Beurs gesloten -
Nasdaq
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
202,2
USD
|
+0,65%
|
|
+1,27%
|
-3,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
126.472
|
149.249
|
143.543
|
144.079
|
138.251
|
131.663
|
-
|
-
|
Bedrijfswaarde
1 |
132.058
|
156.413
|
151.619
|
153.539
|
150.599
|
145.283
|
144.233
|
143.848
|
K/w-verhouding
|
21
x
|
31,7
x
|
26,4
x
|
29,5
x
|
24,8
x
|
20,4
x
|
18,7
x
|
17,3
x
|
Dividendrendement
|
1,9%
|
1,71%
|
1,81%
|
1,85%
|
-
|
2,23%
|
2,36%
|
2,52%
|
Marktkapitalisatie/omzet
|
3,45
x
|
4,57
x
|
4,17
x
|
4,06
x
|
3,77
x
|
3,42
x
|
3,24
x
|
3,09
x
|
Bedrijfswaarde/omzet
|
3,6
x
|
4,79
x
|
4,41
x
|
4,33
x
|
4,11
x
|
3,78
x
|
3,55
x
|
3,38
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
21,2
x
|
17,2
x
|
16,5
x
|
16,2
x
|
14,4
x
|
13,3
x
|
12,4
x
|
Bedrijfswaarde/FCF
|
21,8
x
|
29,5
x
|
26,5
x
|
34,1
x
|
35
x
|
24,7
x
|
22,3
x
|
20,6
x
|
FCF Yield
|
4,59%
|
3,39%
|
3,78%
|
2,94%
|
2,86%
|
4,06%
|
4,49%
|
4,85%
|
Price to Book
|
6,82
x
|
8,45
x
|
7,7
x
|
8,57
x
|
8,46
x
|
7,45
x
|
7,02
x
|
6,25
x
|
Aantal aandelen (in duizenden)
|
714.533
|
701.686
|
688.423
|
672.322
|
659.251
|
651.186
|
-
|
-
|
Referentieprijs
2 |
177,0
|
212,7
|
208,5
|
214,3
|
209,7
|
202,2
|
202,2
|
202,2
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.709
|
32.637
|
34.392
|
35.466
|
36.662
|
38.480
|
40.666
|
42.573
|
EBITDA
1 |
9.004
|
7.373
|
8.801
|
9.304
|
9.278
|
10.083
|
10.826
|
11.575
|
Bedrijfsresultaat (EBIT)
1 |
7.739
|
6.665
|
7.212
|
7.689
|
8.304
|
8.953
|
9.613
|
10.322
|
Operationele Marge
|
21,08%
|
20,42%
|
20,97%
|
21,68%
|
22,65%
|
23,27%
|
23,64%
|
24,25%
|
Resultaat voor belastingen (EBT)
1 |
7.559
|
6.012
|
7.235
|
6.379
|
7.159
|
8.239
|
8.952
|
9.595
|
Nettowinst (verlies)
1 |
6.143
|
4.779
|
5.542
|
4.966
|
5.658
|
6.511
|
7.017
|
7.490
|
Nettomarge
|
16,73%
|
14,64%
|
16,11%
|
14%
|
15,43%
|
16,92%
|
17,25%
|
17,59%
|
WPA
2 |
8,410
|
6,720
|
7,910
|
7,270
|
8,470
|
9,891
|
10,81
|
11,68
|
Free Cash Flow
1 |
6.058
|
5.302
|
5.729
|
4.508
|
4.301
|
5.893
|
6.476
|
6.981
|
FCF-marge
|
16,5%
|
16,25%
|
16,66%
|
12,71%
|
11,73%
|
15,31%
|
15,93%
|
16,4%
|
Kasstroomconversie (ebitda)
|
67,28%
|
71,91%
|
65,09%
|
48,45%
|
46,36%
|
58,45%
|
59,82%
|
60,31%
|
Kasstroomconversie (nettowinst)
|
98,62%
|
110,94%
|
103,37%
|
90,78%
|
76,02%
|
90,51%
|
92,3%
|
93,2%
|
Dividend per aandeel
2 |
3,360
|
3,630
|
3,770
|
3,970
|
-
|
4,514
|
4,776
|
5,100
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
8.657
|
8.376
|
8.953
|
8.951
|
9.186
|
8.864
|
9.146
|
9.212
|
9.440
|
9.105
|
9.343
|
9.708
|
10.271
|
9.608
|
9.825
|
