Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,13
USD
|
-0,25%
|
|
+1,59%
|
-28,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.486
|
4.843
|
5.298
|
3.217
|
2.388
|
1.754
|
-
|
-
|
Bedrijfswaarde
1 |
7.536
|
7.783
|
10.413
|
8.273
|
2.388
|
4.168
|
4.392
|
2.961
|
K/w-verhouding
|
10,5
x
|
-43,7
x
|
69,3
x
|
68,9
x
|
-5,42
x
|
-21,9
x
|
404
x
|
1,98
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,74%
|
0,74%
|
0,74%
|
Marktkapitalisatie/omzet
|
0,65
x
|
0,78
x
|
0,74
x
|
0,41
x
|
0,62
x
|
0,48
x
|
0,47
x
|
0,45
x
|
Bedrijfswaarde/omzet
|
1,09
x
|
1,25
x
|
1,46
x
|
1,05
x
|
0,62
x
|
1,15
x
|
1,18
x
|
0,77
x
|
Bedrijfswaarde/EBITDA
|
7,12
x
|
8,69
x
|
8,37
x
|
6,04
x
|
3,86
x
|
6,47
x
|
6,27
x
|
3,61
x
|
Bedrijfswaarde/FCF
|
25,2
x
|
17,4
x
|
14,3
x
|
75,2
x
|
-
|
8,7
x
|
8,15
x
|
1,16
x
|
FCF Yield
|
3,97%
|
5,76%
|
7%
|
1,33%
|
-
|
11,5%
|
12,3%
|
86,2%
|
Price to Book
|
4,07
x
|
4,63
x
|
4,23
x
|
2,18
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
127.600
|
128.900
|
131.800
|
137.400
|
141.200
|
144.622
|
-
|
-
|
Referentieprijs
2 |
35,16
|
37,57
|
40,20
|
23,41
|
16,91
|
12,13
|
12,13
|
12,13
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.915
|
6.207
|
7.156
|
7.844
|
3.830
|
3.634
|
3.736
|
3.862
|
EBITDA
1 |
1.058
|
896
|
1.244
|
1.370
|
618
|
644
|
700,3
|
820,8
|
Bedrijfsresultaat (EBIT)
1 |
758
|
530
|
751
|
803
|
216
|
397,9
|
478,7
|
1.131
|
Operationele Marge
|
10,96%
|
8,54%
|
10,49%
|
10,24%
|
5,64%
|
10,95%
|
12,81%
|
29,3%
|
Resultaat voor belastingen (EBT)
1 |
341
|
-59
|
284
|
211
|
-380
|
304,6
|
462,5
|
530,2
|
Nettowinst (verlies)
1 |
454
|
-110
|
81
|
44
|
-438
|
219,6
|
328,3
|
381,8
|
Nettomarge
|
6,57%
|
-1,77%
|
1,13%
|
0,56%
|
-11,44%
|
6,04%
|
8,79%
|
9,88%
|
WPA
2 |
3,360
|
-0,8600
|
0,5800
|
0,3400
|
-3,120
|
-0,5550
|
0,0300
|
6,120
|
Free Cash Flow
1 |
299
|
448
|
729
|
110
|
-
|
479
|
539
|
2.554
|
FCF-marge
|
4,32%
|
7,22%
|
10,19%
|
1,4%
|
-
|
13,18%
|
14,43%
|
66,13%
|
Kasstroomconversie (ebitda)
|
28,26%
|
50%
|
58,6%
|
8,03%
|
-
|
74,38%
|
76,96%
|
311,16%
|
Kasstroomconversie (nettowinst)
|
65,86%
|
-
|
900%
|
250%
|
-
|
218,14%
|
164,2%
|
669,01%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0900
|
0,0900
|
0,0900
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
29-02-24
|
-
|
-
|
-
|
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 |
1.901
|
2.034
|
1.866
|
1.997
|
1.972
|
2.009
|
1.891
|
1.986
|
2.017
|
963
|
857,1
|
901,4
|
928
|
947,6
|
877
|
EBITDA
1 |
352
|
353
|
271
|
339
|
380
|
380
|
302
|
389
|
404
|
134
|
119,4
|
153,3
|
179
|
185,2
|
132,2
|
Bedrijfsresultaat (EBIT)
1 |
215
|
215
|
124
|
198
|
249
|
232
|
174
|
261
|
286
|
-505
|
56,04
|
95,67
|
117,9
|
127,6
|
70
|
Operationele Marge
|
11,31%
|
10,57%
|
6,65%
|
9,91%
|
12,63%
|
11,55%
|
9,2%
|
13,14%
|
14,18%
|
-52,44%
|
6,54%
|
10,61%
|
12,7%
|
13,47%
|
7,98%
|
Resultaat voor belastingen (EBT)
1 |
42
|
172
|
-21
|
37
|
112
|
83
|
24
|
49
|
-
|
-252
|
-90
|
-89
|
-58
|
-55
|
-
|
Nettowinst (verlies)
1 |
8
|
60
|
-38
|
37
|
65
|
-20
|
5
|
15
|
-
|
-318
|
-105
|
-109
|
-81
|
-82
|
-
|
Nettomarge
|
0,42%
|
2,95%
|
-2,04%
|
1,85%
|
3,3%
|
-1%
|
0,26%
|
0,76%
|
-
|
-33,02%
|
-12,25%
|
-12,09%
|
-8,73%
|
-8,65%
|
-
|
WPA
2 |
0,0600
|
0,4300
|
-0,2800
|
0,2600
|
0,4600
|
-0,0800
|
0,0400
|
0,1100
|
-0,9100
|
-2,250
|
-0,7400
|
-0,7700
|
-0,5700
|
-0,5700
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-10-21
|
08-02-22
|
26-04-22
|
27-07-22
|
25-10-22
|
07-02-23
|
04-05-23
|
02-08-23
|
09-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.050
|
2.940
|
5.115
|
5.056
|
-
|
2.414
|
2.638
|
1.207
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,883
x
|
3,281
x
|
4,112
x
|
3,691
x
|
-
|
3,748
x
|
3,766
x
|
1,471
x
|
Free Cash Flow
1 |
299
|
448
|
729
|
110
|
-
|
479
|
539
|
2.554
|
ROE (netto-inkomsten/eigen vermogen)
|
56,4%
|
20,2%
|
30,9%
|
27%
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,05%
|
2,49%
|
3,55%
|
3,19%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
8.988
|
-4.410
|
2.283
|
1.378
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
8,650
|
8,120
|
9,500
|
10,70
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
5,000
|
-
|
3,170
|
-
|
-
|
-
|
-
|
Capex
1 |
329
|
263
|
348
|
377
|
-
|
420
|
476
|
-
|
Capex/omzet
|
4,76%
|
4,24%
|
4,86%
|
4,81%
|
-
|
11,56%
|
12,74%
|
-
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
12,13
USD Gemiddelde koersdoel
19,64
USD Spread / Gemiddelde doel +61,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -28,27% | 1,75 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
|