Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
133,6
USD
|
-0,08%
|
|
+3,16%
|
+12,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.095
|
6.767
|
13.906
|
12.108
|
22.485
|
26.007
|
-
|
-
|
Bedrijfswaarde
1 |
11.748
|
16.428
|
24.802
|
12.108
|
22.485
|
28.665
|
26.007
|
26.007
|
K/w-verhouding
|
21,4
x
|
25,3
x
|
37,8
x
|
20,4
x
|
32,6
x
|
29,2
x
|
21,8
x
|
16,6
x
|
Dividendrendement
|
3,81%
|
3,4%
|
2,31%
|
-
|
2,59%
|
2,81%
|
3,37%
|
3,69%
|
Marktkapitalisatie/omzet
|
2,32
x
|
3,84
x
|
6,12
x
|
4,32
x
|
7,46
x
|
6,73
x
|
5,19
x
|
4,3
x
|
Bedrijfswaarde/omzet
|
6,65
x
|
9,31
x
|
10,9
x
|
4,32
x
|
7,46
x
|
7,41
x
|
5,19
x
|
4,3
x
|
Bedrijfswaarde/EBITDA
|
23,3
x
|
26,4
x
|
28,1
x
|
10,7
x
|
17,8
x
|
14,4
x
|
9,86
x
|
8,59
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-74.839.247
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
5,01
x
|
10,2
x
|
12,8
x
|
-
|
11,8
x
|
8,59
x
|
7,14
x
|
6,02
x
|
Aantal aandelen (in duizenden)
|
114.746
|
143.832
|
171.103
|
176.910
|
189.077
|
194.636
|
-
|
-
|
Referentieprijs
2 |
35,69
|
47,05
|
81,27
|
68,44
|
118,9
|
133,6
|
133,6
|
133,6
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.765
|
1.764
|
2.272
|
2.803
|
3.013
|
3.866
|
5.008
|
6.047
|
EBITDA
1 |
503,5
|
622,6
|
882,9
|
1.131
|
1.266
|
1.990
|
2.638
|
3.028
|
Bedrijfsresultaat (EBIT)
1 |
462,9
|
582
|
776,2
|
795,9
|
1.032
|
1.337
|
1.813
|
-
|
Operationele Marge
|
26,22%
|
32,99%
|
34,16%
|
28,39%
|
34,26%
|
34,58%
|
36,2%
|
-
|
Resultaat voor belastingen (EBT)
1 |
503,5
|
582
|
882,9
|
1.131
|
1.266
|
1.682
|
2.265
|
-
|
Nettowinst (verlies)
1 |
193,2
|
266,8
|
408,8
|
1.062
|
702,5
|
914,3
|
1.261
|
1.632
|
Nettomarge
|
10,94%
|
15,13%
|
17,99%
|
37,88%
|
23,31%
|
23,65%
|
25,17%
|
26,98%
|
WPA
2 |
1,670
|
1,860
|
2,150
|
3,350
|
3,650
|
4,579
|
6,136
|
8,026
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-300,4
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-9,97%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,360
|
1,600
|
1,880
|
-
|
3,080
|
3,753
|
4,498
|
4,932
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
504,2
|
847,9
|
559,4
|
618,2
|
610,6
|
1.083
|
675,7
|
674,8
|
699,4
|
977,2
|
787,2
|
907,2
|
930
|
1.343
|
1.058
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
162,2
|
305,4
|
183,9
|
206,9
|
-0,12
|
381
|
208,6
|
269,2
|
158,9
|
395,6
|
285,1
|
308,1
|
358,2
|
177,9
|
-
|
Operationele Marge
|
32,17%
|
36,01%
|
32,88%
|
33,47%
|
-0,02%
|
35,18%
|
30,88%
|
39,89%
|
22,72%
|
40,48%
|
36,21%
|
33,96%
|
38,51%
|
13,25%
|
-
|
Resultaat voor belastingen (EBT)
1 |
198,9
|
340,3
|
222
|
247,2
|
243,4
|
418,3
|
254,3
|
312,2
|
264,5
|
434,6
|
340,9
|
387,6
|
393,4
|
559,6
|
458,9
|
Nettowinst (verlies)
1 |
84,7
|
124,1
|
118,2
|
135,3
|
136,8
|
388,7
|
232
|
170,2
|
161
|
237,9
|
179,1
|
207,2
|
215,2
|
313,3
|
251,7
|
Nettomarge
|
16,8%
|
14,64%
|
21,14%
|
21,89%
|
22,4%
|
35,9%
|
34,34%
|
25,22%
|
23,02%
|
24,35%
|
22,75%
|
22,84%
|
23,14%
|
23,32%
|
23,8%
|
WPA
2 |
0,4500
|
0,6600
|
0,6500
|
0,7400
|
0,7500
|
1,210
|
0,7100
|
0,9000
|
0,8300
|
1,210
|
0,9092
|
1,058
|
1,080
|
1,529
|
1,236
|
Dividend per aandeel
2 |
0,4700
|
0,4700
|
0,6100
|
0,6100
|
0,6100
|
-
|
0,7700
|
0,7700
|
0,7700
|
0,7700
|
0,9271
|
0,9271
|
0,9271
|
0,9471
|
1,057
|
Datum van publicatie
|
27/10/21
|
11/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
9/02/23
|
28/04/23
|
1/08/23
|
31/10/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.653
|
9.661
|
10.896
|
-
|
-
|
2.657
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
15,2
x
|
15,52
x
|
12,34
x
|
-
|
-
|
1,336
x
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-300
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
22%
|
27,2%
|
27,1%
|
-
|
40,3%
|
38,8%
|
41,9%
|
44,9%
|
ROA (netto-inkomsten/totale activa)
|
1,39%
|
1,96%
|
2,22%
|
-
|
3,01%
|
-
|
-
|
-
|
Totale activa
1 |
13.900
|
13.592
|
18.387
|
-
|
23.339
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
7,120
|
4,600
|
6,360
|
-
|
10,10
|
15,60
|
18,70
|
22,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
11/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
133,6
USD Gemiddelde koersdoel
145,8
USD Spread / Gemiddelde doel +9,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,36% | 26,01 mld. | | +15,32% | 84,55 mld. | | -6,65% | 17,28 mld. | | +13,32% | 16,57 mld. | | +6,74% | 14,28 mld. | | -16,11% | 13,16 mld. | | +16,00% | 9,52 mld. | | +26,11% | 8,75 mld. | | +27,22% | 7,13 mld. | | +7,48% | 5,32 mld. |
Beleggingsmanagement
|