Geschatte realtime
Tradegate
08:11:25 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
140,6
EUR
|
+0,23%
|
|
-3,28%
|
+22,65%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
9.624
|
11.089
|
11.705
|
12.261
|
19.259
|
19.684
|
-
|
-
|
Bedrijfswaarde
1 |
11.068
|
12.455
|
13.810
|
14.668
|
19.259
|
22.421
|
22.313
|
22.159
|
K/w-verhouding
|
20,1
x
|
18,4
x
|
25,5
x
|
45,7
x
|
32,3
x
|
26,8
x
|
24,1
x
|
22,5
x
|
Dividendrendement
|
1,52%
|
1,61%
|
1,75%
|
-
|
-
|
1,38%
|
1,5%
|
1,7%
|
Marktkapitalisatie/omzet
|
1,29
x
|
1,41
x
|
1,4
x
|
1,32
x
|
1,81
x
|
1,68
x
|
1,57
x
|
1,49
x
|
Bedrijfswaarde/omzet
|
1,48
x
|
1,58
x
|
1,65
x
|
1,58
x
|
1,81
x
|
1,91
x
|
1,78
x
|
1,67
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
14,8
x
|
14,8
x
|
14,5
x
|
16,4
x
|
17,2
x
|
16,1
x
|
15
x
|
Bedrijfswaarde/FCF
|
26,1
x
|
19,7
x
|
21
x
|
27,8
x
|
-
|
28,8
x
|
24,6
x
|
23,1
x
|
FCF Yield
|
3,82%
|
5,07%
|
4,75%
|
3,59%
|
-
|
3,48%
|
4,06%
|
4,32%
|
Price to Book
|
11,1
x
|
10,2
x
|
11,1
x
|
12,4
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
140.215
|
137.706
|
133.258
|
132.276
|
129.746
|
129.320
|
-
|
-
|
Referentieprijs
2 |
68,64
|
80,53
|
87,84
|
92,69
|
148,4
|
152,2
|
152,2
|
152,2
|
Datum van publicatie
|
26-05-20
|
21-05-21
|
20-05-22
|
26-05-23
|
24-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
7.464
|
7.859
|
8.364
|
9.259
|
10.662
|
11.737
|
12.533
|
13.241
|
EBITDA
1 |
754,1
|
839,7
|
934,9
|
1.014
|
1.175
|
1.304
|
1.387
|
1.480
|
Bedrijfsresultaat (EBIT)
1 |
669,2
|
754,4
|
685,2
|
899,6
|
1.065
|
1.191
|
1.254
|
1.338
|
Operationele Marge
|
8,97%
|
9,6%
|
8,19%
|
9,72%
|
9,99%
|
10,14%
|
10,01%
|
10,11%
|
Resultaat voor belastingen (EBT)
1 |
579,4
|
662,4
|
604
|
367,9
|
853,3
|
967,3
|
1.066
|
1.134
|
Nettowinst (verlies)
1 |
482,6
|
609
|
466,7
|
271,8
|
605,7
|
735,5
|
812,6
|
822
|
Nettomarge
|
6,47%
|
7,75%
|
5,58%
|
2,94%
|
5,68%
|
6,27%
|
6,48%
|
6,21%
|
WPA
2 |
3,410
|
4,370
|
3,440
|
2,030
|
4,590
|
5,675
|
6,320
|
6,765
|
Free Cash Flow
1 |
423,3
|
631,5
|
656,6
|
526,7
|
-
|
779,4
|
905,6
|
957,5
|
FCF-marge
|
5,67%
|
8,04%
|
7,85%
|
5,69%
|
-
|
6,64%
|
7,23%
|
7,23%
|
Kasstroomconversie (ebitda)
|
56,14%
|
75,2%
|
70,23%
|
51,94%
|
-
|
59,79%
|
65,28%
|
64,68%
|
Kasstroomconversie (nettowinst)
|
87,72%
|
103,7%
|
140,67%
|
193,79%
|
-
|
105,97%
|
111,45%
|
116,48%
|
Dividend per aandeel
2 |
1,040
|
1,300
|
1,540
|
-
|
-
|
2,095
|
2,290
|
2,580
|
Datum van publicatie
|
26-05-20
|
21-05-21
|
20-05-22
|
26-05-23
|
24-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2026 Q1
|
---|
Omzet
1 |
2.031
|
2.238
|
2.250
|
2.299
|
2.277
|
2.433
|
2.654
