
|
2,36%
|
2,13%
|
1,01%
|
0,74%
|
3,65%
|
4,08%
|
3,37%
|
3,2%
|
Datum van publicatie
|
16-05-19
|
21-05-20
|
18-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Laatste slotkoers
82,7
USD Gemiddelde koersdoel
100
USD Spread / Gemiddelde doel +20,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,50% | 2,23 mld. | | +8,73% | 315 mld. | | +20,35% | 210 mld. | | +10,09% | 55,7 mld. | | +4,40% | 30,86 mld. | | -2,00% | 28,19 mld. | | +21,02% | 19,08 mld. | | +62,80% | 18,15 mld. | | +10,13% | 14,31 mld. | | -1,19% | 14,48 mld. |
Ondernemingssoftware
|