Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
217,9
USD
|
+0,71%
|
|
+0,66%
|
-10,49%
|
Fiscaal tijdperk: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.238
|
43.313
|
61.004
|
54.947
|
46.425
|
46.619
|
-
|
-
|
Bedrijfswaarde
1 |
33.372
|
43.555
|
60.784
|
55.811
|
46.634
|
54.332
|
45.592
|
43.723
|
K/w-verhouding
|
-398
x
|
205
x
|
51
x
|
112
x
|
56,9
x
|
60,6
x
|
46,3
x
|
37
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
12,5
x
|
13,2
x
|
16,1
x
|
12,5
x
|
9,28
x
|
9,88
x
|
7,73
x
|
6,93
x
|
Bedrijfswaarde/omzet
|
13
x
|
13,3
x
|
16
x
|
12,7
x
|
9,32
x
|
9,88
x
|
7,56
x
|
6,5
x
|
Bedrijfswaarde/EBITDA
|
88,4
x
|
50,9
x
|
52,1
x
|
38,4
x
|
25,3
x
|
25,9
x
|
20,1
x
|
17,2
x
|
Bedrijfswaarde/FCF
|
108
x
|
32
x
|
45,2
x
|
37,8
x
|
23
x
|
42,4
x
|
31,1
x
|
21,4
x
|
FCF Yield
|
0,93%
|
3,13%
|
2,21%
|
2,64%
|
4,36%
|
2,36%
|
3,22%
|
4,67%
|
Price to Book
|
-153
x
|
-310
x
|
63,1
x
|
64,2
x
|
40,4
x
|
29,7
x
|
16,7
x
|
11,2
x
|
Aantal aandelen (in duizenden)
|
219.009
|
220.033
|
219.889
|
219.973
|
215.767
|
213.915
|
-
|
-
|
Referentieprijs
2 |
147,2
|
196,8
|
277,4
|
249,8
|
215,2
|
217,9
|
217,9
|
217,9
|
Datum van publicatie
|
28-02-19
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
Fiscaal tijdperk: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.570
|
3.274
|
3.790
|
4.386
|
5.005
|
5.497
|
6.033
|
6.725
|
EBITDA
1 |
377,7
|
856,5
|
1.167
|
1.454
|
1.842
|
2.101
|
2.265
|
2.540
|
Bedrijfsresultaat (EBIT)
1 |
316
|
802,6
|
1.112
|
1.397
|
1.785
|
1.962
|
2.132
|
2.401
|
Operationele Marge
|
12,3%
|
24,51%
|
29,33%
|
31,86%
|
35,66%
|
35,69%
|
35,34%
|
35,7%
|
Resultaat voor belastingen (EBT)
1 |
-42,7
|
294,8
|
546,7
|
564,7
|
946
|
1.136
|
1.273
|
1.680
|
Nettowinst (verlies)
1 |
-80,8
|
214,5
|
1.208
|
497
|
823
|
906
|
998,2
|
1.240
|
Nettomarge
|
-3,14%
|
6,55%
|
31,88%
|
11,33%
|
16,44%
|
16,48%
|
16,55%
|
18,43%
|
WPA
2 |
-0,3700
|
0,9600
|
5,440
|
2,240
|
3,780
|
4,190
|
4,703
|
5,888
|
Free Cash Flow
1 |
310,1
|
1.362
|
1.346
|
1.475
|
2.031
|
1.282
|
1.467
|
2.043
|
FCF-marge
|
12,07%
|
41,59%
|
35,51%
|
33,63%
|
40,58%
|
23,32%
|
24,31%
|
30,39%
|
Kasstroomconversie (ebitda)
|
82,1%
|
159,01%
|
115,32%
|
101,47%
|
110,26%
|
61,02%
|
64,75%
|
80,45%
|
Kasstroomconversie (nettowinst)
|
-
|
634,92%
|
111,41%
|
296,84%
|
246,78%
|
141,5%
|
146,92%
|
164,84%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-02-19
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
Fiscaal tijdperk: January |
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 |
