Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
101,7
USD
|
-0,11%
|
|
+0,18%
|
-14,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.959
|
17.092
|
19.017
|
13.256
|
17.851
|
15.579
|
-
|
-
|
Bedrijfswaarde
1 |
13.427
|
16.502
|
18.827
|
14.115
|
19.093
|
15.429
|
14.183
|
12.598
|
K/w-verhouding
|
29,8
x
|
31,2
x
|
29,8
x
|
25,9
x
|
33,6
x
|
23,4
x
|
21
x
|
18,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,82
x
|
5,34
x
|
5,49
x
|
3,67
x
|
4,68
x
|
3,81
x
|
3,55
x
|
3,31
x
|
Bedrijfswaarde/omzet
|
4,64
x
|
5,16
x
|
5,44
x
|
3,9
x
|
5,01
x
|
3,78
x
|
3,23
x
|
2,68
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
11,8
x
|
12,1
x
|
9,23
x
|
11,9
x
|
8,86
x
|
7,46
x
|
6,01
x
|
Bedrijfswaarde/FCF
|
27,1
x
|
34,2
x
|
21,9
x
|
17,3
x
|
30,9
x
|
17
x
|
14
x
|
10,4
x
|
FCF Yield
|
3,7%
|
2,93%
|
4,56%
|
5,78%
|
3,24%
|
5,87%
|
7,13%
|
9,64%
|
Price to Book
|
3,87
x
|
4,03
x
|
4,28
x
|
3,1
x
|
4
x
|
3,07
x
|
2,73
x
|
2,34
x
|
Aantal aandelen (in duizenden)
|
161.601
|
162.794
|
162.480
|
157.242
|
150.832
|
153.211
|
-
|
-
|
Referentieprijs
2 |
86,38
|
105,0
|
117,0
|
84,30
|
118,4
|
101,7
|
101,7
|
101,7
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.894
|
3.198
|
3.461
|
3.617
|
3.812
|
4.084
|
4.392
|
4.705
|
EBITDA
1 |
1.211
|
1.397
|
1.561
|
1.530
|
1.608
|
1.741
|
1.902
|
2.095
|
Bedrijfsresultaat (EBIT)
1 |
843,7
|
994,3
|
1.094
|
1.033
|
1.136
|
1.226
|
1.349
|
1.497
|
Operationele Marge
|
29,16%
|
31,09%
|
31,6%
|
28,56%
|
29,79%
|
30,01%
|
30,71%
|
31,82%
|
Resultaat voor belastingen (EBT)
1 |
532,5
|
616,1
|
728,2
|
658
|
652,5
|
825,8
|
959,6
|
1.130
|
Nettowinst (verlies)
1 |
478
|
557,1
|
651,6
|
523,7
|
547,6
|
668,2
|
745,8
|
908,6
|
Nettomarge
|
16,52%
|
17,42%
|
18,83%
|
14,48%
|
14,37%
|
16,36%
|
16,98%
|
19,31%
|
WPA
2 |
2,900
|
3,370
|
3,930
|
3,260
|
3,520
|
4,353
|
4,851
|
5,393
|
Free Cash Flow
1 |
496,2
|
483,1
|
859,3
|
816,4
|
618,4
|
906,3
|
1.011
|
1.215
|
FCF-marge
|
17,15%
|
15,11%
|
24,83%
|
22,57%
|
16,22%
|
22,19%
|
23,02%
|
25,83%
|
Kasstroomconversie (ebitda)
|
40,97%
|
34,57%
|
55,05%
|
53,37%
|
38,47%
|
52,04%
|
53,15%
|
58%
|
Kasstroomconversie (nettowinst)
|
103,81%
|
86,73%
|
131,87%
|
155,89%
|
112,92%
|
135,64%
|
135,55%
|
133,73%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
860,3
|
905,4
|
903,6
|
903,3
|
881,9
|
927,8
|
915,7
|
935,7
|
965,5
|
995
|
989,2
|
1.002
|
1.029
|
1.064
|
1.057
|
EBITDA
1 |
396
|
403,9
|
391,3
|
388,3
|
368,5
|
381,7
|
375,7
|
388,2
|
417,6
|
426
|
418,3
|
424,4
|
441,5
|
456,4
|
453,5
|
Bedrijfsresultaat (EBIT)
1 |
276,9
|
283,2
|
270,1
|
262,4
|
242,6
|
257,6
|
263,8
|
273
|
296
|
302,7
|
292,7
|
296
|
310,9
|
326
|
315,6
|
Operationele Marge
|
32,19%
|
31,28%
|
29,89%
|
29,05%
|
27,51%
|
27,77%
|
28,81%
|
29,18%
|
30,66%
|
30,42%
|
29,59%
|
29,54%
|
30,21%
|
30,64%
|
29,86%
|
Resultaat voor belastingen (EBT)
1 |
193,6
|
181
|
160,8
|
170,6
|
158,2
|
168,4
|
126,9
|
150
|
179,4
|
196,2
|
196,5
|
196,4
|
210,9
|
220,8
|
193,1
|
Nettowinst (verlies)
1 |
178,9
|
160,5
|
119,2
|
119,5
|
108,2
|
128,8
|
97,11
|
128,8
|
160,5
|
161,2
|
154,7
|
157
|
169,4
|
179
|
160,4
|
Nettomarge
|
20,8%
|
17,73%
|
13,19%
|
13,23%
|
12,26%
|
13,88%
|
10,6%
|
13,77%
|
16,63%
|
16,2%
|
15,64%
|
15,67%
|
16,46%
|
16,83%
|
15,17%
|
WPA
2 |
1,080
|
0,9700
|
0,7300
|
0,7400
|
0,6800
|
0,8200
|
0,6200
|
0,8400
|
1,040
|
1,030
|
0,9991
|
1,017
|
1,093
|
1,164
|
1,035
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-11-21
|
15-02-22
|
03-05-22
|
09-08-22
|
08-11-22
|
14-02-23
|
09-05-23
|
08-08-23
|
07-11-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
859
|
1.242
|
-
|
-
|
-
|
Nettokaspositie
1 |
533
|
590
|
190
|
-
|
-
|
149
|
1.396
|
2.980
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,5618
x
|
0,7729
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
496
|
483
|
859
|
816
|
618
|
906
|
1.011
|
1.215
|
ROE (netto-inkomsten/eigen vermogen)
|
21,6%
|
21,7%
|
21,5%
|
19,3%
|
21,4%
|
21%
|
20,1%
|
18,3%
|
ROA (netto-inkomsten/totale activa)
|
11,9%
|
11,6%
|
11,9%
|
10,4%
|
10,5%
|
7,68%
|
7,8%
|
7,2%
|
Totale activa
1 |
4.031
|
4.794
|
5.497
|
5.019
|
5.192
|
8.706
|
9.566
|
12.619
|
Nettoactief per aandeel
2 |
22,30
|
26,10
|
27,30
|
27,20
|
29,60
|
33,10
|
37,20
|
43,50
|
Cashflow per aandeel
2 |
6,430
|
7,350
|
8,470
|
7,940
|
8,680
|
10,90
|
10,80
|
10,90
|
Capex
1 |
562
|
732
|
545
|
458
|
730
|
615
|
668
|
710
|
Capex/omzet
|
19,42%
|
22,88%
|
15,75%
|
12,67%
|
19,15%
|
15,06%
|
15,22%
|
15,08%
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
101,7
USD Gemiddelde koersdoel
127,2
USD Spread / Gemiddelde doel +25,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,09% | 15,58 mld. | | -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. |
IT Diensten & Consulting - Andere
|