Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
120
USD
|
-1,64%
|
|
+0,38%
|
+0,72%
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.832
|
25.928
|
36.447
|
44.705
|
37.824
|
43.185
|
-
|
-
|
Bedrijfswaarde
1 |
30.887
|
25.792
|
36.212
|
44.279
|
37.037
|
42.192
|
41.516
|
40.855
|
K/w-verhouding
|
30
x
|
23,8
x
|
33,4
x
|
32,2
x
|
24,4
x
|
25,4
x
|
24,1
x
|
22,6
x
|
Dividendrendement
|
2,68%
|
3,43%
|
2,49%
|
2,24%
|
3,11%
|
2,99%
|
3,13%
|
3,33%
|
Marktkapitalisatie/omzet
|
8,17
x
|
6,42
x
|
8,98
x
|
9,69
x
|
7,55
x
|
8,17
x
|
7,77
x
|
7,37
x
|
Bedrijfswaarde/omzet
|
8,19
x
|
6,38
x
|
8,93
x
|
9,6
x
|
7,4
x
|
7,98
x
|
7,47
x
|
6,97
x
|
Bedrijfswaarde/EBITDA
|
19,9
x
|
15,4
x
|
21,4
x
|
21,6
x
|
16,7
x
|
17,6
x
|
16,4
x
|
15
x
|
Bedrijfswaarde/FCF
|
26,5
x
|
19,6
x
|
31,6
x
|
32,3
x
|
23,5
x
|
20,8
x
|
20,5
x
|
18,8
x
|
FCF Yield
|
3,77%
|
5,09%
|
3,16%
|
3,1%
|
4,25%
|
4,81%
|
4,88%
|
5,32%
|
Price to Book
|
11,8
x
|
9,32
x
|
12,3
x
|
14,4
x
|
10,8
x
|
11,3
x
|
10
x
|
8,86
x
|
Aantal aandelen (in duizenden)
|
359.393
|
358.715
|
360.360
|
361.017
|
360.467
|
359.963
|
-
|
-
|
Referentieprijs
2 |
85,79
|
72,28
|
101,1
|
123,8
|
104,9
|
120,0
|
120,0
|
120,0
|
Datum van publicatie
|
26-06-19
|
07-07-20
|
25-06-21
|
29-06-22
|
29-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.772
|
4.040
|
4.057
|
4.612
|
5.007
|
5.284
|
5.560
|
5.863
|
EBITDA
1 |
1.553
|
1.673
|
1.692
|
2.050
|
2.212
|
2.401
|
2.539
|
2.717
|
Bedrijfsresultaat (EBIT)
1 |
1.371
|
1.460
|
1.493
|
1.840
|
2.033
|
2.208
|
2.338
|
2.496
|
Operationele Marge
|
36,35%
|
36,15%
|
36,8%
|
39,9%
|
40,6%
|
41,77%
|
42,06%
|
42,57%
|
Resultaat voor belastingen (EBT)
1 |
1.368
|
1.437
|
1.434
|
1.825
|
2.048
|
2.250
|
2.374
|
2.539
|
Nettowinst (verlies)
1 |
1.034
|
1.098
|
1.098
|
1.393
|
1.557
|
1.707
|
1.796
|
1.917
|
Nettomarge
|
27,42%
|
27,18%
|
27,05%
|
30,2%
|
31,1%
|
32,3%
|
32,3%
|
32,7%
|
WPA
2 |
2,860
|
3,040
|
3,030
|
3,840
|
4,300
|
4,720
|
4,971
|
5,303
|
Free Cash Flow
1 |
1.166
|
1.314
|
1.146
|
1.373
|
1.573
|
2.028
|
2.024
|
2.175
|
FCF-marge
|
30,9%
|
32,52%
|
28,24%
|
29,77%
|
31,42%
|
38,38%
|
36,41%
|
37,09%
|
Kasstroomconversie (ebitda)
|
75,07%
|
78,52%
|
67,72%
|
66,97%
|
71,1%
|
84,49%
|
79,73%
|
80,02%
|
Kasstroomconversie (nettowinst)
|
112,69%
|
119,65%
|
104,39%
|
98,57%
|
101,01%
|
118,84%
|
112,72%
|
113,42%
|
Dividend per aandeel
2 |
2,300
|
2,480
|
2,520
|
2,770
|
3,260
|
3,588
|
3,760
|
3,990
|
Datum van publicatie
|
26-06-19
|
07-07-20
|
25-06-21
|
29-06-22
|
29-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maggio |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.108
|
1.276
|
1.144
|
1.206
|
1.190
|
1.381
|
1.230
|
1.286
|
1.258
|
1.439
|
1.294
|
1.345
|
1.317
|
1.512
|
1.362
|
