Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
130,4
USD
|
+0,37%
|
|
+4,36%
|
+20,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.906
|
14.743
|
12.400
|
14.357
|
14.884
|
17.602
|
-
|
-
|
Bedrijfswaarde
1 |
16.224
|
18.963
|
16.749
|
18.761
|
18.789
|
21.417
|
21.188
|
21.096
|
K/w-verhouding
|
21,4
x
|
23,8
x
|
16,8
x
|
21,2
x
|
75,2
x
|
19,3
x
|
17,2
x
|
15,1
x
|
Dividendrendement
|
1,34%
|
1,31%
|
1,58%
|
1,37%
|
1,35%
|
1,19%
|
1,27%
|
1,36%
|
Marktkapitalisatie/omzet
|
1,25
x
|
1,2
x
|
0,9
x
|
1
x
|
0,96
x
|
1,1
x
|
1,05
x
|
1
x
|
Bedrijfswaarde/omzet
|
1,46
x
|
1,54
x
|
1,22
x
|
1,3
x
|
1,22
x
|
1,34
x
|
1,27
x
|
1,2
x
|
Bedrijfswaarde/EBITDA
|
14
x
|
14,3
x
|
11,1
x
|
12,6
x
|
11,3
x
|
12,5
x
|
11,7
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
18,6
x
|
16,5
x
|
18,1
x
|
21,9
x
|
19,6
x
|
22,3
x
|
19,1
x
|
16,9
x
|
FCF Yield
|
5,37%
|
6,07%
|
5,53%
|
4,57%
|
5,1%
|
4,48%
|
5,24%
|
5,9%
|
Price to Book
|
4,06
x
|
3,81
x
|
2,88
x
|
3,35
x
|
3,54
x
|
3,99
x
|
3,7
x
|
-
|
Aantal aandelen (in duizenden)
|
141.564
|
142.321
|
140.339
|
136.690
|
137.506
|
135.026
|
-
|
-
|
Referentieprijs
2 |
98,23
|
103,6
|
88,36
|
105,0
|
108,2
|
130,4
|
130,4
|
130,4
|
Datum van publicatie
|
18-02-20
|
23-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.094
|
12.297
|
13.737
|
14.396
|
15.438
|
16.023
|
16.717
|
17.525
|
EBITDA
1 |
1.161
|
1.326
|
1.510
|
1.493
|
1.669
|
1.716
|
1.816
|
1.904
|
Bedrijfsresultaat (EBIT)
1 |
912
|
998
|
1.152
|
1.088
|
621
|
1.435
|
1.538
|
1.681
|
Operationele Marge
|
8,22%
|
8,12%
|
8,39%
|
7,56%
|
4,02%
|
8,96%
|
9,2%
|
9,59%
|
Resultaat voor belastingen (EBT)
1 |
866
|
781
|
967
|
886
|
403
|
1.229
|
1.338
|
1.478
|
Nettowinst (verlies)
1 |
667
|
628
|
753
|
685
|
199
|
931,9
|
1.015
|
1.128
|
Nettomarge
|
6,01%
|
5,11%
|
5,48%
|
4,76%
|
1,29%
|
5,82%
|
6,07%
|
6,43%
|
WPA
2 |
4,600
|
4,360
|
5,270
|
4,960
|
1,440
|
6,771
|
7,557
|
8,617
|
Free Cash Flow
1 |
871
|
1.151
|
927
|
857
|
958
|
959,8
|
1.110
|
1.245
|
FCF-marge
|
7,85%
|
9,36%
|
6,75%
|
5,95%
|
6,21%
|
5,99%
|
6,64%
|
7,11%
|
Kasstroomconversie (ebitda)
|
75,02%
|
86,8%
|
61,39%
|
57,4%
|
57,4%
|
55,93%
|
61,14%
|
65,39%
|
Kasstroomconversie (nettowinst)
|
130,58%
|
183,28%
|
123,11%
|
125,11%
|
481,41%
|
103%
|
109,37%
|
110,44%
|
Dividend per aandeel
2 |
1,320
|
1,360
|
1,400
|
1,440
|
1,460
|
1,554
|
1,653
|
1,773
|
Datum van publicatie
|
18-02-20
|
23-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
