Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
234,1
USD
|
-1,20%
|
|
-1,04%
|
+4,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.763
|
23.792
|
35.169
|
39.752
|
48.554
|
51.157
|
-
|
-
|
Bedrijfswaarde
1 |
21.764
|
27.672
|
40.821
|
45.524
|
55.548
|
59.189
|
57.930
|
57.401
|
K/w-verhouding
|
27,1
x
|
29,5
x
|
38,8
x
|
36,3
x
|
50,9
x
|
31,1
x
|
26,9
x
|
23,3
x
|
Dividendrendement
|
1,81%
|
1,46%
|
1,13%
|
1,08%
|
0,98%
|
1,03%
|
1,08%
|
1,15%
|
Marktkapitalisatie/omzet
|
2,52
x
|
3,47
x
|
4,35
x
|
4,72
x
|
4,89
x
|
4,42
x
|
4
x
|
3,56
x
|
Bedrijfswaarde/omzet
|
3,08
x
|
4,04
x
|
5,05
x
|
5,41
x
|
5,6
x
|
5,12
x
|
4,53
x
|
4
x
|
Bedrijfswaarde/EBITDA
|
16,2
x
|
16,3
x
|
20,1
x
|
17,8
x
|
18,5
x
|
16,4
x
|
14,4
x
|
12,6
x
|
Bedrijfswaarde/FCF
|
22,2
x
|
-
|
25,9
x
|
23,4
x
|
30,2
x
|
19,3
x
|
20
x
|
17,6
x
|
FCF Yield
|
4,5%
|
-
|
3,86%
|
4,27%
|
3,31%
|
5,17%
|
4,99%
|
5,67%
|
Price to Book
|
3,44
x
|
3,84
x
|
4,16
x
|
4,37
x
|
4,52
x
|
3,87
x
|
3,23
x
|
3,28
x
|
Aantal aandelen (in duizenden)
|
186.523
|
192.322
|
207.278
|
210.840
|
215.911
|
218.516
|
-
|
-
|
Referentieprijs
2 |
95,23
|
123,7
|
169,7
|
188,5
|
224,9
|
234,1
|
234,1
|
234,1
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.056
|
6.852
|
8.076
|
8.420
|
9.926
|
11.565
|
12.785
|
14.361
|
EBITDA
1 |
1.341
|
1.699
|
2.029
|
2.554
|
3.010
|
3.604
|
4.035
|
4.568
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
1.523
|
2.002
|
2.313
|
3.389
|
3.826
|
4.292
|
Operationele Marge
|
-
|
-
|
18,85%
|
23,77%
|
23,3%
|
29,3%
|
29,93%
|
29,89%
|
Resultaat voor belastingen (EBT)
1 |
626,1
|
870,9
|
975,1
|
1.327
|
1.185
|
2.153
|
2.396
|
2.591
|
Nettowinst (verlies)
1 |
668,8
|
818,8
|
906,8
|
1.114
|
969,5
|
1.688
|
1.915
|
2.208
|
Nettomarge
|
9,48%
|
11,95%
|
11,23%
|
13,23%
|
9,77%
|
14,59%
|
14,97%
|
15,37%
|
WPA
2 |
3,520
|
4,200
|
4,370
|
5,190
|
4,420
|
7,525
|
8,709
|
10,05
|
Free Cash Flow
1 |
980,4
|
-
|
1.576
|
1.943
|
1.838
|
3.062
|
2.893
|
3.256
|
FCF-marge
|
13,89%
|
-
|
19,51%
|
23,07%
|
18,52%
|
26,48%
|
22,63%
|
22,67%
|
Kasstroomconversie (ebitda)
|
73,1%
|
-
|
77,65%
|
76,06%
|
61,08%
|
84,96%
|
71,7%
|
71,27%
|
Kasstroomconversie (nettowinst)
|
146,59%
|
-
|
173,74%
|
174,36%
|
189,59%
|
181,43%
|
151,11%
|
147,48%
|
Dividend per aandeel
2 |
1,720
|
1,800
|
1,920
|
2,040
|
2,200
|
2,400
|
2,537
|
2,702
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
2.106
|
1.941
|
2.404
|
2.008
|
2.012
|
1.995
