Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,27
USD
|
+2,48%
|
|
+5,89%
|
-3,61%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.791
|
5.268
|
2.352
|
2.268
|
-
|
-
|
Bedrijfswaarde
1 |
9.824
|
6.107
|
3.975
|
3.534
|
3.189
|
2.824
|
K/w-verhouding
|
114
x
|
29,1
x
|
47,7
x
|
20,1
x
|
15,5
x
|
10,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,01
x
|
2,13
x
|
0,87
x
|
0,81
x
|
0,75
x
|
0,69
x
|
Bedrijfswaarde/omzet
|
4,48
x
|
2,47
x
|
1,47
x
|
1,26
x
|
1,06
x
|
0,86
x
|
Bedrijfswaarde/EBITDA
|
18,2
x
|
10,1
x
|
6,82
x
|
5,6
x
|
4,6
x
|
3,69
x
|
Bedrijfswaarde/FCF
|
53,7
x
|
18,3
x
|
9,72
x
|
8,94
x
|
7,53
x
|
6,07
x
|
FCF Yield
|
1,86%
|
5,45%
|
10,3%
|
11,2%
|
13,3%
|
16,5%
|
Price to Book
|
5,27
x
|
2,91
x
|
1,2
x
|
1,07
x
|
1,01
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
265.902
|
266.186
|
274.114
|
274.277
|
-
|
-
|
Referentieprijs
2 |
33,06
|
19,79
|
8,580
|
8,270
|
8,270
|
8,270
|
Datum van publicatie
|
10-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.034
|
2.194
|
2.468
|
2.708
|
2.812
|
3.006
|
3.294
|
EBITDA
1 |
-
|
540
|
607
|
583
|
631
|
692,8
|
765,7
|
Bedrijfsresultaat (EBIT)
1 |
-
|
283
|
349
|
183
|
275,7
|
313,3
|
303,1
|
Operationele Marge
|
-
|
12,9%
|
14,14%
|
6,76%
|
9,81%
|
10,42%
|
9,2%
|
Resultaat voor belastingen (EBT)
1 |
-
|
142
|
250
|
59
|
152,4
|
197
|
257,8
|
Nettowinst (verlies)
1 |
-
|
78
|
183
|
54
|
116,8
|
161,8
|
224,5
|
Nettomarge
|
-
|
3,56%
|
7,41%
|
1,99%
|
4,15%
|
5,38%
|
6,81%
|
WPA
2 |
-
|
0,2900
|
0,6800
|
0,1800
|
0,4118
|
0,5328
|
0,7919
|
Free Cash Flow
1 |
-
|
183
|
333
|
409
|
395,2
|
423,3
|
465,5
|
FCF-marge
|
-
|
8,34%
|
13,49%
|
15,1%
|
14,05%
|
14,08%
|
14,13%
|
Kasstroomconversie (ebitda)
|
-
|
33,89%
|
54,86%
|
70,15%
|
62,63%
|
61,1%
|
60,8%
|
Kasstroomconversie (nettowinst)
|
-
|
234,62%
|
181,97%
|
757,41%
|
338,33%
|
261,56%
|
207,38%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-10-20
|
10-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
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 |
556
|
600
|
599
|
624
|
615
|
630
|
686
|
667
|
663
|
692
|
675
|
681,4
|
709,4
|
746,1
|
716,4
|
EBITDA
1 |
137
|
143
|
142
|
150
|
158
|
157
|
155
|
120
|
144
|
164
|
140,9
|
142,7
|
166,4
|
180,4
|
160,2
|
Bedrijfsresultaat (EBIT)
1 |
47
|
77
|
77
|
86
|
97
|
89
|
76
|
16
|
48
|
73
|
55,53
|
57,15
|
77,97
|
89,88
|
65,25
|
Operationele Marge
|
8,45%
|
12,83%
|
12,85%
|
13,78%
|
15,77%
|
14,13%
|
11,08%
|
2,4%
|
7,24%
|
10,55%
|
8,23%
|
8,39%
|
10,99%
|
12,05%
|
9,11%
|
Resultaat voor belastingen (EBT)
1 |
38
|
57
|
57
|
77
|
85
|
31
|
12
|
-17
|
12
|
52
|
20,5
|
21,68
|
45,15
|
63,7
|
36,3
|
Nettowinst (verlies)
1 |
23
|
36
|
34
|
56
|
59
|
34
|
14
|
-7
|
9
|
38
|
16,54
|
18
|
35,73
|
47,65
|
26,72
|
Nettomarge
|
4,14%
|
6%
|
5,68%
|
8,97%
|
9,59%
|
5,4%
|
2,04%
|
-1,05%
|
1,36%
|
5,49%
|
2,45%
|
2,64%
|
5,04%
|
6,39%
|
3,73%
|
WPA
2 |
0,0900
|
0,1300
|
0,1300
|
0,2100
|
0,2200
|
0,1300
|
0,0500
|
-0,0300
|
0,0300
|
0,1000
|
0,0586
|
0,0562
|
0,1224
|
0,1740
|
0,1000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-11-21
|
10-02-22
|
06-05-22
|
05-08-22
|
04-11-22
|
09-02-23
|
04-05-23
|
04-08-23
|
03-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.033
|
839
|
1.623
|
1.266
|
921
|
556
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,913
x
|
1,382
x
|
2,784
x
|
2,006
x
|
1,329
x
|
0,7258
x
|
Free Cash Flow
1 |
-
|
183
|
333
|
409
|
395
|
423
|
466
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
5,64%
|
19%
|
13%
|
10,7%
|
13,7%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
2,13%
|
5,1%
|
6,02%
|
4,19%
|
5,73%
|
6,86%
|
Totale activa
1 |
-
|
3.660
|
3.591
|
897,7
|
2.787
|
2.825
|
3.272
|
Nettoactief per aandeel
2 |
-
|
6,270
|
6,810
|
7,120
|
7,730
|
8,210
|
8,860
|
Cashflow per aandeel
2 |
-
|
1,060
|
1,620
|
1,540
|
1,730
|
1,740
|
-
|
Capex
1 |
-
|
99
|
105
|
89
|
106
|
117
|
148
|
Capex/omzet
|
-
|
4,51%
|
4,25%
|
3,29%
|
3,76%
|
3,88%
|
4,49%
|
Datum van publicatie
|
02-10-20
|
10-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8,27
USD Gemiddelde koersdoel
11,93
USD Spread / Gemiddelde doel +44,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,61% | 2,27 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
|