3.483
|
3.491
|
3.494
|
3.597
|
3.608
|
3.697
|
3.699
|
3.838
|
3.921
|
3.980
|
3.818
|
3.977
|
4.074
|
4.148
|
3.996
|
EBITDA
1 |
403
|
359
|
358
|
366
|
372
|
397
|
346
|
420
|
451
|
452
|
387,3
|
421,2
|
443,8
|
462,9
|
432,5
|
Bedrijfsresultaat (EBIT)
1 |
305
|
270
|
271
|
271
|
281
|
265
|
265
|
331
|
-336
|
361
|
311,9
|
352
|
378,1
|
407,4
|
-
|
Operationele Marge
|
8,76%
|
7,73%
|
7,76%
|
7,53%
|
7,79%
|
7,17%
|
7,16%
|
8,62%
|
-8,57%
|
9,07%
|
8,17%
|
8,85%
|
9,28%
|
9,82%
|
-
|
Resultaat voor belastingen (EBT)
1 |
260
|
222
|
222
|
225
|
221
|
218
|
207
|
274
|
-388
|
310
|
258,9
|
305,1
|
321,9
|
332,5
|
-
|
Nettowinst (verlies)
1 |
205
|
174
|
175
|
171
|
162
|
177
|
162
|
207
|
-399
|
229
|
194,6
|
223,3
|
242,4
|
261
|
209
|
Nettomarge
|
5,89%
|
4,98%
|
5,01%
|
4,75%
|
4,49%
|
4,79%
|
4,38%
|
5,39%
|
-10,18%
|
5,75%
|
5,1%
|
5,61%
|
5,95%
|
6,29%
|
5,23%
|
WPA
2 |
1,430
|
1,230
|
1,250
|
1,240
|
1,170
|
1,280
|
1,170
|
1,500
|
-2,910
|
1,660
|
1,405
|
1,614
|
1,756
|
1,947
|
1,590
|
Dividend per aandeel
2 |
0,3600
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
0,3800
|
0,3816
|
0,3816
|
0,3854
|
0,3994
|
-
|
Datum van publicatie
|
02-11-21
|
15-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
14-02-23
|
02-05-23
|
01-08-23
|
31-10-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.318
|
4.220
|
4.349
|
4.404
|
3.905
|
3.815
|
3.586
|
3.494
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,997
x
|
3,183
x
|
2,88
x
|
2,95
x
|
2,34
x
|
2,223
x
|
1,975
x
|
1,835
x
|
Free Cash Flow
1 |
871
|
1.151
|
927
|
857
|
958
|
960
|
1.110
|
1.245
|
ROE (netto-inkomsten/eigen vermogen)
|
19,8%
|
23,1%
|
23,2%
|
21,2%
|
23,7%
|
23%
|
23,4%
|
22,7%
|
ROA (netto-inkomsten/totale activa)
|
7,36%
|
7,68%
|
7,34%
|
6,92%
|
7,82%
|
8,14%
|
8,72%
|
-
|
Totale activa
1 |
9.069
|
8.178
|
10.257
|
9.900
|
2.546
|
11.454
|
11.640
|
-
|
Nettoactief per aandeel
2 |
24,20
|
27,20
|
30,70
|
31,40
|
30,50
|
32,70
|
35,30
|
-
|
Cashflow per aandeel
2 |
-
|
9,260
|
7,210
|
7,140
|
8,440
|
7,780
|
9,340
|
-
|
Capex
1 |
121
|
183
|
104
|
129
|
207
|
194
|
206
|
214
|
Capex/omzet
|
1,09%
|
1,49%
|
0,76%
|
0,9%
|
1,34%
|
1,21%
|
1,23%
|
1,22%
|
Datum van publicatie
|
18-02-20
|
23-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
130,4
USD Gemiddelde koersdoel
141,4
USD Spread / Gemiddelde doel +8,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,44% | 17,6 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|