Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65,96
USD
|
+2,90%
|
|
+5,86%
|
+7,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
127.012
|
274.410
|
221.568
|
81.193
|
66.209
|
69.432
|
-
|
-
|
Bedrijfswaarde
1 |
116.251
|
261.327
|
220.117
|
83.834
|
66.804
|
67.514
|
67.180
|
67.186
|
K/w-verhouding
|
52,3
x
|
66,2
x
|
53,6
x
|
34,1
x
|
16
x
|
17,9
x
|
15,5
x
|
13,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,15
x
|
12,8
x
|
8,73
x
|
2,95
x
|
2,22
x
|
2,18
x
|
2,02
x
|
1,87
x
|
Bedrijfswaarde/omzet
|
6,54
x
|
12,2
x
|
8,68
x
|
3,05
x
|
2,24
x
|
2,12
x
|
1,95
x
|
1,81
x
|
Bedrijfswaarde/EBITDA
|
24,1
x
|
42,7
x
|
30,9
x
|
12,5
x
|
8,88
x
|
9,23
x
|
8,79
x
|
8,35
x
|
Bedrijfswaarde/FCF
|
30,1
x
|
52,4
x
|
40,5
x
|
16,4
x
|
15,8
x
|
12,6
x
|
11,2
x
|
10,4
x
|
FCF Yield
|
3,32%
|
1,91%
|
2,47%
|
6,09%
|
6,32%
|
7,92%
|
8,9%
|
9,61%
|
Price to Book
|
7,61
x
|
13,7
x
|
10,1
x
|
3,99
x
|
3,22
x
|
3,04
x
|
2,64
x
|
2,21
x
|
Aantal aandelen (in duizenden)
|
1.174.192
|
1.171.692
|
1.174.930
|
1.140.028
|
1.078.140
|
1.052.643
|
-
|
-
|
Referentieprijs
2 |
108,2
|
234,2
|
188,6
|
71,22
|
61,41
|
65,96
|
65,96
|
65,96
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
01-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.772
|
21.454
|
25.371
|
27.518
|
29.771
|
31.892
|
34.395
|
37.060
|
EBITDA
1 |
4.832
|
6.127
|
7.128
|
6.716
|
7.524
|
7.313
|
7.642
|
8.048
|
Bedrijfsresultaat (EBIT)
1 |
4.131
|
5.388
|
6.304
|
5.870
|
6.679
|
6.515
|
6.880
|
7.159
|
Operationele Marge
|
23,24%
|
25,11%
|
24,85%
|
21,33%
|
22,43%
|
20,43%
|
20%
|
19,32%
|
Resultaat voor belastingen (EBT)
1 |
2.998
|
5.065
|
4.099
|
3.366
|
5.411
|
4.897
|
5.478
|
5.724
|
Nettowinst (verlies)
1 |
2.459
|
4.202
|
4.169
|
2.419
|
4.246
|
3.898
|
4.336
|
4.666
|
Nettomarge
|
13,84%
|
19,59%
|
16,43%
|
8,79%
|
14,26%
|
12,22%
|
12,61%
|
12,59%
|
WPA
2 |
2,070
|
3,540
|
3,520
|
2,090
|
3,840
|
3,690
|
4,256
|
4,734
|
Free Cash Flow
1 |
3.857
|
4.988
|
5.432
|
5.107
|
4.220
|
5.350
|
5.980
|
6.453
|
FCF-marge
|
21,7%
|
23,25%
|
21,41%
|
18,56%
|
14,17%
|
16,78%
|
17,39%
|
17,41%
|
Kasstroomconversie (ebitda)
|
79,82%
|
81,41%
|
76,21%
|
76,04%
|
56,09%
|
73,16%
|
78,26%
|
80,18%
|
Kasstroomconversie (nettowinst)
|
156,85%
|
118,71%
|
130,3%
|
211,12%
|
99,39%
|
137,26%
|
137,93%
|
138,31%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
01-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
6.182
|
6.918
|
6.483
|
6.806
|
6.846
|
7.383
|
7.040
|
7.287
|
7.418
|
8.026
|
7.516
|
7.809
|
7.988
|
8.603
|
8.065
|
EBITDA
1 |
1.683
|
1.717
|