EBITDA
1 |
2.163
|
2.103
|
2.242
|
2.353
|
2.431
|
2.235
|
2.286
|
2.481
|
2.470
|
2.259
|
2.365
|
2.515
|
2.755
|
2.420
|
2.515
|
Bedrijfsresultaat (EBIT)
1 |
1.851
|
1.766
|
1.867
|
1.952
|
2.104
|
1.947
|
2.052
|
2.082
|
2.223
|
2.021
|
2.104
|
2.252
|
2.504
|
2.138
|
2.211
|
Operationele Marge
|
21,38%
|
21,08%
|
20,85%
|
21,81%
|
22,9%
|
21,97%
|
22,44%
|
22,6%
|
23,55%
|
22,2%
|
22,52%
|
23,2%
|
24,38%
|
22,25%
|
22,51%
|
Resultaat voor belastingen (EBT)
1 |
1.793
|
1.505
|
1.704
|
1.981
|
1.189
|
1.782
|
1.904
|
1.967
|
1.506
|
1.871
|
1.925
|
2.092
|
2.339
|
2.033
|
2.091
|
Nettowinst (verlies)
1 |
1.428
|
1.134
|
1.261
|
1.552
|
1.019
|
1.394
|
1.487
|
1.514
|
1.263
|
1.463
|
1.515
|
1.630
|
1.866
|
1.594
|
1.640
|
Nettomarge
|
16,5%
|
13,54%
|
14,08%
|
17,34%
|
11,09%
|
15,73%
|
16,26%
|
16,44%
|
13,38%
|
16,07%
|
16,22%
|
16,79%
|
18,17%
|
16,59%
|
16,69%
|
WPA
2 |
2,050
|
1,640
|
1,840
|
2,280
|
1,510
|
2,070
|
2,220
|
2,270
|
1,910
|
2,230
|
2,313
|
2,488
|
2,853
|
2,437
|
2,517
|
Dividend per aandeel
2 |
0,9800
|
0,9800
|
0,9800
|
0,9800
|
1,030
|
1,030
|
1,030
|
-
|
-
|
-
|
1,059
|
1,090
|
1,082
|
1,136
|
1,114
|
Datum van publicatie
|
3/02/22
|
29/04/22
|
28/07/22
|
27/10/22
|
2/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.586
|
7.164
|
8.076
|
9.460
|
12.348
|
13.620
|
12.570
|
12.185
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6204
x
|
0,9717
x
|
0,9176
x
|
1,017
x
|
1,331
x
|
1,351
x
|
1,161
x
|
1,053
x
|
Free Cash Flow
1 |
6.058
|
5.302
|
5.729
|
4.508
|
4.301
|
5.893
|
6.476
|
6.981
|
ROE (netto-inkomsten/eigen vermogen)
|
32,1%
|
27,7%
|
29,9%
|
28,2%
|
36,3%
|
38,7%
|
41%
|
44,9%
|
ROA (netto-inkomsten/totale activa)
|
10,2%
|
8,2%
|
8,59%
|
7,84%
|
9,89%
|
10,1%
|
10,5%
|
11,2%
|
Totale activa
1 |
60.054
|
58.290
|
64.524
|
63.373
|
57.220
|
64.665
|
66.922
|
66.876
|
Nettoactief per aandeel
2 |
25,90
|
25,20
|
27,10
|
25,00
|
24,80
|
27,10
|
28,80
|
32,40
|
Cashflow per aandeel
2 |
9,440
|
8,730
|
8,620
|
7,720
|
7,990
|
11,00
|
12,10
|
13,30
|
Capex
1 |
839
|
906
|
895
|
766
|
1.039
|
1.084
|
1.058
|
1.109
|
Capex/omzet
|
2,29%
|
2,78%
|
2,6%
|
2,16%
|
2,83%
|
2,82%
|
2,6%
|
2,6%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
202,2
USD Gemiddelde koersdoel
220,9
USD Spread / Gemiddelde doel +9,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,57% | 132 mld. | | +15,62% | 896 mld. | | +1,88% | 243 mld. | | +29,39% | 181 mld. | | +58,75% | 95,16 mld. | | -7,33% | 72,44 mld. | | -8,40% | 55,41 mld. | | +36,57% | 36,26 mld. | | +14,84% | 30,4 mld. | | -42,23% | 29,56 mld. |
consumenten goederen conglomeraten
|