Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
526,8
USD
|
-2,52%
|
|
-1,42%
|
-3,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.860
|
45.209
|
51.884
|
45.824
|
58.236
|
56.377
|
-
|
-
|
Bedrijfswaarde
1 |
41.426
|
54.468
|
59.454
|
51.693
|
64.352
|
60.936
|
59.002
|
57.198
|
K/w-verhouding
|
21,1
x
|
48
x
|
45,5
x
|
10,2
x
|
42,3
x
|
40,5
x
|
36,1
x
|
28,1
x
|
Dividendrendement
|
0,54%
|
0,49%
|
0,47%
|
0,59%
|
-
|
0,57%
|
0,6%
|
0,76%
|
Marktkapitalisatie/omzet
|
6,86
x
|
8,16
x
|
8,98
x
|
8,53
x
|
9,43
x
|
8,16
x
|
7,66
x
|
7
x
|
Bedrijfswaarde/omzet
|
7,7
x
|
9,83
x
|
10,3
x
|
9,62
x
|
10,4
x
|
8,82
x
|
8,02
x
|
7,1
x
|
Bedrijfswaarde/EBITDA
|
21,5
x
|
27,5
x
|
27
x
|
23,8
x
|
25,6
x
|
21,7
x
|
19,3
x
|
16,4
x
|
Bedrijfswaarde/FCF
|
28,8
x
|
36,9
x
|
30
x
|
74,4
x
|
32,7
x
|
28,7
x
|
24,9
x
|
17,9
x
|
FCF Yield
|
3,47%
|
2,71%
|
3,33%
|
1,34%
|
3,06%
|
3,49%
|
4,02%
|
5,58%
|
Price to Book
|
3,88
x
|
4,3
x
|
4,53
x
|
2,88
x
|
-
|
3,04
x
|
2,83
x
|
-
|
Aantal aandelen (in duizenden)
|
104.058
|
104.872
|
105.485
|
106.052
|
106.822
|
107.022
|
-
|
-
|
Referentieprijs
2 |
354,2
|
431,1
|
491,9
|
432,1
|
545,2
|
526,8
|
526,8
|
526,8
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
02-02-22
|
27-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.377
|
5.539
|
5.779
|
5.372
|
6.178
|
6.907
|
7.358
|
8.051
|
EBITDA
1 |
1.925
|
1.981
|
2.206
|
2.170
|
2.511
|
2.812
|
3.052
|
3.483
|
Bedrijfsresultaat (EBIT)
1 |
1.509
|
1.460
|
1.572
|
1.520
|
1.756
|
1.991
|
2.199
|
2.563
|
Operationele Marge
|
28,06%
|
26,36%
|
27,2%
|
28,3%
|
28,42%
|
28,82%
|
29,89%
|
31,84%
|
Resultaat voor belastingen (EBT)
1 |
2.227
|
1.209
|
1.271
|
1.282
|
1.743
|
1.803
|
2.026
|
2.542
|
Nettowinst (verlies)
1 |
1.768
|
949,7
|
1.153
|
4.545
|
1.384
|
1.391
|
1.587
|
2.008
|
Nettomarge
|
32,88%
|
17,15%
|
19,94%
|
84,6%
|
22,41%
|
20,14%
|
21,57%
|
24,95%
|
WPA
2 |
16,82
|
8,980
|
10,82
|
42,55
|
12,89
|
12,99
|
14,60
|
18,73
|
Free Cash Flow
1 |
1.438
|
1.476
|
1.979
|
694,5
|
1.967
|
2.126
|
2.371
|
3.191
|
FCF-marge
|
26,74%
|
26,65%
|
34,24%
|
12,93%
|
31,84%
|
30,79%
|
32,22%
|
39,64%
|
Kasstroomconversie (ebitda)
|
74,7%
|
74,52%
|
89,71%
|
32%
|
78,34%
|
75,61%
|
77,68%
|
91,62%
|
Kasstroomconversie (nettowinst)
|
81,34%
|
155,44%
|
171,7%
|
15,28%
|
142,11%
|
152,84%
|
149,37%
|
158,9%
|
Dividend per aandeel
2 |
1,900
|
2,100
|
2,308
|
2,540
|
-
|
2,990
|
3,144
|
3,980
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
02-02-22
|
27-01-23
|
31-01-24
|
-
|
-
|
-
|
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 |
1.463
|
1.512
|
1.527
|
1.311
|
1.350
|
1.431
|
1.470
|
1.531
|
1.563
|
1.614
|
1.681
|
1.729
|
1.737
|
1.757
|
1.809
