Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
62,31
USD
|
+0,61%
|
|
-2,00%
|
+21,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
174.415
|
128.374
|
119.830
|
87.604
|
98.450
|
118.853
|
-
|
-
|
Bedrijfswaarde
1 |
174.415
|
128.374
|
119.830
|
87.604
|
98.450
|
118.853
|
118.853
|
118.853
|
K/w-verhouding
|
9,94
x
|
12,7
x
|
5,96
x
|
6,46
x
|
12,7
x
|
10,8
x
|
8,68
x
|
7,01
x
|
Dividendrendement
|
2,4%
|
3,31%
|
3,38%
|
4,51%
|
4,04%
|
3,46%
|
3,61%
|
3,99%
|
Marktkapitalisatie/omzet
|
2,35
x
|
1,73
x
|
1,67
x
|
1,16
x
|
1,25
x
|
1,47
x
|
1,45
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
2,35
x
|
1,73
x
|
1,67
x
|
1,16
x
|
1,25
x
|
1,47
x
|
1,45
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,96
x
|
0,71
x
|
0,65
x
|
0,48
x
|
0,52
x
|
0,61
x
|
0,57
x
|
0,53
x
|
Aantal aandelen (in duizenden)
|
2.183.194
|
2.081.960
|
1.984.267
|
1.936.853
|
1.913.882
|
1.907.440
|
-
|
-
|
Referentieprijs
2 |
79,89
|
61,66
|
60,39
|
45,23
|
51,44
|
62,31
|
62,31
|
62,31
|
Datum van publicatie
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
74.286
|
74.298
|
71.884
|
75.338
|
78.462
|
80.719
|
82.204
|
84.515
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
31.934
|
31.517
|
23.691
|
24.046
|
22.096
|
27.122
|
28.965
|
30.713
|
Operationele Marge
|
42,99%
|
42,42%
|
32,96%
|
31,92%
|
28,16%
|
33,6%
|
35,24%
|
36,34%
|
Resultaat voor belastingen (EBT)
1 |
23.901
|
14.022
|
27.469
|
18.807
|
12.910
|
16.520
|
19.450
|
22.097
|
Nettowinst (verlies)
1 |
18.171
|
10.201
|
20.758
|
13.700
|
7.850
|
10.745
|
13.026
|
15.547
|
Nettomarge
|
24,46%
|
13,73%
|
28,88%
|
18,18%
|
10%
|
13,31%
|
15,85%
|
18,4%
|
WPA
2 |
8,040
|
4,870
|
10,14
|
7,000
|
4,040
|
5,768
|
7,182
|
8,888
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,920
|
2,040
|
2,040
|
2,040
|
2,080
|
2,154
|
2,248
|
2,486
|
Datum van publicatie
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
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 |
17.017
|
19.186
|
19.638
|
18.508
|
18.006
|
21.447
|
19.436
|
20.139
|
17.440
|
21.104
|
20.090
|
20.025
|
19.488
|
21.158
|
20.485
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.485
|
6.021
|
7.245
|
5.759
|
5.021
|
8.158
|
5.866
|
6.628
|
1.444
|
6.909
|
6.567
|
6.758
|
6.588
|
7.928
|
7.337
|
Operationele Marge
|
20,48%
|
31,38%
|
36,89%
|
31,12%
|
27,89%
|
38,04%
|
30,18%
|
32,91%
|
8,28%
|
32,74%
|
32,69%
|
33,75%
|
33,81%
|
37,47%
|
35,82%
|
Resultaat voor belastingen (EBT)
1 |
3.950
|
5.266
|
5.971
|
4.394
|
3.176
|
6.183
|
4.042
|
4.788
|
-2.103
|
4.544
|
4.103
|
4.198
|
3.780
|
5.295
|
4.751
|
Nettowinst (verlies)
1 |
2.924
|
4.002
|
4.274
|
3.174
|
2.251
|
4.295
|
2.594
|
3.160
|
-2.218
|
3.047
|
2.823
|
2.715
|
2.117
|
3.470
|
2.996
|
Nettomarge
|
17,18%
|
20,86%
|
21,76%
|
17,15%
|
12,5%
|
20,03%
|
13,35%
|
15,69%
|
-12,72%
|
14,44%
|
14,05%
|
13,56%
|
10,86%
|
16,4%
|
14,62%
|
WPA
2 |
1,460
|
2,020
|
2,190
|
1,630
|
1,160
|
2,190
|
1,330
|
1,630
|
-1,160
|
1,580
|
1,433
|
1,473
|
1,296
|
1,930
|
1,726
|
Dividend per aandeel
2 |
0,5100
|
0,5100
|
0,5100
|
0,5100
|
0,5100
|
0,5100
|
0,5100
|
-
|
0,5300
|
-
|
0,5285
|
0,5485
|
0,5485
|
0,5450
|
0,5450
|
Datum van publicatie
|
14/01/22
|
14/04/22
|
15/07/22
|
14/10/22
|
13/01/23
|
14/04/23
|
14/07/23
|
13/10/23
|
12/01/24
|
12/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
5,9%
|
11,5%
|
7,7%
|
4,3%
|
5,94%
|
6,8%
|
7,69%
|
ROA (netto-inkomsten/totale activa)
|
0,98%
|
0,51%
|
0,94%
|
0,62%
|
0,38%
|
0,5%
|
0,57%
|
0,66%
|
Totale activa
1 |
1.854.184
|
2.000.196
|
2.208.298
|
2.209.677
|
2.065.789
|
2.168.226
|
2.279.930
|
2.348.535
|
Nettoactief per aandeel
2 |
82,90
|
86,60
|
92,20
|
94,10
|
98,70
|
103,0
|
109,0
|
118,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
62,31
USD Gemiddelde koersdoel
67,85
USD Spread / Gemiddelde doel +8,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,13% | 119 mld. | | +4,92% | 159 mld. | | +6,51% | 134 mld. | | -8,59% | 35,44 mld. | | +10,10% | 25,44 mld. | | +25,74% | 21,38 mld. | | -9,42% | 19,99 mld. | | +49,05% | 18,02 mld. | | +4,03% | 15,6 mld. | | -2,65% | 15,49 mld. |
Investment Banking & Brokerage Services - Andere
|