Beurs gesloten -
London S.E.
17:35:13 16-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
119
USD
|
0,00%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
118.711
|
112.166
|
119.866
|
127.382
|
149.341
|
155.216
|
-
|
-
|
Bedrijfswaarde
1 |
172.601
|
159.429
|
164.013
|
169.490
|
192.426
|
191.882
|
186.957
|
181.247
|
K/w-verhouding
|
12,7
x
|
20,2
x
|
21
x
|
78,3
x
|
20,1
x
|
19,5
x
|
19
x
|
17,5
x
|
Dividendrendement
|
4,8%
|
5,17%
|
4,9%
|
4,63%
|
4,05%
|
3,96%
|
4,01%
|
4,08%
|
Marktkapitalisatie/omzet
|
1,54
x
|
1,52
x
|
2,09
x
|
2,1
x
|
2,41
x
|
2,46
x
|
2,35
x
|
2,25
x
|
Bedrijfswaarde/omzet
|
2,24
x
|
2,17
x
|
2,86
x
|
2,8
x
|
3,11
x
|
3,04
x
|
2,83
x
|
2,62
x
|
Bedrijfswaarde/EBITDA
|
9,46
x
|
10,4
x
|
-
|
11,5
x
|
12,5
x
|
12,5
x
|
11,6
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
14,5
x
|
14,8
x
|
25,2
x
|
18,2
x
|
17,2
x
|
16,1
x
|
14,8
x
|
13,6
x
|
FCF Yield
|
6,9%
|
6,78%
|
3,97%
|
5,48%
|
5,83%
|
6,22%
|
6,77%
|
7,33%
|
Price to Book
|
5,71
x
|
5,44
x
|
6,34
x
|
5,8
x
|
6,64
x
|
5,9
x
|
5,14
x
|
4,52
x
|
Aantal aandelen (in duizenden)
|
885.637
|
891.057
|
896.800
|
904.126
|
913.119
|
918.603
|
-
|
-
|
Referentieprijs
2 |
134,0
|
125,9
|
133,7
|
140,9
|
163,6
|
169,0
|
169,0
|
169,0
|
Datum van publicatie
|
21-01-20
|
21-01-21
|
24-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
77.147
|
73.620
|
57.350
|
60.530
|
61.860
|
63.195
|
66.105
|
69.051
|
EBITDA
1 |
18.246
|
15.379
|
-
|
14.739
|
15.447
|
15.318
|
16.140
|
16.990
|
Bedrijfsresultaat (EBIT)
1 |
12.187
|
8.684
|
-
|
9.937
|
11.052
|
11.351
|
12.320
|
13.375
|
Operationele Marge
|
15,8%
|
11,8%
|
-
|
16,42%
|
17,87%
|
17,96%
|
18,64%
|
19,37%
|
Resultaat voor belastingen (EBT)
1 |
10.166
|
4.637
|
4.837
|
1.156
|
8.690
|
8.728
|
9.828
|
10.764
|
Nettowinst (verlies)
1 |
9.431
|
5.590
|
5.743
|
1.639
|
7.502
|
8.106
|
8.395
|
9.143
|
Nettomarge
|
12,22%
|
7,59%
|
10,01%
|
2,71%
|
12,13%
|
12,83%
|
12,7%
|
13,24%
|
WPA
2 |
10,56
|
6,230
|
6,350
|
1,800
|
8,140
|
8,665
|
8,916
|
9,650
|
Free Cash Flow
1 |
11.909
|
10.805
|
6.508
|
9.291
|
11.210
|
11.941
|
12.648
|
13.288
|
FCF-marge
|
15,44%
|
14,68%
|
11,35%
|
15,35%
|
18,12%
|
18,9%
|
19,13%
|
19,24%
|
Kasstroomconversie (ebitda)
|
65,27%
|
70,26%
|
-
|
63,04%
|
72,57%
|
77,95%
|
78,36%
|
78,21%
|
Kasstroomconversie (nettowinst)
|
126,28%
|
193,29%
|
113,32%
|
566,87%
|
149,43%
|
147,31%
|
150,66%
|
145,34%
|
Dividend per aandeel
2 |
6,430
|
6,510
|
6,550
|
6,520
|
6,630
|
6,686
|
6,780
|
6,889
|
Datum van publicatie
|
21-01-20
|
21-01-21
|
24-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
16.695
|
14.197
|
15.535
|
14.107
|
16.690
|
14.252
|
15.475
|
14.752
|
17.381
|
14.462
|
15.637
|
15.095
|
17.838
|
14.777
|
