Geschatte realtime
Cboe BZX
16:12:26 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,495
USD
|
-1,34%
|
|
+2,52%
|
+21,83%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
57.731
|
61.159
|
53.256
|
65.173
|
-
|
-
|
Bedrijfswaarde
1 |
31.755
|
61.159
|
34.853
|
42.341
|
38.428
|
33.096
|
K/w-verhouding
|
-9,78
x
|
145
x
|
23,8
x
|
22,2
x
|
17,6
x
|
12
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
12,4
x
|
9,08
x
|
6,31
x
|
6,21
x
|
5,1
x
|
4,22
x
|
Bedrijfswaarde/omzet
|
6,82
x
|
9,08
x
|
4,13
x
|
4,03
x
|
3,01
x
|
2,14
x
|
Bedrijfswaarde/EBITDA
|
115
x
|
-
|
-
|
15,9
x
|
9,34
x
|
6,34
x
|
Bedrijfswaarde/FCF
|
-125
x
|
-
|
16,1
x
|
14,9
x
|
9,65
x
|
6,1
x
|
FCF Yield
|
-0,8%
|
-
|
6,22%
|
6,7%
|
10,4%
|
16,4%
|
Price to Book
|
1,14
x
|
-
|
1,48
x
|
1,71
x
|
1,55
x
|
1,35
x
|
Aantal aandelen (in duizenden)
|
1.085.846
|
1.108.401
|
1.070.421
|
1.045.750
|
-
|
-
|
Referentieprijs
2 |
53,17
|
55,18
|
49,75
|
62,32
|
62,32
|
62,32
|
Datum van publicatie
|
01-03-22
|
08-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
4.657
|
6.734
|
8.436
|
10.497
|
12.770
|
15.431
|
EBITDA
1 |
-
|
276,2
|
-
|
-
|
2.660
|
4.113
|
5.217
|
Bedrijfsresultaat (EBIT)
1 |
-
|
208,8
|
835,7
|
1.580
|
2.658
|
4.092
|
5.460
|
Operationele Marge
|
-
|
4,48%
|
12,41%
|
18,73%
|
25,33%
|
32,04%
|
35,38%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-3.640
|
507,9
|
2.334
|
3.195
|
4.050
|
5.654
|
Nettowinst (verlies)
1 |
-3.470
|
-3.654
|
406,8
|
2.213
|
2.977
|
3.839
|
5.145
|
Nettomarge
|
-
|
-78,47%
|
6,04%
|
26,23%
|
28,36%
|
30,07%
|
33,35%
|
WPA
2 |
-
|
-5,436
|
0,3800
|
2,090
|
2,801
|
3,549
|
5,183
|
Free Cash Flow
1 |
-
|
-254,6
|
-
|
2.169
|
2.836
|
3.984
|
5.422
|
FCF-marge
|
-
|
-5,47%
|
-
|
25,71%
|
27,02%
|
31,2%
|
35,13%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
106,62%
|
96,85%
|
103,92%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
98,03%
|
95,26%
|
103,76%
|
105,37%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-05-21
|
01-03-22
|
08-03-23
|
07-03-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
1.242
|
1.429
|
1.333
|
1.670
|
1.809
|
1.922
|
1.702
|
2.062
|
2.264
|
2.408
|
2.144
|
2.581
|
2.812
|
3.019
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-81,12
|
159,1
|
133,2
|
211,3
|
242,8
|
248,4
|
272,4
|
450,7
|
458,5
|
398,8
|
390
|
632,6
|
665,9
|
1.189
|
Operationele Marge
|
-6,53%
|
11,13%
|
10%
|
12,65%
|
13,42%
|
12,92%
|
16%
|
21,86%
|
20,25%
|
16,56%
|
18,19%
|
24,51%
|
23,68%
|
39,37%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-187,8
|
15,35
|
470,6
|
209,8
|
430,8
|
635,8
|
672
|
-
|
221,2
|
346,6
|
436,3
|
452,5
|
Nettowinst (verlies)
1 |
-
|
-1.321
|
-192
|
11,41
|
393,5
|
193,8
|
-
|
605,5
|
614,4
|
584,1
|
517
|
-
|
-
|
-
|
Nettomarge
|
-
|
-92,42%
|
-14,41%
|
0,68%
|
21,76%
|
10,08%
|
-
|
29,37%
|
27,14%
|
24,26%
|
24,11%
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-0,1800
|
0,0100
|
0,3700
|
0,1800
|
0,3800
|
0,5700
|
0,5800
|
-
|
0,2000
|
0,3100
|
0,3900
|
0,4000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18-11-21
|
01-03-22
|
08-06-22
|
25-08-22
|
23-11-22
|
08-03-23
|
22-05-23
|
23-08-23
|
20-11-23
|
07-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
25.976
|
-
|
18.403
|
22.832
|
26.745
|
32.077
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-255
|
-
|
2.169
|
2.836
|
3.984
|
5.422
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
3,92%
|
-
|
6,39%
|
8,49%
|
10,2%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
1,51%
|
-
|
5,82%
|
7,53%
|
8,88%
|
10,2%
|
Totale activa
1 |
-
|
-241.473
|
-
|
38.022
|
39.550
|
43.240
|
50.205
|
Nettoactief per aandeel
2 |
-
|
46,80
|
-
|
33,70
|
36,40
|
40,10
|
46,20
|
Cashflow per aandeel
2 |
-
|
-0,3100
|
-
|
2,150
|
6,710
|
1,310
|
-
|
Capex
1 |
-
|
43,2
|
-
|
100
|
115
|
164
|
205
|
Capex/omzet
|
-
|
0,93%
|
-
|
1,19%
|
1,1%
|
1,28%
|
1,33%
|
Datum van publicatie
|
27-05-21
|
01-03-22
|
08-03-23
|
07-03-24
|
-
|
-
|
-
|
Laatste slotkoers
62,32
CNY Gemiddelde koersdoel
73,37
CNY Spread / Gemiddelde doel +17,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,83% | 9 mld. | | +4,29% | 2.894 mld. | | +2,11% | 80,94 mld. | | +0,99% | 75,01 mld. | | -16,29% | 52,08 mld. | | +28,19% | 48,93 mld. | | -29,20% | 44,85 mld. | | +16,50% | 40,49 mld. | | +52,35% | 36,29 mld. | | -11,47% | 24,36 mld. |
Software - Andere
|