|
EBITDA
1 |
602
|
576
|
577
|
515
|
555
|
592
|
582
|
617
|
652
|
659
|
676
|
693,9
|
719,6
|
720,2
|
729,9
|
Bedrijfsresultaat (EBIT)
1 |
443
|
418
|
418
|
360
|
399
|
409
|
398
|
432
|
461
|
463
|
482
|
494,7
|
511,6
|
515,5
|
525,8
|
Operationele Marge
|
30,28%
|
27,65%
|
27,37%
|
27,46%
|
29,55%
|
28,58%
|
27,08%
|
28,21%
|
29,49%
|
28,7%
|
28,68%
|
28,62%
|
29,45%
|
29,34%
|
29,06%
|
Resultaat voor belastingen (EBT)
1 |
343,6
|
264,7
|
366,6
|
316,9
|
355,5
|
308,4
|
360,1
|
463,7
|
442,6
|
476,7
|
483,9
|
430,3
|
450,2
|
461,3
|
494,5
|
Nettowinst (verlies)
1 |
289,5
|
287,8
|
288
|
268,8
|
327
|
1.928
|
283,1
|
364,9
|
347,2
|
389
|
382
|
388,7
|
390,9
|
401,5
|
520,9
|
Nettomarge
|
19,79%
|
19,03%
|
18,86%
|
20,51%
|
24,22%
|
134,77%
|
19,26%
|
23,83%
|
22,21%
|
24,11%
|
22,73%
|
22,48%
|
22,5%
|
22,85%
|
28,79%
|
WPA
2 |
2,710
|
2,700
|
2,700
|
2,520
|
3,060
|
18,06
|
2,650
|
3,400
|
3,230
|
3,610
|
3,540
|
3,114
|
3,312
|
3,356
|
3,390
|
Dividend per aandeel
2 |
0,5625
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6800
|
0,6825
|
0,6825
|
0,6825
|
-
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
-
|
Datum van publicatie
|
22-10-21
|
02-02-22
|
26-04-22
|
22-07-22
|
26-10-22
|
27-01-23
|
27-04-23
|
21-07-23
|
25-10-23
|
31-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.566
|
9.258
|
7.570
|
5.869
|
6.116
|
4.559
|
2.625
|
821
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,372
x
|
4,673
x
|
3,432
x
|
2,705
x
|
2,436
x
|
1,621
x
|
0,86
x
|
0,2358
x
|
Free Cash Flow
1 |
1.438
|
1.476
|
1.979
|
695
|
1.967
|
2.126
|
2.371
|
3.191
|
ROE (netto-inkomsten/eigen vermogen)
|
15,9%
|
9,51%
|
13,7%
|
11,1%
|
8,27%
|
7,6%
|
9,75%
|
9,5%
|
ROA (netto-inkomsten/totale activa)
|
8,22%
|
4,51%
|
6,33%
|
6,02%
|
5,02%
|
5,7%
|
6,2%
|
5,9%
|
Totale activa
1 |
21.508
|
21.067
|
18.218
|
75.493
|
27.574
|
24.409
|
25.599
|
34.040
|
Nettoactief per aandeel
2 |
91,40
|
100,0
|
109,0
|
150,0
|
-
|
173,0
|
186,0
|
-
|
Cashflow per aandeel
2 |
13,90
|
14,40
|
18,90
|
6,880
|
18,90
|
21,20
|
29,20
|
33,60
|
Capex
1 |
53
|
31,2
|
32,9
|
40,1
|
68
|
47,4
|
50,8
|
48
|
Capex/omzet
|
0,99%
|
0,56%
|
0,57%
|
0,75%
|
1,1%
|
0,69%
|
0,69%
|
0,6%
|
Datum van publicatie
|
30-01-20
|
29-01-21
|
02-02-22
|
27-01-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
526,8
USD Gemiddelde koersdoel
606,1
USD Spread / Gemiddelde doel +15,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,37% | 56,38 mld. | | -19,95% | 214 mld. | | -9,06% | 66,27 mld. | | -10,49% | 46,62 mld. | | +8,30% | 43,93 mld. | | -6,51% | 34,19 mld. | | -7,95% | 29,14 mld. | | +85,24% | 24,32 mld. | | +3,45% | 21,64 mld. | | +3,86% | 13,77 mld. |
Applicatiesoftware
|