Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
61,24
USD
|
-0,11%
|
|
+0,69%
|
+0,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.516
|
18.621
|
20.845
|
13.114
|
15.126
|
15.140
|
-
|
-
|
Bedrijfswaarde
1 |
22.518
|
24.854
|
26.230
|
19.754
|
21.403
|
20.713
|
19.861
|
19.089
|
K/w-verhouding
|
37
x
|
31
x
|
27,4
x
|
21
x
|
25,6
x
|
22,2
x
|
18,3
x
|
15,8
x
|
Dividendrendement
|
0,69%
|
0,73%
|
0,83%
|
1,54%
|
1,44%
|
1,53%
|
1,62%
|
1,75%
|
Marktkapitalisatie/omzet
|
3,32
x
|
3,98
x
|
4,12
x
|
2,48
x
|
2,75
x
|
2,62
x
|
2,52
x
|
2,41
x
|
Bedrijfswaarde/omzet
|
4,82
x
|
5,31
x
|
5,18
x
|
3,74
x
|
3,89
x
|
3,59
x
|
3,3
x
|
3,03
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
13,4
x
|
12,7
x
|
9,84
x
|
10,1
x
|
9,19
x
|
8,3
x
|
7,54
x
|
Bedrijfswaarde/FCF
|
18,8
x
|
23
x
|
18,2
x
|
21,3
x
|
22,2
x
|
17,1
x
|
13,6
x
|
13,2
x
|
FCF Yield
|
5,32%
|
4,34%
|
5,51%
|
4,69%
|
4,5%
|
5,84%
|
7,34%
|
7,56%
|
Price to Book
|
3,04
x
|
3,26
x
|
3,4
x
|
2,19
x
|
2,39
x
|
2,19
x
|
2,01
x
|
1,78
x
|
Aantal aandelen (in duizenden)
|
252.710
|
255.964
|
254.268
|
251.910
|
247.515
|
247.230
|
-
|
-
|
Referentieprijs
2 |
61,40
|
72,75
|
81,98
|
52,06
|
61,11
|
61,24
|
61,24
|
61,24
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
10-02-22
|
07-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.669
|
4.681
|
5.059
|
5.287
|
5.506
|
5.768
|
6.018
|
6.290
|
EBITDA
1 |
1.828
|
1.854
|
2.067
|
2.007
|
2.111
|
2.254
|
2.393
|
2.533
|
Bedrijfsresultaat (EBIT)
1 |
1.743
|
1.782
|
2.005
|
1.943
|
2.044
|
2.183
|
2.321
|
2.427
|
Operationele Marge
|
37,33%
|
38,07%
|
39,64%
|
36,76%
|
37,13%
|
37,85%
|
38,58%
|
38,58%
|
Resultaat voor belastingen (EBT)
1 |
531,7
|
775,8
|
1.037
|
876,1
|
857,7
|
964,2
|
1.147
|
1.329
|
Nettowinst (verlies)
1 |
438,5
|
625,2
|
800
|
650,2
|
607,1
|
681,1
|
822,5
|
940,8
|
Nettomarge
|
9,39%
|
13,36%
|
15,81%
|
12,3%
|
11,03%
|
11,81%
|
13,67%
|
14,96%
|
WPA
2 |
1,660
|
2,350
|
2,990
|
2,480
|
2,390
|
2,757
|
3,350
|
3,869
|
Free Cash Flow
1 |
1.198
|
1.078
|
1.445
|
926
|
963,6
|
1.211
|
1.458
|
1.442
|
FCF-marge
|
25,66%
|
23,04%
|
28,56%
|
17,51%
|
17,5%
|
20,99%
|
24,23%
|
22,93%
|
Kasstroomconversie (ebitda)
|
65,53%
|
58,16%
|
69,91%
|
46,13%
|
45,66%
|
53,7%
|
60,93%
|
56,96%
|
Kasstroomconversie (nettowinst)
|
273,18%
|
172,47%
|
180,6%
|
142,42%
|
158,72%
|
177,76%
|
177,3%
|
153,32%
|
Dividend per aandeel
2 |
0,4250
|
0,5300
|
0,6800
|
0,8000
|
0,8800
|
0,9342
|
0,9948
|
1,074
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
10-02-22
|
07-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
1.266
|
1.296
|
1.296
|
1.330
|
1.322
|
1.339
|
1.363
|
1.363
|
1.367
|
1.412
|
1.436
|
1.430
|
1.431
|
1.470
|
1.508
|
EBITDA
