Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
151,2
USD
|
-1,14%
|
|
-4,27%
|
-1,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.892
|
18.634
|
15.479
|
15.822
|
17.875
|
17.071
|
-
|
-
|
Bedrijfswaarde
1 |
12.944
|
14.634
|
11.696
|
12.319
|
14.916
|
13.778
|
13.513
|
13.161
|
K/w-verhouding
|
20,4
x
|
22,3
x
|
19,2
x
|
20
x
|
21,5
x
|
20,6
x
|
18,4
x
|
16,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,47
x
|
9,02
x
|
7,14
x
|
6,79
x
|
7,4
x
|
6,67
x
|
6,32
x
|
5,97
x
|
Bedrijfswaarde/omzet
|
6,49
x
|
7,09
x
|
5,4
x
|
5,29
x
|
6,18
x
|
5,38
x
|
5
x
|
4,6
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
13,8
x
|
10,8
x
|
11,6
x
|
13,5
x
|
12
x
|
11,1
x
|
10,2
x
|
Bedrijfswaarde/FCF
|
12
x
|
12,9
x
|
10
x
|
11,6
x
|
14,7
x
|
13,1
x
|
12
x
|
11,5
x
|
FCF Yield
|
8,32%
|
7,74%
|
9,98%
|
8,59%
|
6,81%
|
7,64%
|
8,34%
|
8,69%
|
Price to Book
|
4,73
x
|
5,44
x
|
4,8
x
|
5,44
x
|
6,41
x
|
6,32
x
|
6,44
x
|
6,37
x
|
Aantal aandelen (in duizenden)
|
152.240
|
140.200
|
132.798
|
125.411
|
116.994
|
112.906
|
-
|
-
|
Referentieprijs
2 |
111,0
|
132,9
|
116,6
|
126,2
|
152,8
|
151,2
|
151,2
|
151,2
|
Datum van publicatie
|
03-02-20
|
03-02-21
|
03-02-22
|
13-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.995
|
2.065
|
2.167
|
2.330
|
2.415
|
2.560
|
2.700
|
2.859
|
EBITDA
1 |
1.020
|
1.062
|
1.080
|
1.062
|
1.102
|
1.148
|
1.219
|
1.289
|
Bedrijfsresultaat (EBIT)
1 |
1.003
|
1.035
|
1.049
|
1.039
|
1.079
|
1.108
|
1.175
|
1.269
|
Operationele Marge
|
50,27%
|
50,11%
|
48,42%
|
44,59%
|
44,69%
|
43,29%
|
43,51%
|
44,36%
|
Resultaat voor belastingen (EBT)
1 |
962,4
|
970,8
|
949,6
|
928,3
|
975,6
|
984
|
1.053
|
1.148
|
Nettowinst (verlies)
1 |
825,7
|
846,6
|
815,6
|
796,9
|
840,3
|
840
|
899,7
|
941,1
|
Nettomarge
|
41,39%
|
41%
|
37,64%
|
34,2%
|
34,8%
|
32,82%
|
33,32%
|
32,91%
|
WPA
2 |
5,430
|
5,960
|
6,080
|
6,310
|
7,100
|
7,352
|
8,201
|
9,225
|
Free Cash Flow
1 |
1.076
|
1.132
|
1.167
|
1.058
|
1.016
|
1.053
|
1.128
|
1.143
|
FCF-marge
|
53,96%
|
54,84%
|
53,86%
|
45,41%
|
42,08%
|
41,13%
|
41,76%
|
39,99%
|
Kasstroomconversie (ebitda)
|
105,58%
|
106,64%
|
108,07%
|
99,65%
|
92,19%
|
91,75%
|
92,5%
|
88,72%
|
Kasstroomconversie (nettowinst)
|
130,36%
|
133,75%
|
143,1%
|
132,75%
|
120,92%
|
125,33%
|
125,33%
|
121,5%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-20
|
03-02-21
|
03-02-22
|
13-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
534
|
599,1
|
543
|
571,1
|
577,6
|
638,5
|
566,2
|
588,7
|
596,3
|
663,5
|
598,8
