Beurs gesloten -
Nasdaq
22:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
95,8
USD
|
+2,42%
|
|
+2,80%
|
+28,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.314
|
14.608
|
17.091
|
23.091
|
27.555
|
34.963
|
-
|
-
|
Bedrijfswaarde
1 |
17.314
|
14.608
|
17.091
|
23.091
|
29.364
|
34.963
|
34.963
|
34.963
|
K/w-verhouding
|
11,1
x
|
10,9
x
|
8,5
x
|
16,5
x
|
6,39
x
|
10,1
x
|
10,5
x
|
11,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,14
x
|
2,12
x
|
1,97
x
|
2,08
x
|
2,05
x
|
2,2
x
|
1,99
x
|
1,84
x
|
Bedrijfswaarde/omzet
|
3,14
x
|
2,12
x
|
1,97
x
|
2,08
x
|
2,05
x
|
2,2
x
|
1,99
x
|
1,84
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
|
1,72
x
|
1,49
x
|
1,31
x
|
Aantal aandelen (in duizenden)
|
403.689
|
404.981
|
384.498
|
367.802
|
371.006
|
373.775
|
-
|
-
|
Referentieprijs
2 |
42,89
|
36,07
|
44,45
|
62,78
|
74,27
|
95,80
|
95,80
|
95,80
|
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
|
15.876
|
17.560
|
19.008
|
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
|
4.046
|
4.267
|
Nettowinst (verlies)
1 |
1.595
|
1.364
|
2.093
|
1.436
|
4.403
|
3.570
|
3.525
|
3.718
|
Nettomarge
|
28,96%
|
19,77%
|
24,16%
|
12,97%
|
32,69%
|
22,49%
|
20,07%
|
19,56%
|
WPA
2 |
3,870
|
3,320
|
5,230
|
3,800
|
11,62
|
9,481
|
9,129
|
8,664
|
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 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 |
2.076
|
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
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
301,4
|
617,4
|
184,5
|
421,6
|
-5,149
|
887,5
|
742
|
714
|
741
|
1.188
|
1.166
|
910,4
|
787,2
|
995,4
|
1.051
|
Nettowinst (verlies)
1 |
388,8
|
613,1
|
185,6
|
394,2
|
6,917
|
849,5
|
705
|
661
|
713
|
2.324
|
1.110
|
856,7
|
619
|
908,4
|
910,4
|
Nettomarge
|
18,73%
|
30,14%
|
7,05%
|
14,68%
|
0,25%
|
27,99%
|
20,59%
|
19,28%
|
21,25%
|
71,27%
|
27,17%
|
21,52%
|
16,14%
|
24,39%
|
19,95%
|
WPA
2 |
0,9800
|
1,580
|
0,4800
|
1,040
|
0,0200
|
2,260
|
1,870
|
1,750
|
1,880
|
6,120
|
2,920
|
2,231
|
1,676
|
2,372
|
2,389
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
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%
|
14,7%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
26,40
|
30,30
|
33,60
|
32,60
|
35,40
|
55,80
|
64,30
|
73,30
|
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
95,8
USD Gemiddelde koersdoel
107
USD Spread / Gemiddelde doel +11,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,99% | 34,96 mld. | | +42,22% | 62,62 mld. | | +11,90% | 50,76 mld. | | +11,90% | 48,58 mld. | | +22,56% | 44,85 mld. | | +12,27% | 29,37 mld. | | +52,57% | 28,66 mld. | | +25,02% | 24,85 mld. | | +9,98% | 20,64 mld. | | -4,27% | 20,35 mld. |
Schadeverzekeringen - Andere
|