1.060
|
1.126
|
1.212
|
1.170
|
1.237
|
1.280
|
1.318
|
1.269
|
1.345
|
1.414
|
1.469
|
1.392
|
1.474
|
1.552
|
1.617
|
EBITDA
1 |
345,5
|
382,2
|
431,6
|
411
|
459
|
478
|
494
|
437
|
522
|
583
|
559
|
498,7
|
554,5
|
601,4
|
614,1
|
Bedrijfsresultaat (EBIT)
1 |
330,8
|
365
|
421,6
|
397
|
444
|
465
|
479
|
404
|
489
|
547
|
522
|
465,4
|
524,3
|
569,9
|
579,3
|
Operationele Marge
|
31,22%
|
32,42%
|
34,8%
|
33,93%
|
35,89%
|
36,33%
|
36,34%
|
31,84%
|
36,36%
|
38,68%
|
35,53%
|
33,43%
|
35,57%
|
36,72%
|
35,82%
|
Resultaat voor belastingen (EBT)
1 |
138,8
|
187,4
|
107,1
|
195
|
232
|
242
|
277
|
221
|
258
|
320
|
337
|
270,4
|
300,8
|
336,3
|
337,1
|
Nettowinst (verlies)
1 |
115,6
|
136,7
|
89,1
|
146
|
186
|
198
|
293
|
161
|
222
|
241
|
282
|
212,4
|
230,4
|
266
|
270,2
|
Nettomarge
|
10,91%
|
12,14%
|
7,35%
|
12,48%
|
15,04%
|
15,47%
|
22,23%
|
12,69%
|
16,51%
|
17,04%
|
19,2%
|
15,26%
|
15,63%
|
17,14%
|
16,71%
|
WPA
2 |
0,5200
|
0,6100
|
0,4000
|
0,6700
|
0,8500
|
0,9100
|
1,350
|
0,7500
|
1,030
|
1,120
|
1,310
|
0,9982
|
1,095
|
1,243
|
1,252
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-08-21
|
23-11-21
|
24-02-22
|
26-05-22
|
24-08-22
|
22-11-22
|
23-02-23
|
25-05-23
|
23-08-23
|
21-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.134
|
241
|
-
|
864
|
209
|
38
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
220
|
-
|
-
|
-
|
1.027
|
2.895
|
Hefboom (schuld/ebitda)
|
3,003
x
|
0,2815
x
|
-
|
0,5939
x
|
0,1135
x
|
0,0181
x
|
-
|
-
|
Free Cash Flow
1 |
310
|
1.362
|
1.346
|
1.475
|
2.031
|
1.282
|
1.467
|
2.043
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
135%
|
54,8%
|
145%
|
109%
|
68,6%
|
53,8%
|
ROA (netto-inkomsten/totale activa)
|
-1,83%
|
3,93%
|
13,4%
|
14,2%
|
16%
|
17%
|
13,6%
|
15,8%
|
Totale activa
1 |
4.421
|
5.454
|
9.036
|
3.507
|
5.138
|
5.340
|
7.329
|
7.828
|
Nettoactief per aandeel
2 |
-0,9600
|
-0,6300
|
4,400
|
3,890
|
5,330
|
7,330
|
13,00
|
19,50
|
Cashflow per aandeel
2 |
1,720
|
6,360
|
6,470
|
6,900
|
9,500
|
6,080
|
6,910
|
9,060
|
Capex
1 |
67
|
53,2
|
91,1
|
56
|
40
|
31
|
31,8
|
46,6
|
Capex/omzet
|
2,61%
|
1,62%
|
2,4%
|
1,28%
|
0,8%
|
0,56%
|
0,53%
|
0,69%
|
Datum van publicatie
|
28-02-19
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
217,9
USD Gemiddelde koersdoel
287,1
USD Spread / Gemiddelde doel +31,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,49% | 46,62 mld. | | -19,95% | 214 mld. | | -9,06% | 66,27 mld. | | -3,37% | 56,38 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
|