Geschatte realtime
Cboe BZX
17:46:47 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
81,74
USD
|
+0,40%
|
|
-2,00%
|
-3,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.577
|
4.285
|
6.096
|
3.644
|
6.872
|
6.759
|
-
|
-
|
Bedrijfswaarde
1 |
2.533
|
4.263
|
5.882
|
3.634
|
6.712
|
6.401
|
6.237
|
5.937
|
K/w-verhouding
|
-326
x
|
-416
x
|
-644
x
|
-82,7
x
|
-765
x
|
214
x
|
154
x
|
106
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,62
x
|
9,12
x
|
11,5
x
|
6,37
x
|
11,2
x
|
10,1
x
|
9,31
x
|
8,51
x
|
Bedrijfswaarde/omzet
|
5,52
x
|
9,07
x
|
11,1
x
|
6,35
x
|
11
x
|
9,59
x
|
8,59
x
|
7,48
x
|
Bedrijfswaarde/EBITDA
|
52,2
x
|
74,4
x
|
69
x
|
33,5
x
|
52
x
|
43,3
x
|
35,9
x
|
27,5
x
|
Bedrijfswaarde/FCF
|
117
x
|
159
x
|
109
x
|
121
x
|
57,3
x
|
47,8
x
|
37,1
x
|
63,5
x
|
FCF Yield
|
0,86%
|
0,63%
|
0,91%
|
0,82%
|
1,74%
|
2,09%
|
2,69%
|
1,57%
|
Price to Book
|
7,24
x
|
11,3
x
|
10
x
|
6,39
x
|
9,53
x
|
8,45
x
|
7,37
x
|
-
|
Aantal aandelen (in duizenden)
|
71.774
|
73.657
|
78.846
|
80.142
|
81.662
|
83.030
|
-
|
-
|
Referentieprijs
2 |
35,91
|
58,18
|
77,32
|
45,47
|
84,15
|
81,41
|
81,41
|
81,41
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
458,9
|
469,9
|
532,2
|
572,2
|
612,7
|
667,1
|
726,4
|
794
|
EBITDA
1 |
48,55
|
57,29
|
85,25
|
108,6
|
129,1
|
147,9
|
173,6
|
216,1
|
Bedrijfsresultaat (EBIT)
1 |
42,22
|
49,07
|
79,07
|
105,4
|
116,7
|
140,9
|
167,7
|
206,1
|
Operationele Marge
|
9,2%
|
10,44%
|
14,86%
|
18,41%
|
19,04%
|
21,12%
|
23,09%
|
25,96%
|
Resultaat voor belastingen (EBT)
1 |
3,388
|
2,032
|
-0,288
|
-28,21
|
12,62
|
34,21
|
55,09
|
-
|
Nettowinst (verlies)
1 |
-7,542
|
-10,5
|
-8,794
|
-43,43
|
-8,926
|
17,95
|
41,34
|
68,82
|
Nettomarge
|
-1,64%
|
-2,23%
|
-1,65%
|
-7,59%
|
-1,46%
|
2,69%
|
5,69%
|
8,67%
|
WPA
2 |
-0,1100
|
-0,1400
|
-0,1200
|
-0,5500
|
-0,1100
|
0,3804
|
0,5274
|
0,7700
|
Free Cash Flow
1 |
21,73
|
26,79
|
53,77
|
29,92
|
117,1
|
134
|
167,9
|
93,5
|
FCF-marge
|
4,74%
|
5,7%
|
10,1%
|
5,23%
|
19,11%
|
20,09%
|
23,12%
|
11,78%
|
Kasstroomconversie (ebitda)
|
44,77%
|
46,76%
|
63,08%
|
27,55%
|
90,69%
|
90,62%
|
96,71%
|
43,27%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
746,68%
|
406,16%
|
135,85%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
121,3
|
140,8
|
159,8
|
132,7
|
119,4
|
160,4
|
166
|
141,2
|
134
|
171,5
|
170,2
|
154,8
|
151,7
|
191,5
|
187
|
EBITDA
1 |
14,83
|