1.554
|
1.516
|
1.743
|
1.903
|
1.813
|
1.771
|
1.859
|
2.081
|
1.774
|
1.737
|
1.823
|
2.005
|
1.853
|
Bedrijfsresultaat (EBIT)
1 |
1.470
|
1.507
|
1.343
|
1.302
|
1.532
|
1.693
|
1.600
|
1.560
|
1.647
|
1.872
|
1.570
|
1.553
|
1.620
|
1.790
|
1.629
|
Operationele Marge
|
23,78%
|
21,78%
|
20,72%
|
19,13%
|
22,38%
|
22,93%
|
22,73%
|
21,41%
|
22,2%
|
23,32%
|
20,89%
|
19,88%
|
20,28%
|
20,8%
|
20,19%
|
Resultaat voor belastingen (EBT)
1 |
1.165
|
706
|
629
|
49
|
1.578
|
1.110
|
1.074
|
1.303
|
1.241
|
1.793
|
1.076
|
1.147
|
1.232
|
1.389
|
1.261
|
Nettowinst (verlies)
1 |
1.087
|
801
|
509
|
-341
|
1.330
|
921
|
795
|
1.029
|
1.020
|
1.402
|
843
|
910,7
|
966,1
|
1.105
|
988
|
Nettomarge
|
17,58%
|
11,58%
|
7,85%
|
-5,01%
|
19,43%
|
12,47%
|
11,29%
|
14,12%
|
13,75%
|
17,47%
|
11,22%
|
11,66%
|
12,09%
|
12,84%
|
12,25%
|
WPA
2 |
0,9200
|
0,6800
|
0,4300
|
-0,2900
|
1,150
|
0,8100
|
0,7000
|
0,9200
|
0,9300
|
1,290
|
0,7770
|
0,8700
|
0,9297
|
1,071
|
0,9682
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-11-21
|
01-02-22
|
27-04-22
|
02-08-22
|
03-11-22
|
09-02-23
|
08-05-23
|
02-08-23
|
01-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
2.641
|
595
|
-
|
-
|
-
|
Nettokaspositie
1 |
10.761
|
13.083
|
1.451
|
-
|
-
|
1.919
|
2.253
|
2.246
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,3932
x
|
0,0791
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.857
|
4.988
|
5.432
|
5.107
|
4.220
|
5.350
|
5.980
|
6.453
|
ROE (netto-inkomsten/eigen vermogen)
|
22,8%
|
22,8%
|
20%
|
22,8%
|
27,3%
|
23,3%
|
23%
|
21,1%
|
ROA (netto-inkomsten/totale activa)
|
5,2%
|
6,9%
|
5,7%
|
6,19%
|
7,02%
|
6,46%
|
6,49%
|
6,21%
|
Totale activa
1 |
47.332
|
60.856
|
73.091
|
39.082
|
60.460
|
60.351
|
66.847
|
75.191
|
Nettoactief per aandeel
2 |
14,20
|
17,10
|
18,60
|
17,80
|
19,10
|
21,70
|
25,00
|
29,90
|
Cashflow per aandeel
2 |
3,840
|
4,930
|
5,350
|
5,020
|
4,370
|
6,000
|
7,100
|
7,950
|
Capex
1 |
704
|
866
|
908
|
706
|
623
|
941
|
1.057
|
1.222
|
Capex/omzet
|
3,96%
|
4,04%
|
3,58%
|
2,57%
|
2,09%
|
2,95%
|
3,07%
|
3,3%
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
01-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
65,96
USD Gemiddelde koersdoel
72,72
USD Spread / Gemiddelde doel +10,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,41% | 69,43 mld. | | +17,35% | 91,21 mld. | | -3,71% | 46,28 mld. | | -1,91% | 31,78 mld. | | +7,50% | 21,83 mld. | | -16,97% | 11,95 mld. | | -9,73% | 10,07 mld. | | +11,32% | 9,07 mld. | | -25,92% | 7,68 mld. | | +303,14% | 5,71 mld. |
Transactie- & Betalingsdiensten
|