Beurs gesloten -
Euronext Amsterdam
17:35:27 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
46,43
EUR
|
+1,62%
|
|
-3,61%
|
-18,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.978
|
9.759
|
11.045
|
10.416
|
10.227
|
8.231
|
-
|
-
|
Bedrijfswaarde
1 |
11.355
|
10.014
|
11.460
|
11.286
|
11.150
|
9.182
|
8.886
|
8.564
|
K/w-verhouding
|
16,9
x
|
33,1
x
|
14,6
x
|
11,3
x
|
16,5
x
|
16,4
x
|
12,5
x
|
10,8
x
|
Dividendrendement
|
7,94%
|
3,04%
|
3,65%
|
5%
|
4,02%
|
4,75%
|
6,15%
|
6,78%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,47
x
|
0,45
x
|
0,38
x
|
0,4
x
|
0,33
x
|
0,32
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
0,48
x
|
0,48
x
|
0,47
x
|
0,41
x
|
0,44
x
|
0,37
x
|
0,34
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
8,14
x
|
9,9
x
|
8,06
x
|
7,07
x
|
8,11
x
|
8,03
x
|
6,76
x
|
6,04
x
|
Bedrijfswaarde/FCF
|
12,4
x
|
8,85
x
|
19,4
x
|
15,3
x
|
10,1
x
|
12,4
x
|
12,8
x
|
10,8
x
|
FCF Yield
|
8,06%
|
11,3%
|
5,15%
|
6,55%
|
9,87%
|
8,06%
|
7,83%
|
9,27%
|
Price to Book
|
2,23
x
|
2,09
x
|
2,24
x
|
2,13
x
|
2,18
x
|
1,81
x
|
1,7
x
|
1,57
x
|
Aantal aandelen (in duizenden)
|
183.283
|
183.298
|
183.954
|
182.865
|
180.300
|
177.279
|
-
|
-
|
Referentieprijs
2 |
54,44
|
53,24
|
60,04
|
56,96
|
56,72
|
46,43
|
46,43
|
46,43
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.676
|
20.718
|
24.635
|
27.568
|
25.426
|
24.685
|
25.776
|
26.921
|
EBITDA
1 |
1.395
|
1.011
|
1.421
|
1.597
|
1.374
|
1.144
|
1.314
|
1.419
|
Bedrijfsresultaat (EBIT)
1 |
1.094
|
692
|
1.095
|
1.294
|
1.075
|
893,9
|
1.044
|
1.170
|
Operationele Marge
|
4,62%
|
3,34%
|
4,44%
|
4,69%
|
4,23%
|
3,62%
|
4,05%
|
4,35%
|
Resultaat voor belastingen (EBT)
1 |
819
|
364
|
1.018
|
1.126
|
762
|
682,6
|
882,6
|
1.022
|
Nettowinst (verlies)
1 |
606
|
304
|
768
|
929
|
624
|
506,2
|
657,3
|
746,9
|
Nettomarge
|
2,56%
|
1,47%
|
3,12%
|
3,37%
|
2,45%
|
2,05%
|
2,55%
|
2,77%
|
WPA
2 |
3,230
|
1,610
|
4,100
|
5,020
|
3,430
|
2,834
|
3,728
|
4,317
|
Free Cash Flow
1 |
915
|
1.132
|
590
|
739
|
1.101
|
739,8
|
695,7
|
794,1
|
FCF-marge
|
3,86%
|
5,46%
|
2,39%
|
2,68%
|
4,33%
|
3%
|
2,7%
|
2,95%
|
Kasstroomconversie (ebitda)
|
65,59%
|
111,97%
|
41,52%
|
46,27%
|
80,13%
|
64,68%
|
52,93%
|
55,97%
|
Kasstroomconversie (nettowinst)
|
150,99%
|
372,37%
|
76,82%
|
79,55%
|
176,44%
|
146,14%
|
105,85%
|
106,33%
|
Dividend per aandeel
2 |
4,320
|
1,620
|
2,190
|
2,850
|
2,280
|
2,208
|
2,857
|
3,147