|
2.666
|
2.570
|
2.771
|
2.922
|
2.948
|
2.851
|
3.052
|
3.147
|
EBITDA
1 |
222,1
|
205
|
252,6
|
285,9
|
244,1
|
231,4
|
307
|
290,6
|
290,6
|
286,8
|
327,9
|
333,7
|
317,6
|
326,8
|
346,5
|
Bedrijfsresultaat (EBIT)
1 |
177,2
|
148,3
|
223,4
|
257,8
|
215,8
|
202,5
|
278,2
|
263,3
|
263,1
|
260,1
|
305,1
|
305,3
|
290,6
|
291
|
330,6
|
Operationele Marge
|
8,73%
|
6,63%
|
9,93%
|
11,21%
|
9,48%
|
8,32%
|
10,48%
|
9,88%
|
10,24%
|
9,38%
|
10,44%
|
10,36%
|
10,19%
|
9,53%
|
10,51%
|
Resultaat voor belastingen (EBT)
1 |
158,9
|
124,7
|
179,6
|
222
|
41,23
|
-74,9
|
200,9
|
225,8
|
207,4
|
219,3
|
243
|
251,4
|
235,3
|
242,3
|
261,6
|
Nettowinst (verlies)
1 |
128,9
|
90,87
|
138,3
|
170,9
|
31
|
-68,42
|
161,4
|
170,7
|
145,6
|
128
|
185,2
|
190,7
|
179
|
183
|
199,5
|
Nettomarge
|
6,35%
|
4,06%
|
6,15%
|
7,44%
|
1,36%
|
-2,81%
|
6,08%
|
6,4%
|
5,67%
|
4,62%
|
6,34%
|
6,47%
|
6,28%
|
6%
|
6,34%
|
WPA
2 |
0,9500
|
0,6800
|
1,030
|
1,280
|
0,2300
|
-0,5200
|
1,220
|
1,290
|
1,110
|
0,9700
|
1,432
|
1,467
|
1,375
|
1,413
|
1,540
|
Dividend per aandeel
|
0,3700
|
0,4300
|
0,4300
|
0,4300
|
0,4300
|
-
|
0,4700
|
0,4700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-22
|
20-05-22
|
29-07-22
|
28-10-22
|
27-01-23
|
26-05-23
|
28-07-23
|
27-10-23
|
26-01-24
|
24-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
1.444
|
1.366
|
2.104
|
2.407
|
-
|
2.737
|
2.629
|
2.475
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,915
x
|
1,626
x
|
2,251
x
|
2,374
x
|
-
|
2,1
x
|
1,895
x
|
1,672
x
|
Free Cash Flow
1 |
423
|
631
|
657
|
527
|
-
|
779
|
906
|
958
|
ROE (netto-inkomsten/eigen vermogen)
|
63%
|
63,2%
|
44,1%
|
59,4%
|
-
|
68,2%
|
69,5%
|
-
|
ROA (netto-inkomsten/totale activa)
|
11,2%
|
11,8%
|
8,1%
|
9,62%
|
-
|
12,5%
|
14,3%
|
-
|
Totale activa
1 |
4.313
|
5.147
|
5.763
|
2.825
|
-
|
5.869
|
5.676
|
-
|
Nettoactief per aandeel
|
6,170
|
7,860
|
7,890
|
7,470
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
3,900
|
5,180
|
5,460
|
4,540
|
-
|
6,460
|
7,800
|
-
|
Capex
1 |
128
|
87,2
|
80
|
76,1
|
-
|
98,8
|
101
|
102
|
Capex/omzet
|
1,72%
|
1,11%
|
0,96%
|
0,82%
|
-
|
0,84%
|
0,81%
|
0,77%
|
Datum van publicatie
|
26-05-20
|
21-05-21
|
20-05-22
|
26-05-23
|
24-05-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
152,2
USD Gemiddelde koersdoel
167,8
USD Spread / Gemiddelde doel +10,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,53% | 177 mld. | | -2,35% | 159 mld. | | +2,05% | 153 mld. | | +5,13% | 100 mld. | | +9,84% | 81,1 mld. | | +22,85% | 75,87 mld. | | -8,70% | 69,81 mld. | | -31,57% | 45,59 mld. | | -9,72% | 42,96 mld. |
IT Diensten & Consulting - Andere
|