Beurs gesloten -
Nasdaq
22:00:00 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
182,5
USD
|
+1,96%
|
|
+8,20%
|
-5,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.931
|
3.834
|
5.120
|
4.629
|
7.113
|
6.757
|
-
|
-
|
Bedrijfswaarde
1 |
1.931
|
3.647
|
4.862
|
4.415
|
6.838
|
6.362
|
6.327
|
6.260
|
K/w-verhouding
|
59
x
|
86,2
x
|
118
x
|
86,2
x
|
110
x
|
92,8
x
|
82,4
x
|
70
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,92
x
|
12,3
x
|
13,3
x
|
10,3
x
|
13,2
x
|
10,9
x
|
9,48
x
|
8,32
x
|
Bedrijfswaarde/omzet
|
6,92
x
|
11,7
x
|
12,6
x
|
9,79
x
|
12,7
x
|
10,2
x
|
8,88
x
|
7,7
x
|
Bedrijfswaarde/EBITDA
|
27,7
x
|
41,9
x
|
45,4
x
|
33,4
x
|
43,4
x
|
34,1
x
|
28,9
x
|
24,5
x
|
Bedrijfswaarde/FCF
|
33,2
x
|
50,6
x
|
52,1
x
|
55,1
x
|
60,8
x
|
44,8
x
|
37,5
x
|
30,5
x
|
FCF Yield
|
3,01%
|
1,98%
|
1,92%
|
1,82%
|
1,65%
|
2,23%
|
2,66%
|
3,27%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
34.839
|
35.309
|
35.964
|
36.042
|
36.698
|
37.032
|
-
|
-
|
Referentieprijs
2 |
55,42
|
108,6
|
142,4
|
128,4
|
193,8
|
182,5
|
182,5
|
182,5
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
09-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
279,1
|
312,6
|
385,3
|
450,9
|
536,9
|
622
|
712,6
|
812,5
|
EBITDA
1 |
69,76
|
86,99
|
107
|
132,3
|
157,6
|
186,3
|
218,6
|
255,6
|
Bedrijfsresultaat (EBIT)
1 |
59,13
|
74,63
|
92,78
|
116,3
|
138,9
|
166,2
|
196,5
|
231,9
|
Operationele Marge
|
21,18%
|
23,87%
|
24,08%
|
25,81%
|
25,87%
|
26,73%
|
27,57%
|
28,54%
|
Resultaat voor belastingen (EBT)
1 |
42,07
|
52,68
|
53,54
|
71,32
|
85,56
|
97,59
|
119,4
|
142,4
|
Nettowinst (verlies)
1 |
33,71
|
45,59
|
44,6
|
55,13
|
65,82
|
77,44
|
87,73
|
99,6
|
Nettomarge
|
12,08%
|
14,58%
|
11,58%
|
12,23%
|
12,26%
|
12,45%
|
12,31%
|
12,26%
|
WPA
2 |
0,9400
|
1,260
|
1,210
|
1,490
|
1,760
|
1,966
|
2,214
|
2,605
|
Free Cash Flow
1 |
58,21
|
72,1
|
93,3
|
80,17
|
112,5
|
142,1
|
168,5
|
205
|
FCF-marge
|
20,85%
|
23,06%
|
24,22%
|
17,78%
|
20,96%
|
22,85%
|
23,65%
|
25,23%
|
Kasstroomconversie (ebitda)
|
83,44%
|
82,87%
|
87,19%
|
60,61%
|
71,39%
|
76,29%
|
77,09%
|
80,2%
|
Kasstroomconversie (nettowinst)
|
172,67%
|
158,15%
|
209,22%
|
145,41%
|
170,97%
|
183,55%
|
192,08%
|
205,82%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
09-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
102,8
|
105,2
|
109,2
|
114,5
|
122
|
125,9
|
130,4
|
135,7
|
145
|
149,6
|
151,5
|
156,5
|
164,3
|
171,1
|
174,3
|
EBITDA
1 |
27,69
|
31,77
|
30,86
|
34,69
|
34,95
|
37
|
38,17
|
40,5
|
41,96
|
44,4
|
44,12
|
47,67
|
50,1
|
52,17
|
52,68
|
Bedrijfsresultaat (EBIT)
1 |
24,07
|
28
|
27,1
|
30,52
|
30,61
|
32,36
|
33,39
|
35,83
|
37,29
|
39,76
|
39,36
|
42,49
|
44,76
|
46,61
|
47,26
|
Operationele Marge
|
23,42%
|
26,61%
|
24,82%
|
26,66%
|
25,09%
|
25,71%
|
25,6%
|
26,41%
|
25,73%
|
26,58%
|
25,98%
|
27,14%
|
27,24%
|
27,25%
|
27,12%
|
Resultaat voor belastingen (EBT)
1 |
15,25
|
16,93
|
14,63
|
19
|
20,77
|
18,01
|
18,92
|
22,3
|
26,34
|
18,54
|
23,86
|
26,96
|
29,26
|
23,44
|
29,76
|
Nettowinst (verlies)
1 |
12,76
|
12,6
|
10,75
|
15,86
|
15,92
|
15,29
|
14,68
|
16,84
|
19,01
|
18
|
18,05
|
20,17
|
21,87
|
17,31
|
22,11
|
Nettomarge
|
12,42%
|
11,98%
|
9,85%
|
13,86%
|
13,04%
|
12,15%
|
11,26%
|
12,41%
|
13,11%
|
12,04%
|
11,91%
|
12,89%
|
13,31%
|
10,12%
|
12,69%
|
WPA
2 |
0,3400
|
0,3400
|
0,2900
|
0,4300
|
0,4300
|
0,4100
|
0,3900
|
0,4500
|
0,5100
|
0,4800
|
0,4480
|
0,5060
|
0,5540
|
0,4375
|
0,5500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
28-04-22
|
27-07-22
|
27-10-22
|
09-02-23
|
26-04-23
|
27-07-23
|
26-10-23
|
08-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
187
|
257
|
214
|
275
|
395
|
430
|
497
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
58,2
|
72,1
|
93,3
|
80,2
|
113
|
142
|
169
|
205
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
14,4%
|
14,8%
|
17%
|
17,8%
|
17,9%
|
19%
|
19%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
13,6
|
16,5
|
19,6
|
19,9
|
19,8
|
19,9
|
31,1
|
32
|
Capex/omzet
|
4,87%
|
5,27%
|
5,08%
|
4,41%
|
3,68%
|
3,21%
|
4,37%
|
3,94%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
09-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
182,5
USD Gemiddelde koersdoel
204,9
USD Spread / Gemiddelde doel +12,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,87% | 6,76 mld. | | +10,49% | 320 mld. | | +21,80% | 213 mld. | | +2,08% | 148 mld. | | +9,95% | 56,08 mld. | | +9,58% | 32,39 mld. | | -1,80% | 28,25 mld. | | +104,71% | 22,8 mld. | | +23,11% | 20,04 mld. | | -1,58% | 14,59 mld. |
Ondernemingssoftware
|