1 |
539,8
|
524
|
514,8
|
471,2
|
502,1
|
519,1
|
509,6
|
503
|
534,8
|
563,3
|
557,9
|
538,9
|
564,2
|
593,2
|
600
|
Bedrijfsresultaat (EBIT)
1 |
525
|
508,6
|
498,6
|
455,3
|
486,5
|
502,6
|
493,6
|
485,8
|
518,3
|
546
|
541,1
|
522,9
|
544,9
|
577,9
|
578,5
|
Operationele Marge
|
41,46%
|
39,24%
|
38,47%
|
34,23%
|
36,8%
|
37,53%
|
36,2%
|
35,63%
|
37,92%
|
38,66%
|
37,69%
|
36,57%
|
38,08%
|
39,3%
|
38,36%
|
Resultaat voor belastingen (EBT)
1 |
245,3
|
289,5
|
234,8
|
155,5
|
213,2
|
272,6
|
178,7
|
194,5
|
207,8
|
276,7
|
224,7
|
213,4
|
235,3
|
263,7
|
-
|
Nettowinst (verlies)
1 |
184,4
|
250,9
|
172,1
|
110,6
|
160
|
207,5
|
126
|
130,7
|
156
|
194,4
|
157,6
|
158,2
|
172,7
|
193,7
|
-
|
Nettomarge
|
14,56%
|
19,36%
|
13,28%
|
8,32%
|
12,1%
|
15,5%
|
9,24%
|
9,59%
|
11,41%
|
13,76%
|
10,98%
|
11,06%
|
12,07%
|
13,18%
|
-
|
WPA
2 |
0,6900
|
0,9400
|
0,6400
|
0,4200
|
0,6100
|
0,8100
|
0,4900
|
0,5100
|
0,6100
|
0,7700
|
0,6200
|
0,6246
|
0,6886
|
0,7770
|
-
|
Dividend per aandeel
2 |
0,1600
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
-
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2484
|
0,2760
|
Datum van publicatie
|
28-10-21
|
10-02-22
|
28-04-22
|
27-07-22
|
27-10-22
|
07-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
13-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.001
|
6.233
|
5.385
|
6.640
|
6.278
|
5.573
|
4.721
|
3.948
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,83
x
|
3,362
x
|
2,605
x
|
3,308
x
|
2,974
x
|
2,472
x
|
1,973
x
|
1,559
x
|
Free Cash Flow
1 |
1.198
|
1.078
|
1.445
|
926
|
964
|
1.211
|
1.458
|
1.443
|
ROE (netto-inkomsten/eigen vermogen)
|
20,9%
|
21,2%
|
22,6%
|
20%
|
18,9%
|
19,5%
|
17,8%
|
17,3%
|
ROA (netto-inkomsten/totale activa)
|
6,15%
|
7,02%
|
4,81%
|
3,83%
|
6,75%
|
7,35%
|
6,69%
|
5,6%
|
Totale activa
1 |
7.124
|
8.904
|
16.632
|
16.994
|
9.000
|
9.269
|
12.287
|
16.801
|
Nettoactief per aandeel
2 |
20,20
|
22,30
|
24,10
|
23,80
|
25,50
|
27,90
|
30,40
|
34,40
|
Cashflow per aandeel
|
5,030
|
4,870
|
5,350
|
4,330
|
-
|
-
|
-
|
-
|
Capex
1 |
130
|
106
|
137
|
208
|
252
|
251
|
253
|
263
|
Capex/omzet
|
2,79%
|
2,27%
|
2,7%
|
3,94%
|
4,57%
|
4,36%
|
4,2%
|
4,17%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
10-02-22
|
07-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
61,24
USD Gemiddelde koersdoel
71,21
USD Spread / Gemiddelde doel +16,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,21% | 15,14 mld. | | -7,42% | 31,57 mld. | | -6,71% | 8,91 mld. | | +6,83% | 7,48 mld. | | +3,85% | 4,94 mld. | | -45,75% | 4,44 mld. | | +12,35% | 2,99 mld. | | +8,53% | 2,44 mld. | | -13,45% | 2,36 mld. | | -15,17% | 2,06 mld. |
Technologie-advies en -uitbestedingsdiensten
|