|
2.673
|
2.407
|
2.454
|
2.393
|
3.218
|
2.791
|
2.850
|
2.726
|
3.576
|
EBITDA
1 |
500,2
|
436,1
|
856,5
|
579,8
|
589,7
|
528,1
|
958,3
|
675,7
|
706,5
|
669
|
1.146
|
816,4
|
835,2
|
773,8
|
1.288
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
696,7
|
439,5
|
444,2
|
385,3
|
798,9
|
500
|
546,4
|
479,3
|
999,3
|
752,6
|
793,7
|
740,9
|
1.249
|
Operationele Marge
|
-
|
-
|
28,97%
|
21,88%
|
22,08%
|
19,31%
|
29,89%
|
20,77%
|
22,27%
|
20,03%
|
31,05%
|
26,97%
|
27,85%
|
27,18%
|
34,91%
|
Resultaat voor belastingen (EBT)
1 |
231,4
|
113
|
537,7
|
352,3
|
315
|
122
|
605,8
|
297,4
|
364,1
|
-82,2
|
772,7
|
405,9
|
438,6
|
375,9
|
-
|
Nettowinst (verlies)
1 |
225,1
|
109,4
|
438,7
|
284,2
|
255,8
|
135,5
|
486,5
|
234,5
|
280,7
|
-32,2
|
608,4
|
360,1
|
381,9
|
335,7
|
694,7
|
Nettomarge
|
10,69%
|
5,64%
|
18,24%
|
14,15%
|
12,71%
|
6,79%
|
18,2%
|
9,74%
|
11,44%
|
-1,35%
|
18,91%
|
12,9%
|
13,4%
|
12,32%
|
19,42%
|
WPA
2 |
1,060
|
0,5100
|
2,050
|
1,330
|
1,190
|
0,6300
|
2,240
|
1,070
|
1,280
|
-0,1500
|
2,740
|
1,630
|
1,700
|
1,455
|
3,102
|
Dividend per aandeel
2 |
0,4800
|
0,4800
|
0,5100
|
0,5100
|
0,5100
|
0,5100
|
0,5500
|
0,5500
|
0,5500
|
0,5500
|
0,5860
|
0,6000
|
0,6000
|
0,6000
|
0,6233
|
Datum van publicatie
|
28/10/21
|
27/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.002
|
3.880
|
5.653
|
5.772
|
6.994
|
8.032
|
6.773
|
6.244
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,984
x
|
2,284
x
|
2,786
x
|
2,26
x
|
2,324
x
|
2,229
x
|
1,679
x
|
1,367
x
|
Free Cash Flow
1 |
980
|
-
|
1.576
|
1.943
|
1.838
|
3.062
|
2.893
|
3.256
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
14,3%
|
15,5%
|
18,8%
|
19,3%
|
20%
|
20%
|
21,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
27,70
|
32,20
|
40,80
|
43,10
|
49,70
|
60,40
|
72,40
|
71,30
|
Cashflow per aandeel
2 |
-
|
8,990
|
8,220
|
9,900
|
9,260
|
10,50
|
13,20
|
-
|
Capex
1 |
139
|
-
|
129
|
183
|
194
|
162
|
189
|
199
|
Capex/omzet
|
1,97%
|
-
|
1,59%
|
2,17%
|
1,95%
|
1,4%
|
1,48%
|
1,39%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
234,1
USD Gemiddelde koersdoel
263
USD Spread / Gemiddelde doel +12,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,10% | 51,16 mld. | | +4,04% | 25,66 mld. | | +14,55% | 23,24 mld. | | +26,59% | 9,56 mld. | | +13,76% | 5,81 mld. | | -4,12% | 4,02 mld. | | +1,30% | 1,99 mld. | | +11,16% | 1,76 mld. | | -26,78% | 1,4 mld. | | +14,35% | 1,27 mld. |
Verzekeringsmakelaars
|