Beurs gesloten -
Nasdaq
22:30:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,94
USD
|
-0,13%
|
|
+1,50%
|
-3,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.314
|
14.608
|
17.091
|
23.091
|
27.555
|
37.767
|
-
|
-
|
Bedrijfswaarde
1 |
17.314
|
14.608
|
17.091
|
23.091
|
29.364
|
37.767
|
37.767
|
37.767
|
K/w-verhouding
|
11,1
x
|
10,9
x
|
8,5
x
|
16,5
x
|
6,39
x
|
10,9
x
|
11,1
x
|
10,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,14
x
|
2,12
x
|
1,97
x
|
2,08
x
|
2,05
x
|
2,35
x
|
2,09
x
|
1,94
x
|
Bedrijfswaarde/omzet
|
3,14
x
|
2,12
x
|
1,97
x
|
2,08
x
|
2,05
x
|
2,35
x
|
2,09
x
|
1,94
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,62
x
|
1,19
x
|
1,32
x
|
1,92
x
|
2,1
x
|
1,82
x
|
1,56
x
|
1,37
x
|
Aantal aandelen (in duizenden)
|
403.689
|
404.981
|
384.498
|
367.802
|
371.006
|
373.970
|
-
|
-
|
Referentieprijs
2 |
42,89
|
36,07
|
44,45
|
62,78
|
74,27
|
101,0
|
101,0
|
101,0
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
9/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.506
|
6.900
|
8.664
|
11.077
|
13.468
|
16.094
|
18.080
|
19.509
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.522
|
840
|
1.543
|
2.293
|
-
|
-
|
-
|
-
|
Operationele Marge
|
27,63%
|
12,17%
|
17,8%
|
20,7%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.849
|
1.578
|
2.103
|
1.488
|
3.385
|
3.864
|
4.055
|
4.298
|
Nettowinst (verlies)
1 |
1.595
|
1.364
|
2.093
|
1.436
|
4.403
|
3.518
|
3.475
|
3.629
|
Nettomarge
|
28,96%
|
19,77%
|
24,16%
|
12,97%
|
32,69%
|
21,86%
|
19,22%
|
18,6%
|
WPA
2 |
3,870
|
3,320
|
5,230
|
3,800
|
11,62
|
9,295
|
9,122
|
9,365
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
9/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
2.034
|
2.634
|
2.685
|
2.724
|
3.035
|
3.424
|
3.428
|
3.355
|
3.261
|
4.085
|
3.982
|
3.835
|
3.724
|
4.564
|
4.406
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
617,4
|
184,5
|
421,6
|
-5,149
|
887,5
|
742
|
714
|
741
|
1.188
|
1.166
|
919,3
|
761,2
|
1.004
|
1.036
|
1.019
|
Nettowinst (verlies)
1 |
613,1
|
185,6
|
394,2
|
6,917
|
849,5
|
705
|
661
|
713
|
2.324
|
1.110
|
863,6
|
630,3
|
911
|
897,5
|
897,6
|
Nettomarge
|
30,14%
|
7,05%
|
14,68%
|
0,25%
|
27,99%
|
20,59%
|
19,28%
|
21,25%
|
71,27%
|
27,17%
|
21,69%
|
16,44%
|
24,46%
|
19,66%
|
20,37%
|
WPA
2 |
1,580
|
0,4800
|
1,040
|
0,0200
|
2,260
|
1,870
|
1,750
|
1,880
|
6,120
|
2,920
|
2,290
|
1,666
|
2,381
|
2,358
|
2,346
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
13/02/23
|
26/04/23
|
26/07/23
|
30/10/23
|
14/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
1.809
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
4,8%
|
11,5%
|
14,8%
|
21,6%
|
16,8%
|
14,6%
|
13,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
26,40
|
30,30
|
33,60
|
32,60
|
35,40
|
55,60
|
64,50
|
73,70
|
Cashflow per aandeel
|
-
|
7,040
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
9/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
101
USD Gemiddelde koersdoel
107,4
USD Spread / Gemiddelde doel +6,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +39,42% | 62,52 mld. | | +18,91% | 52,26 mld. | | +21,10% | 44,62 mld. | | +12,64% | 29,9 mld. | | +50,87% | 28,43 mld. | | +26,88% | 25,77 mld. | | +2,32% | 22,08 mld. | | +17,14% | 21,49 mld. | | +18,48% | 20,72 mld. |
Schadeverzekeringen - Andere
|