Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
274,3
USD
|
+0,42%
|
|
+1,45%
|
+4,24%
|
Fiscaal tijdperk: Januari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
161.709
|
206.488
|
229.141
|
166.458
|
272.095
|
266.061
|
-
|
-
|
Bedrijfswaarde
1 |
156.435
|
197.195
|
229.196
|
163.369
|
267.327
|
251.833
|
240.535
|
231.491
|
K/w-verhouding
|
1.215
x
|
51,5
x
|
157
x
|
800
x
|
66,9
x
|
45,1
x
|
37,9
x
|
31,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
9,46
x
|
9,72
x
|
8,65
x
|
5,31
x
|
7,81
x
|
7
x
|
6,34
x
|
5,67
x
|
Bedrijfswaarde/omzet
|
9,15
x
|
9,28
x
|
8,65
x
|
5,21
x
|
7,67
x
|
6,62
x
|
5,73
x
|
4,93
x
|
Bedrijfswaarde/EBITDA
|
31,2
x
|
29,8
x
|
27,8
x
|
18,3
x
|
21
x
|
17,6
x
|
15,7
x
|
14,1
x
|
Bedrijfswaarde/FCF
|
42,4
x
|
48,2
x
|
43,4
x
|
25,9
x
|
28,1
x
|
21,5
x
|
18
x
|
15,6
x
|
FCF Yield
|
2,36%
|
2,07%
|
2,31%
|
3,86%
|
3,55%
|
4,66%
|
5,56%
|
6,42%
|
Price to Book
|
4,57
x
|
5,06
x
|
3,82
x
|
2,86
x
|
4,64
x
|
4,18
x
|
3,76
x
|
3,36
x
|
Aantal aandelen (in duizenden)
|
887.000
|
915.445
|
985.000
|
991.000
|
968.000
|
970.000
|
-
|
-
|
Referentieprijs
2 |
182,3
|
225,6
|
232,6
|
168,0
|
281,1
|
274,3
|
274,3
|
274,3
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
17.098
|
21.252
|
26.492
|
31.352
|
34.857
|
38.024
|
41.974
|
46.946
|
EBITDA
1 |
5.009
|
6.612
|
8.249
|
8.903
|
12.722
|
14.334
|
15.345
|
16.362
|
Bedrijfsresultaat (EBIT)
1 |
2.874
|
3.766
|
4.951
|
7.068
|
10.632
|
12.344
|
14.146
|
16.558
|
Operationele Marge
|
16,81%
|
17,72%
|
18,69%
|
22,54%
|
30,5%
|
32,46%
|
33,7%
|
35,27%
|
Resultaat voor belastingen (EBT)
1 |
706
|
2.561
|
1.532
|
660
|
4.950
|
7.697
|
9.446
|
10.798
|
Nettowinst (verlies)
1 |
126
|
4.072
|
1.444
|
208
|
4.136
|
6.071
|
7.311
|
8.754
|
Nettomarge
|
0,74%
|
19,16%
|
5,45%
|
0,66%
|
11,87%
|
15,97%
|
17,42%
|
18,65%
|
WPA
2 |
0,1500
|
4,380
|
1,480
|
0,2100
|
4,200
|
6,085
|
7,238
|
8,781
|
Free Cash Flow
1 |
3.688
|
4.091
|
5.283
|
6.313
|
9.498
|
11.739
|
13.379
|
14.863
|
FCF-marge
|
21,57%
|
19,25%
|
19,94%
|
20,14%
|
27,25%
|
30,87%
|
31,87%
|
31,66%
|
Kasstroomconversie (ebitda)
|
73,63%
|
61,87%
|
64,04%
|
70,91%
|
74,66%
|
81,89%
|
87,18%
|
90,84%
|
Kasstroomconversie (nettowinst)
|
2.926,98%
|
100,47%
|
365,86%
|
3.035,1%
|
229,64%
|
193,36%
|
183%
|
169,79%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
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
|
2026 Q1
|
---|
Omzet
1 |
6.863
|
7.326
|
7.411
|
7.720
|
7.837
|
8.384
|
8.247
|
8.603
|
8.720
|
9.287
|
9.147
|
9.340
|
9.464
|
10.015