|
623,4
|
633,7
|
703,9
|
633,3
|
EBITDA
1 |
266,1
|
293,4
|
246,9
|
257,6
|
268,8
|
295
|
248,6
|
268,4
|
274,2
|
314,3
|
272,8
|
277,3
|
285,5
|
323,2
|
280,6
|
Bedrijfsresultaat (EBIT)
1 |
261,3
|
284,5
|
239
|
248,7
|
262,7
|
288,9
|
238,4
|
263,1
|
269
|
308,6
|
252
|
267,2
|
274,5
|
314,9
|
268,4
|
Operationele Marge
|
48,93%
|
47,49%
|
44,01%
|
43,55%
|
45,48%
|
45,25%
|
42,11%
|
44,69%
|
45,11%
|
46,51%
|
42,08%
|
42,87%
|
43,32%
|
44,73%
|
42,39%
|
Resultaat voor belastingen (EBT)
1 |
233,7
|
255,8
|
207,3
|
218,5
|
233,2
|
269,3
|
218,9
|
242,7
|
243,8
|
270,2
|
216,5
|
233,1
|
241,4
|
284,1
|
239,9
|
Nettowinst (verlies)
1 |
187
|
259,7
|
169
|
173,6
|
184
|
269,9
|
184,1
|
202
|
205
|
249,2
|
183,9
|
196,6
|
204,1
|
247,2
|
200,7
|
Nettomarge
|
35,02%
|
43,35%
|
31,12%
|
30,4%
|
31,86%
|
42,27%
|
32,52%
|
34,31%
|
34,38%
|
37,56%
|
30,71%
|
31,53%
|
32,21%
|
35,11%
|
31,7%
|
WPA
2 |
1,400
|
1,980
|
1,300
|
1,360
|
1,470
|
2,200
|
1,520
|
1,700
|
1,750
|
2,150
|
1,600
|
1,726
|
1,811
|
2,236
|
1,814
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-21
|
03-02-22
|
27-04-22
|
01-08-22
|
27-10-22
|
13-02-23
|
01-05-23
|
26-07-23
|
30-10-23
|
06-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.949
|
4.000
|
3.783
|
3.503
|
2.960
|
3.293
|
3.559
|
3.910
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.076
|
1.132
|
1.167
|
1.058
|
1.016
|
1.053
|
1.128
|
1.143
|
ROE (netto-inkomsten/eigen vermogen)
|
25,4%
|
27,4%
|
28%
|
30,2%
|
34,7%
|
35,8%
|
40,2%
|
45,2%
|
ROA (netto-inkomsten/totale activa)
|
16,1%
|
16,6%
|
16%
|
13,7%
|
17,5%
|
16,4%
|
18%
|
19,7%
|
Totale activa
1 |
5.130
|
5.102
|
5.082
|
5.813
|
4.812
|
5.110
|
5.011
|
4.787
|
Nettoactief per aandeel
2 |
23,50
|
24,40
|
24,30
|
23,20
|
23,80
|
23,90
|
23,50
|
23,70
|
Cashflow per aandeel
2 |
7,250
|
8,110
|
8,820
|
8,550
|
8,750
|
9,560
|
10,80
|
12,30
|
Capex
1 |
25,9
|
19,3
|
15,9
|
22,1
|
18,6
|
27,1
|
28,8
|
28,9
|
Capex/omzet
|
1,3%
|
0,93%
|
0,73%
|
0,95%
|
0,77%
|
1,06%
|
1,07%
|
1,01%
|
Datum van publicatie
|
03-02-20
|
03-02-21
|
03-02-22
|
13-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
151,2
USD Gemiddelde koersdoel
172,2
USD Spread / Gemiddelde doel +13,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,04% | 17,07 mld. | | -1,17% | 94,04 mld. | | +9,65% | 48,97 mld. | | -9,60% | 13,14 mld. | | +10,75% | 10,26 mld. | | +64,17% | 4,83 mld. | | -24,96% | 3,12 mld. | | -17,66% | 1,67 mld. | | -10,28% | 1,16 mld. | | -21,86% | 791 mln. |
beveiligings software
|