EBITDA
1 |
495,1
|
611,1
|
445,2
|
539,7
|
518,6
|
655,8
|
498,3
|
578,2
|
551
|
694,6
|
564,3
|
584,5
|
582,8
|
738,7
|
605,8
|
Bedrijfsresultaat (EBIT)
1 |
440,3
|
562,8
|
394
|
495,6
|
472,3
|
611,9
|
453,3
|
536,3
|
506,2
|
649,8
|
514,2
|
564,6
|
536,1
|
687,6
|
544,6
|
Operationele Marge
|
39,72%
|
44,11%
|
34,43%
|
41,09%
|
39,68%
|
44,31%
|
36,87%
|
41,7%
|
40,24%
|
45,15%
|
39,75%
|
41,97%
|
40,71%
|
45,46%
|
39,98%
|
Resultaat voor belastingen (EBT)
1 |
437,6
|
554,3
|
388,8
|
492
|
475,2
|
617,4
|
463,6
|
549,1
|
517,9
|
659,2
|
522,2
|
575,4
|
543,4
|
695
|
552,9
|
Nettowinst (verlies)
1 |
332,1
|
430,7
|
296,4
|
379,2
|
360,3
|
467,4
|
350,4
|
419,2
|
392,7
|
498,6
|
395,2
|
435
|
412,6
|
525,2
|
419,1
|
Nettomarge
|
29,96%
|
33,75%
|
25,9%
|
31,44%
|
30,27%
|
33,85%
|
28,5%
|
32,6%
|
31,22%
|
34,64%
|
30,55%
|
32,34%
|
31,33%
|
34,73%
|
30,76%
|
WPA
2 |
0,9100
|
1,190
|
0,8200
|
1,050
|
0,9900
|
1,290
|
0,9700
|
1,160
|
1,080
|
1,380
|
1,094
|
1,204
|
1,142
|
1,452
|
1,160
|
Dividend per aandeel
2 |
0,6600
|
0,6600
|
0,7900
|
0,7900
|
0,7900
|
0,7900
|
0,8900
|
0,8900
|
0,8900
|
0,8900
|
0,9440
|
0,9445
|
0,9445
|
0,9445
|
0,9656
|
Datum van publicatie
|
22-12-21
|
30-03-22
|
29-06-22
|
28-09-22
|
22-12-22
|
29-03-23
|
29-06-23
|
27-09-23
|
21-12-23
|
02-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maggio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
55
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
136
|
235
|
426
|
787
|
993
|
1.669
|
2.330
|
Hefboom (schuld/ebitda)
|
0,0354
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.166
|
1.314
|
1.146
|
1.373
|
1.573
|
2.028
|
2.024
|
2.175
|
ROE (netto-inkomsten/eigen vermogen)
|
41,6%
|
40,7%
|
38,3%
|
46,2%
|
47,1%
|
46,3%
|
44,3%
|
42,6%
|
ROA (netto-inkomsten/totale activa)
|
12,5%
|
12,7%
|
12,3%
|
14,8%
|
15,4%
|
15,8%
|
16%
|
16,2%
|
Totale activa
1 |
8.299
|
8.613
|
8.889
|
9.431
|
10.091
|
10.783
|
11.231
|
11.816
|
Nettoactief per aandeel
2 |
7,290
|
7,750
|
8,190
|
8,570
|
9,690
|
10,60
|
12,00
|
13,50
|
Cashflow per aandeel
2 |
3,560
|
3,990
|
3,480
|
4,150
|
4,690
|
6,030
|
5,700
|
6,160
|
Capex
1 |
124
|
127
|
115
|
133
|
143
|
192
|
175
|
205
|
Capex/omzet
|
3,28%
|
3,14%
|
2,82%
|
2,88%
|
2,86%
|
3,63%
|
3,14%
|
3,5%
|
Datum van publicatie
|
26-06-19
|
07-07-20
|
25-06-21
|
29-06-22
|
29-06-23
|
-
|
-
|
-
|
Laatste slotkoers
120
USD Gemiddelde koersdoel
120,8
USD Spread / Gemiddelde doel +0,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,72% | 43,18 mld. | | -11,11% | 5,35 mld. | | +2,00% | 2,18 mld. | | -23,19% | 1,94 mld. | | +5,77% | 1,47 mld. | | +0,46% | 1,4 mld. | | -21,69% | 1,25 mld. | | -13,88% | 1,12 mld. | | +36,46% | 841 mln. | | +11,70% | 826 mln. |
Outsourcing & Staffing Services
|