16.131
|
EBITDA
1 |
5.013
|
2.904
|
3.642
|
3.130
|
5.063
|
2.650
|
3.632
|
3.602
|
5.565
|
2.759
|
3.775
|
3.783
|
5.269
|
3.500
|
3.900
|
Bedrijfsresultaat (EBIT)
1 |
3.633
|
1.647
|
2.397
|
1.967
|
3.926
|
1.576
|
2.556
|
2.509
|
4.413
|
1.627
|
2.623
|
2.615
|
4.169
|
1.972
|
2.638
|
Operationele Marge
|
21,76%
|
11,6%
|
15,43%
|
13,94%
|
23,52%
|
11,06%
|
16,52%
|
17,01%
|
25,39%
|
11,25%
|
16,77%
|
17,32%
|
23,37%
|
13,35%
|
16,35%
|
Resultaat voor belastingen (EBT)
1 |
2.869
|
623
|
1.722
|
-4.501
|
3.312
|
1.058
|
2.000
|
1.873
|
3.759
|
1.074
|
1.891
|
2.087
|
3.743
|
1.150
|
2.000
|
Nettowinst (verlies)
1 |
2.332
|
733
|
1.392
|
-3.196
|
2.711
|
927
|
1.583
|
1.704
|
3.288
|
1.605
|
1.667
|
1.799
|
3.180
|
1.124
|
1.754
|
Nettomarge
|
13,97%
|
5,16%
|
8,96%
|
-22,66%
|
16,24%
|
6,5%
|
10,23%
|
11,55%
|
18,92%
|
11,1%
|
10,66%
|
11,92%
|
17,83%
|
7,61%
|
10,87%
|
WPA
2 |
2,570
|
0,8100
|
1,530
|
-3,540
|
2,960
|
1,010
|
1,720
|
1,840
|
3,550
|
1,720
|
1,805
|
1,939
|
3,427
|
1,160
|
1,950
|
Dividend per aandeel
2 |
1,640
|
1,640
|
1,650
|
1,649
|
1,631
|
1,650
|
1,660
|
-
|
1,660
|
-
|
1,670
|
1,675
|
1,675
|
1,680
|
1,680
|
Datum van publicatie
|
24-01-22
|
19-04-22
|
18-07-22
|
19-10-22
|
25-01-23
|
19-04-23
|
19-07-23
|
25-10-23
|
24-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
53.890
|
47.263
|
44.147
|
42.108
|
43.085
|
36.666
|
31.741
|
26.031
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,954
x
|
3,073
x
|
-
|
2,857
x
|
2,789
x
|
2,394
x
|
1,967
x
|
1,532
x
|
Free Cash Flow
1 |
11.909
|
10.805
|
6.508
|
9.291
|
11.210
|
11.941
|
12.648
|
13.288
|
ROE (netto-inkomsten/eigen vermogen)
|
60,8%
|
37,5%
|
36,3%
|
40,8%
|
33,8%
|
38,4%
|
33,9%
|
31,2%
|
ROA (netto-inkomsten/totale activa)
|
8,3%
|
5,05%
|
3,99%
|
6,42%
|
5,73%
|
6,67%
|
6,89%
|
7,18%
|
Totale activa
1 |
113.628
|
110.792
|
143.989
|
25.516
|
131.032
|
121.566
|
121.797
|
127.336
|
Nettoactief per aandeel
2 |
23,50
|
23,10
|
21,10
|
24,30
|
24,60
|
28,60
|
32,80
|
37,40
|
Cashflow per aandeel
2 |
16,50
|
20,30
|
14,10
|
11,40
|
15,10
|
15,00
|
15,20
|
15,80
|
Capex
1 |
2.370
|
3.042
|
2.381
|
1.860
|
1.488
|
1.694
|
1.814
|
1.810
|
Capex/omzet
|
3,07%
|
4,13%
|
4,15%
|
3,07%
|
2,41%
|
2,68%
|
2,74%
|
2,62%
|
Datum van publicatie
|
21-01-20
|
21-01-21
|
24-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Laatste slotkoers
169
USD Gemiddelde koersdoel
180,2
USD Spread / Gemiddelde doel +6,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,23% | 194 mld. | | +2,48% | 169 mld. | | +7,34% | 102 mld. | | +32,80% | 82,01 mld. | | +11,09% | 81,78 mld. | | -6,25% | 72,08 mld. | | -17,06% | 55,12 mld. | | -8,25% | 43,73 mld. | | +9,67% | 38,54 mld. |
IT Diensten & Consulting - Andere
|