Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Nabeurs
01:02:17
|
66,38
USD
|
+5,37%
|
|
66,41
|
+0,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.927
|
48.000
|
49.510
|
44.208
|
59.564
|
71.670
|
-
|
-
|
Bedrijfswaarde
1 |
8.927
|
48.000
|
-3.422
|
-9.026
|
15.909
|
23.718
|
13.388
|
71.670
|
K/w-verhouding
|
64,3
x
|
35,1
x
|
18,3
x
|
15,6
x
|
13,9
x
|
15,3
x
|
13,5
x
|
12,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,41
x
|
14,5
x
|
6,96
x
|
5,81
x
|
5,95
x
|
6,44
x
|
5,76
x
|
5,33
x
|
Bedrijfswaarde/omzet
|
8,41
x
|
14,5
x
|
-0,48
x
|
-1,19
x
|
1,59
x
|
2,13
x
|
1,08
x
|
5,33
x
|
Bedrijfswaarde/EBITDA
|
-
|
32,5
x
|
-1,06
x
|
-2,64
x
|
-
|
4,16
x
|
2,04
x
|
9,3
x
|
Bedrijfswaarde/FCF
|
-
|
2.351.531
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3,96
x
|
15,1
x
|
2,45
x
|
2,13
x
|
-
|
2,46
x
|
2,1
x
|
1,72
x
|
Aantal aandelen (in duizenden)
|
111.043
|
135.328
|
146.672
|
139.257
|
139.631
|
137.923
|
-
|
-
|
Referentieprijs
2 |
80,39
|
354,7
|
337,6
|
317,5
|
426,6
|
519,6
|
519,6
|
519,6
|
Datum van publicatie
|
18-03-20
|
16-03-21
|
11-03-22
|
28-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.062
|
3.311
|
7.115
|
7.614
|
10.008
|
11.137
|
12.440
|
13.454
|
EBITDA
1 |
-
|
1.478
|
3.222
|
3.413
|
-
|
5.697
|
6.574
|
7.703
|
Bedrijfsresultaat (EBIT)
1 |
178,5
|
1.451
|
3.183
|
3.569
|
5.007
|
5.544
|
6.553
|
7.471
|
Operationele Marge
|
16,81%
|
43,81%
|
44,73%
|
46,87%
|
50,03%
|
49,78%
|
52,68%
|
55,53%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.451
|
3.185
|
3.359
|
5.041
|
5.449
|
6.109
|
6.599
|
Nettowinst (verlies)
1 |
-
|
1.326
|
2.810
|
2.927
|
4.281
|
4.701
|
5.328
|
5.956
|
Nettomarge
|
-
|
40,04%
|
39,5%
|
38,44%
|
42,78%
|
42,21%
|
42,83%
|
44,27%
|
WPA
2 |
1,250
|
10,10
|
18,43
|
20,34
|
30,59
|
33,95
|
38,40
|
42,77
|
Free Cash Flow
|
-
|
20.412
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
616,53%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
1.381,2%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
1.539,93%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18-03-20
|
16-03-21
|
11-03-22
|
28-03-23
|
14-03-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
|
1.731
|
1.603
|
1.641
|
1.747
|
1.946
|
2.281
|
2.500
|
2.485
|
2.650
|
2.373
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
664,7
|
817,2
|
966,3
|
1.121
|
1.405
|
1.259
|
-
|
1.024
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
40,51%
|
46,79%
|
49,67%
|
49,14%
|
56,2%
|
50,65%
|
-
|
43,14%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
710
|
572,6
|
644,4
|
721,7
|
862,9
|
1.130
|
1.397
|
1.333
|
1.303
|
1.007
|
1.107
|
1.355
|
1.486
|
1.644
|
1.597
|
Nettowinst (verlies)
1 |
615,2
|
498,8
|
571,8
|
641,7
|
754,6
|
958,8
|
1.192
|
1.120
|
1.091
|
878,2
|
968,3
|
1.185
|
1.301
|
1.438
|
1.395
|
Nettomarge
|
35,54%
|
31,12%
|
34,85%
|
36,74%
|
38,79%
|
42,04%
|
47,68%
|
45,06%
|
41,18%
|
37%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
3,940
|
3,220
|
3,850
|
4,460
|
5,300
|
6,800
|
8,440
|
7,990
|
7,860
|
6,310
|
6,865
|
7,644
|
7,308
|
8,427
|
10,02
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-11-21
|
11-03-22
|
06-06-22
|
30-08-22
|
21-11-22
|
28-03-23
|
24-05-23
|
24-08-23
|
23-11-23
|
14-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
52.932
|
53.234
|
43.655
|
47.952
|
58.283
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
20.412
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
24,4%
|
19,9%
|
14%
|
18,8%
|
17,7%
|
17,3%
|
16,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
2,86%
|
3,37%
|
2,99%
|
4,47%
|
4,47%
|
4,34%
|
4,39%
|
Totale activa
1 |
-
|
46.363
|
83.499
|
98.022
|
95.819
|
105.252
|
122.830
|
135.564
|
Nettoactief per aandeel
2 |
20,30
|
23,50
|
138,0
|
149,0
|
-
|
212,0
|
247,0
|
302,0
|
Cashflow per aandeel
2 |
-
|
-
|
39,40
|
24,20
|
-
|
52,80
|
367,0
|
-
|
Capex
1 |
-
|
44,6
|
70,5
|
90,5
|
-
|
8
|
5
|
-
|
Capex/omzet
|
-
|
1,35%
|
0,99%
|
1,19%
|
-
|
0,07%
|
0,04%
|
-
|
Datum van publicatie
|
18-03-20
|
16-03-21
|
11-03-22
|
28-03-23
|
14-03-24
|
-
|
-
|
-
|
Laatste slotkoers
519,6
HKD Gemiddelde koersdoel
541,7
HKD Spread / Gemiddelde doel +4,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,51% | 9,16 mld. | | +1,84% | 178 mld. | | +15,86% | 40,12 mld. | | +1,11% | 39,08 mld. | | +40,35% | 15,64 mld. | | -32,17% | 10,23 mld. | | -22,87% | 8,98 mld. | | +58,27% | 6,75 mld. | | -9,32% | 5,05 mld. | | +8,82% | 3,54 mld. |
financiele technologieen (fintech) (NEC)
|