|
9.978
|
EBITDA
1 |
2.321
|
2.027
|
1.702
|
1.951
|
2.244
|
3.006
|
3.057
|
3.139
|
3.111
|
3.415
|
3.526
|
3.566
|
3.540
|
3.816
|
3.628
|
Bedrijfsresultaat (EBIT)
1 |
1.358
|
1.096
|
1.308
|
1.536
|
1.777
|
2.447
|
2.274
|
2.721
|
2.717
|
2.920
|
2.957
|
3.038
|
3.057
|
3.300
|
3.284
|
Operationele Marge
|
19,79%
|
14,96%
|
17,65%
|
19,9%
|
22,67%
|
29,19%
|
27,57%
|
31,63%
|
31,16%
|
31,44%
|
32,33%
|
32,53%
|
32,3%
|
32,95%
|
32,91%
|
Resultaat voor belastingen (EBT)
1 |
299
|
-197
|
-29
|
181
|
475
|
33
|
326
|
1.492
|
1.487
|
1.645
|
1.813
|
1.879
|
1.885
|
2.132
|
2.179
|
Nettowinst (verlies)
1 |
468
|
-28
|
28
|
68
|
210
|
-98
|
199
|
1.267
|
1.224
|
1.446
|
1.426
|
1.472
|
1.506
|
1.683
|
1.623
|
Nettomarge
|
6,82%
|
-0,38%
|
0,38%
|
0,88%
|
2,68%
|
-1,17%
|
2,41%
|
14,73%
|
14,04%
|
15,57%
|
15,59%
|
15,76%
|
15,92%
|
16,81%
|
16,27%
|
WPA
2 |
0,4700
|
-0,0300
|
0,0300
|
0,0700
|
0,2100
|
-0,1000
|
0,2000
|
1,280
|
1,250
|
1,470
|
1,434
|
1,471
|
1,503
|
1,671
|
1,568
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-11-21
|
01-03-22
|
31-05-22
|
24-08-22
|
30-11-22
|
01-03-23
|
31-05-23
|
30-08-23
|
29-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
55
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
5.274
|
9.293
|
-
|
3.089
|
4.768
|
14.228
|
25.526
|
34.570
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,006667
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.688
|
4.091
|
5.283
|
6.313
|
9.498
|
11.739
|
13.379
|
14.863
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
10,8%
|
9,35%
|
8,97%
|
13,7%
|
15,4%
|
16,8%
|
17,2%
|
ROA (netto-inkomsten/totale activa)
|
5,93%
|
7,54%
|
5,77%
|
5,38%
|
8,14%
|
7,24%
|
7,45%
|
6,63%
|
Totale activa
1 |
2.126
|
53.979
|
25.029
|
3.863
|
50.804
|
83.890
|
98.071
|
132.013
|
Nettoactief per aandeel
2 |
39,90
|
44,60
|
60,90
|
58,80
|
60,60
|
65,60
|
72,90
|
81,70
|
Cashflow per aandeel
2 |
5,100
|
5,160
|
6,160
|
7,130
|
10,40
|
12,60
|
14,30
|
15,70
|
Capex
1 |
643
|
710
|
717
|
798
|
736
|
756
|
860
|
975
|
Capex/omzet
|
3,76%
|
3,34%
|
2,71%
|
2,55%
|
2,11%
|
1,99%
|
2,05%
|
2,08%
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
274,3
USD Gemiddelde koersdoel
337,2
USD Spread / Gemiddelde doel +22,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,24% | 266 mld. | | +29,29% | 15,07 mld. | | -13,88% | 13,94 mld. | | -13,21% | 6,3 mld. | | -26,45% | 3,83 mld. | | +37,17% | 3,58 mld. | | -8,67% | 3,06 mld. | | +1,11% | 2,39 mld. | | -4,73% | 2,3 mld. | | -29,65% | 2,03 mld. |
Cloud Computing Diensten
|