23,96
|
46,59
|
16,44
|
6,829
|
38,74
|
43,06
|
17,06
|
15,45
|
53,57
|
39,41
|
25,13
|
24,66
|
58,14
|
47,38
|
Bedrijfsresultaat (EBIT)
1 |
13,32
|
21,27
|
44,81
|
36,42
|
4,285
|
35,71
|
40,86
|
15,2
|
16,78
|
49,46
|
37,78
|
23,93
|
21,69
|
57,38
|
46,76
|
Operationele Marge
|
10,98%
|
15,11%
|
28,04%
|
27,46%
|
3,59%
|
22,26%
|
24,61%
|
10,77%
|
12,52%
|
28,84%
|
22,19%
|
15,46%
|
14,29%
|
29,97%
|
25,01%
|
Resultaat voor belastingen (EBT)
1 |
-5,087
|
2,685
|
18,06
|
-29,88
|
-28,67
|
12,27
|
7,273
|
-13,6
|
-10,9
|
29,85
|
11,17
|
-2,406
|
-3,972
|
29,46
|
23,44
|
Nettowinst (verlies)
1 |
-8,109
|
-1,397
|
11,53
|
-33,77
|
-33,25
|
12,06
|
-1,959
|
-22,28
|
-4,362
|
19,68
|
6,867
|
-3,603
|
-5,348
|
22,62
|
15,2
|
Nettomarge
|
-6,68%
|
-0,99%
|
7,21%
|
-25,46%
|
-27,86%
|
7,52%
|
-1,18%
|
-15,78%
|
-3,26%
|
11,47%
|
4,03%
|
-2,33%
|
-3,53%
|
11,81%
|
8,13%
|
WPA
2 |
-0,1100
|
-0,0200
|
0,1300
|
-0,4300
|
-0,4200
|
0,1400
|
-0,0200
|
-0,2800
|
-0,0500
|
0,2200
|
0,1194
|
-0,004920
|
-0,0174
|
0,2830
|
0,2067
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
24-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
23-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
44,4
|
22,2
|
214
|
10,5
|
160
|
359
|
523
|
823
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
21,7
|
26,8
|
53,8
|
29,9
|
117
|
134
|
168
|
93,5
|
ROE (netto-inkomsten/eigen vermogen)
|
7,66%
|
6,95%
|
11,6%
|
12,8%
|
15,4%
|
15,3%
|
14,9%
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,04%
|
3,24%
|
5,78%
|
6,39%
|
7,69%
|
8,38%
|
8,68%
|
-
|
Totale activa
1 |
-186,8
|
-324,1
|
-152,1
|
-680,2
|
-116
|
214,3
|
476,2
|
-
|
Nettoactief per aandeel
2 |
4,960
|
5,170
|
7,740
|
7,120
|
8,830
|
9,640
|
11,00
|
-
|
Cashflow per aandeel
2 |
0,4400
|
0,4500
|
0,8100
|
0,5000
|
1,580
|
1,580
|
1,910
|
-
|
Capex
1 |
9,66
|
6,09
|
7,85
|
9,65
|
10,2
|
11,3
|
12,8
|
15
|
Capex/omzet
|
2,1%
|
1,3%
|
1,47%
|
1,69%
|
1,66%
|
1,7%
|
1,76%
|
1,89%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
81,41
USD Gemiddelde koersdoel
93,57
USD Spread / Gemiddelde doel +14,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,14% | 6,76 mld. | | -14,05% | 188 mld. | | +1,84% | 166 mld. | | +0,17% | 151 mld. | | +3,90% | 101 mld. | | +5,50% | 77,06 mld. | | +19,88% | 71,46 mld. | | -8,33% | 70,46 mld. | | -21,03% | 52,14 mld. | | -7,19% | 44,34 mld. |
IT Diensten & Consulting - Andere
|