Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
129,5
USD
|
+0,27%
|
|
+3,63%
|
+4,14%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
5.066
|
5.489
|
4.763
|
5.705
|
6.717
|
6.638
|
-
|
-
|
Bedrijfswaarde
1 |
6.799
|
7.833
|
7.175
|
7.970
|
8.722
|
8.558
|
8.465
|
8.360
|
K/w-verhouding
|
22,9
x
|
26,5
x
|
17,5
x
|
19,4
x
|
14,5
x
|
20,7
x
|
18,2
x
|
16
x
|
Dividendrendement
|
1,69%
|
1,57%
|
1,77%
|
-
|
-
|
1,17%
|
1,21%
|
1,26%
|
Marktkapitalisatie/omzet
|
0,79
x
|
0,78
x
|
0,64
x
|
0,74
x
|
0,9
x
|
0,89
x
|
0,87
x
|
0,84
x
|
Bedrijfswaarde/omzet
|
1,07
x
|
1,11
x
|
0,97
x
|
1,03
x
|
1,17
x
|
1,15
x
|
1,11
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
12,5
x
|
10,5
x
|
11,7
x
|
13,1
x
|
12,3
x
|
11,7
x
|
11,4
x
|
Bedrijfswaarde/FCF
|
15,6
x
|
11
x
|
14,9
x
|
15,7
x
|
23,6
x
|
17,7
x
|
16,3
x
|
15,4
x
|
FCF Yield
|
6,43%
|
9,05%
|
6,72%
|
6,36%
|
4,23%
|
5,66%
|
6,14%
|
6,48%
|
Price to Book
|
3,59
x
|
3,55
x
|
2,89
x
|
-
|
-
|
3,7
x
|
3,56
x
|
-
|
Aantal aandelen (in duizenden)
|
57.724
|
58.224
|
56.941
|
54.629
|
52.063
|
51.271
|
-
|
-
|
Referentieprijs
2 |
87,77
|
94,27
|
83,65
|
104,4
|
129,0
|
129,5
|
129,5
|
129,5
|
Datum van publicatie
|
26-03-20
|
25-03-21
|
28-03-22
|
03-04-23
|
18-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
6.379
|
7.056
|
7.394
|
7.704
|
7.444
|
7.442
|
7.657
|
7.859
|
EBITDA
1 |
538
|
627
|
686
|
680
|
668
|
693,6
|
722,2
|
734,2
|
Bedrijfsresultaat (EBIT)
1 |
410
|
445
|
519
|
526
|
519
|
542,5
|
570,8
|
611,6
|
Operationele Marge
|
6,43%
|
6,31%
|
7,02%
|
6,83%
|
6,97%
|
7,29%
|
7,46%
|
7,78%
|
Resultaat voor belastingen (EBT)
1 |
286
|
271
|
358
|
375
|
620
|
417,1
|
450,2
|
489,3
|
Nettowinst (verlies)
1 |
226
|
209
|
277
|
300
|
477
|
320,7
|
350,7
|
384,2
|
Nettomarge
|
3,54%
|
2,96%
|
3,75%
|
3,89%
|
6,41%
|
4,31%
|
4,58%
|
4,89%
|
WPA
2 |
3,830
|
3,560
|
4,770
|
5,380
|
8,880
|
6,248
|
7,119
|
8,087
|
Free Cash Flow
1 |
437
|
709
|
482
|
507
|
369
|
484,7
|
520,1
|
542
|
FCF-marge
|
6,85%
|
10,05%
|
6,52%
|
6,58%
|
4,96%
|
6,51%
|
6,79%
|
6,9%
|
Kasstroomconversie (ebitda)
|
81,23%
|
113,08%
|
70,26%
|
74,56%
|
55,24%
|
69,88%
|
72,02%
|
73,82%
|
Kasstroomconversie (nettowinst)
|
193,36%
|
339,23%
|
174,01%
|
169%
|
77,36%
|
151,12%
|
148,29%
|
141,08%
|
Dividend per aandeel
2 |
1,480
|
1,480
|
1,480
|
-
|
-
|
1,514
|
1,565
|
1,635
|
Datum van publicatie
|
26-03-20
|
25-03-21
|
28-03-22
|
03-04-23
|
18-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
