Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,3
USD
|
+0,41%
|
|
+0,64%
|
+12,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.615
|
13.332
|
16.494
|
7.302
|
10.533
|
11.946
|
-
|
-
|
Bedrijfswaarde
1 |
135.744
|
13.332
|
25.455
|
21.892
|
24.455
|
14.268
|
14.268
|
14.268
|
K/w-verhouding
|
7,04
x
|
12,4
x
|
5,79
x
|
4,86
x
|
11,7
x
|
13,6
x
|
7,46
x
|
6,53
x
|
Dividendrendement
|
2,23%
|
2,13%
|
1,85%
|
4,91%
|
3,44%
|
3,1%
|
3,19%
|
3,34%
|
Marktkapitalisatie/omzet
|
1,82
x
|
1,99
x
|
2,01
x
|
0,87
x
|
1,28
x
|
1,45
x
|
1,28
x
|
1,22
x
|
Bedrijfswaarde/omzet
|
21,2
x
|
1,99
x
|
3,1
x
|
2,6
x
|
2,98
x
|
1,73
x
|
1,53
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,79
x
|
0,91
x
|
1,09
x
|
0,69
x
|
0,92
x
|
0,99
x
|
0,9
x
|
0,78
x
|
Aantal aandelen (in duizenden)
|
380.069
|
373.857
|
346.444
|
298.647
|
301.630
|
303.978
|
-
|
-
|
Referentieprijs
2 |
30,56
|
35,66
|
47,61
|
24,45
|
34,92
|
39,30
|
39,30
|
39,30
|
Datum van publicatie
|
22/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.394
|
6.686
|
8.206
|
8.428
|
8.214
|
8.250
|
9.322
|
9.829
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.965
|
2.903
|
4.096
|
3.741
|
3.051
|
3.225
|
4.010
|
4.035
|
Operationele Marge
|
46,37%
|
43,42%
|
49,91%
|
44,39%
|
37,14%
|
39,09%
|
43,02%
|
41,05%
|
Resultaat voor belastingen (EBT)
1 |
1.967
|
1.414
|
3.855
|
2.342
|
1.083
|
1.207
|
2.119
|
2.392
|
Nettowinst (verlies)
1 |
1.715
|
1.085
|
3.003
|
1.604
|
910
|
907,1
|
1.608
|
1.852
|
Nettomarge
|
26,82%
|
16,23%
|
36,6%
|
19,03%
|
11,08%
|
11%
|
17,25%
|
18,84%
|
WPA
2 |
4,340
|
2,880
|
8,220
|
5,030
|
2,980
|
2,883
|
5,270
|
6,022
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6800
|
0,7600
|
0,8800
|
1,200
|
1,200
|
1,219
|
1,254
|
1,312
|
Datum van publicatie
|
22/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
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 |
1.985
|
2.199
|
2.135
|
2.076
|
2.016
|
2.201
|
2.100
|
2.079
|
1.968
|
2.067
|
1.946
|
2.014
|
2.086
|
2.161
|
2.225
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
983
|
1.109
|
1.013
|
938
|
855
|
935
|
834
|
830
|
736
|
651
|
-
|
758,5
|
845,1
|
906,5
|
940,5
|
Operationele Marge
|
49,52%
|
50,43%
|
47,45%
|
45,18%
|
42,41%
|
42,48%
|
39,71%
|
39,92%
|
37,4%
|
31,49%
|
-
|
37,66%
|
40,52%
|
41,94%
|
42,27%
|
Resultaat voor belastingen (EBT)
1 |
907
|
899
|
846
|
634
|
417
|
445
|
388
|
403
|
228
|
64
|
151,5
|
256
|
355,6
|
430,6
|
456
|
Nettowinst (verlies)
1 |
683
|
624
|
627
|
454
|
272
|
251
|
291
|
301
|
269
|
49
|
96,96
|
175,7
|
274,6
|
336,2
|
333
|
Nettomarge
|
34,41%
|
28,38%
|
29,37%
|
21,87%
|
13,49%
|
11,4%
|
13,86%
|
14,48%
|
13,67%
|
2,37%
|
4,98%
|
8,72%
|
13,17%
|
15,56%
|
14,97%
|
WPA
2 |
1,890
|
1,790
|
1,860
|
1,400
|
0,8800
|
0,8300
|
0,9600
|
0,9900
|
0,8800
|
0,1600
|
0,2733
|
0,5352
|
0,8620
|
1,060
|
1,082
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
-
|
0,3000
|
0,3000
|
0,3050
|
0,3050
|
0,3050
|
0,3175
|
Datum van publicatie
|
21/10/21
|
21/01/22
|
14/04/22
|
19/07/22
|
19/10/22
|
20/01/23
|
19/04/23
|
19/07/23
|
18/10/23
|
19/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
124.129
|
-
|
8.961
|
14.590
|
13.922
|
2.322
|
2.322
|
2.322
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
7,7%
|
18,5%
|
11,2%
|
8,3%
|
7,31%
|
11,4%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
1%
|
0,6%
|
1,1%
|
0,9%
|
0,5%
|
0,48%
|
0,79%
|
0,9%
|
Totale activa
1 |
171.500
|
180.833
|
273.000
|
178.222
|
182.000
|
188.204
|
202.321
|
205.744
|
Nettoactief per aandeel
2 |
38,50
|
39,20
|
43,60
|
35,20
|
37,80
|
39,80
|
43,80
|
50,20
|
Cashflow per aandeel
|
10,20
|
9,920
|
11,10
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
39,3
USD Gemiddelde koersdoel
43,05
USD Spread / Gemiddelde doel +9,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,54% | 11,95 mld. | | +11,16% | 3,24 mld. | | +0,84% | 2,6 mld. | | -42,58% | 2,06 mld. | | +0,94% | 1,09 mld. | | +2,44% | 884 mln. | | +0,43% | 793 mln. | | +74,17% | 466 mln. | | -29,89% | 396 mln. | | +13,03% | 366 mln. |
Verhuur aan de consument
|