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
6.754
|
6.621
|
6.886
|
7.054
|
7.007
|
6.518
|
6.465
|
6.260
|
6.183
|
5.938
|
6.176
|
6.292
|
6.439
|
6.190
|
-
|
EBITDA
1 |
434
|
-
|
-
|
-
|
-
|
338
|
349
|
-
|
344
|
260
|
283,3
|
313,7
|
374
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
335
|
286
|
308
|
336
|
364
|
266
|
271
|
-
|
265
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
4,96%
|
4,32%
|
4,47%
|
4,76%
|
5,19%
|
4,08%
|
4,19%
|
-
|
4,29%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
246
|
-
|
-
|
228
|
294
|
152
|
137
|
168
|
163
|
86
|
121,6
|
148,1
|
180,3
|
-
|
-
|
Nettomarge
|
3,64%
|
-
|
-
|
3,23%
|
4,2%
|
2,33%
|
2,12%
|
2,68%
|
2,64%
|
1,45%
|
1,97%
|
2,35%
|
2,8%
|
-
|
-
|
WPA
2 |
1,280
|
1,130
|
1,060
|
1,240
|
1,590
|
0,8300
|
0,7400
|
0,9200
|
0,9100
|
0,4800
|
0,6672
|
0,8215
|
1,004
|
-
|
-
|
Dividend per aandeel
2 |
2,190
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,280
|
-
|
0,8693
|
0,8693
|
0,8693
|
0,9272
|
0,9272
|
Datum van publicatie
|
15-02-22
|
26-04-22
|
26-07-22
|
25-10-22
|
14-02-23
|
25-04-23
|
25-07-23
|
24-10-23
|
13-02-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.377
|
255
|
415
|
870
|
923
|
951
|
655
|
332
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9871
x
|
0,2522
x
|
0,292
x
|
0,5448
x
|
0,6718
x
|
0,8315
x
|
0,498
x
|
0,2343
x
|
Free Cash Flow
1 |
915
|
1.132
|
590
|
739
|
1.101
|
740
|
696
|
794
|
ROE (netto-inkomsten/eigen vermogen)
|
17,2%
|
10,3%
|
16,8%
|
21,2%
|
16,9%
|
13,4%
|
15,6%
|
16,4%
|
ROA (netto-inkomsten/totale activa)
|
7,4%
|
4,76%
|
7,82%
|
9,4%
|
7,47%
|
5,12%
|
6,28%
|
7,52%
|
Totale activa
1 |
8.189
|
6.386
|
9.827
|
9.883
|
8.354
|
9.887
|
10.473
|
9.929
|
Nettoactief per aandeel
2 |
24,40
|
25,50
|
26,80
|
26,70
|
26,00
|
25,70
|
27,30
|
29,50
|
Cashflow per aandeel
2 |
6,900
|
7,940
|
4,940
|
5,850
|
6,650
|
5,530
|
4,680
|
5,370
|
Capex
1 |
122
|
106
|
128
|
122
|
93
|
106
|
118
|
118
|
Capex/omzet
|
0,52%
|
0,51%
|
0,52%
|
0,44%
|
0,37%
|
0,43%
|
0,46%
|
0,44%
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
46,43
EUR Gemiddelde koersdoel
50,43
EUR Spread / Gemiddelde doel +8,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,14% | 8,79 mld. | | -21,12% | 7,17 mld. | | -22,90% | 5,83 mld. | | -4,56% | 3,67 mld. | | -8,96% | 3,14 mld. | | +9,91% | 1,5 mld. | | +2,08% | 1,54 mld. | | +0,59% | 1,47 mld. | | -5,08% | 1,2 mld. | | +3,69% | 922 mln. |
Arbeidsbemiddelingsdiensten - Andere
|