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 |
1.898
|
1.782
|
1.996
|
1.831
|
1.909
|
1.968
|
2.028
|
1.784
|
1.895
|
1.737
|
1.851
|
1.817
|
1.949
|
1.834
|
1.914
|
EBITDA
1 |
171
|
146
|
173
|
166
|
170
|
171
|
189
|
174
|
178
|
127
|
168,4
|
170,2
|
184,8
|
171,2
|
177,8
|
Bedrijfsresultaat (EBIT)
1 |
126
|
106
|
134
|
125
|
136
|
131
|
152
|
134
|
144
|
89
|
129,9
|
133,2
|
145,4
|
132,3
|
134,8
|
Operationele Marge
|
6,64%
|
5,95%
|
6,71%
|
6,83%
|
7,12%
|
6,66%
|
7,5%
|
7,51%
|
7,6%
|
5,12%
|
7,02%
|
7,33%
|
7,46%
|
7,21%
|
7,04%
|
Resultaat voor belastingen (EBT)
1 |
88
|
57
|
95
|
95
|
100
|
85
|
123
|
335
|
114
|
48
|
94,17
|
99,91
|
113,4
|
104,3
|
104,9
|
Nettowinst (verlies)
1 |
71
|
43
|
73
|
73
|
80
|
74
|
98
|
247
|
93
|
39
|
73,02
|
77,29
|
88,11
|
78,92
|
81,25
|
Nettomarge
|
3,74%
|
2,41%
|
3,66%
|
3,99%
|
4,19%
|
3,76%
|
4,83%
|
13,85%
|
4,91%
|
2,25%
|
3,95%
|
4,25%
|
4,52%
|
4,3%
|
4,25%
|
WPA
2 |
1,220
|
0,7600
|
1,290
|
1,300
|
1,450
|
1,340
|
1,790
|
4,560
|
1,760
|
0,7400
|
1,415
|
1,506
|
1,722
|
1,530
|
1,625
|
Dividend per aandeel
2 |
0,3700
|
0,3700
|
0,3700
|
0,3700
|
0,3700
|
-
|
-
|
0,3700
|
-
|
-
|
0,3850
|
0,3850
|
0,3850
|
0,3850
|
-
|
Datum van publicatie
|
06-12-21
|
28-03-22
|
06-06-22
|
01-09-22
|
05-12-22
|
03-04-23
|
05-06-23
|
07-09-23
|
04-12-23
|
18-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
1.733
|
2.344
|
2.412
|
2.265
|
2.005
|
1.920
|
1.827
|
1.722
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,221
x
|
3,738
x
|
3,516
x
|
3,331
x
|
3,001
x
|
2,767
x
|
2,529
x
|
2,345
x
|
Free Cash Flow
1 |
437
|
709
|
482
|
507
|
369
|
485
|
520
|
542
|
ROE (netto-inkomsten/eigen vermogen)
|
23%
|
24,9%
|
26,7%
|
25,4%
|
24,3%
|
23,1%
|
24,7%
|
26%
|
ROA (netto-inkomsten/totale activa)
|
7,2%
|
7,06%
|
7,37%
|
7,46%
|
7,79%
|
7,87%
|
8,33%
|
-
|
Totale activa
1 |
3.138
|
2.962
|
3.761
|
4.019
|
6.121
|
4.073
|
4.209
|
-
|
Nettoactief per aandeel
2 |
24,40
|
26,50
|
28,90
|
-
|
-
|
35,00
|
36,30
|
-
|
Cashflow per aandeel
2 |
-
|
-
|
8,920
|
9,620
|
7,370
|
10,50
|
11,50
|
-
|
Capex
1 |
21
|
46
|
36
|
25
|
27
|
29,8
|
31,5
|
31
|
Capex/omzet
|
0,33%
|
0,65%
|
0,49%
|
0,32%
|
0,36%
|
0,4%
|
0,41%
|
0,39%
|
Datum van publicatie
|
26-03-20
|
25-03-21
|
28-03-22
|
03-04-23
|
18-03-24
|
-
|
-
|
-
|
Laatste slotkoers
129,5
USD Gemiddelde koersdoel
137,5
USD Spread / Gemiddelde doel +6,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,14% | 6,64 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|