Beurs gesloten -
Nyse
22:00:02 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,79
USD
|
+0,09%
|
|
+5,17%
|
+36,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.097
|
25.459
|
31.267
|
25.146
|
23.263
|
32.000
|
-
|
-
|
Bedrijfswaarde
1 |
31.097
|
25.459
|
31.267
|
25.146
|
23.263
|
32.000
|
32.000
|
32.000
|
K/w-verhouding
|
12,6
x
|
16,7
x
|
4,99
x
|
5,32
x
|
5,72
x
|
6,95
x
|
5,63
x
|
4,56
x
|
Dividendrendement
|
5,01%
|
0,68%
|
3,21%
|
4,57%
|
5,2%
|
4%
|
4,32%
|
4,79%
|
Marktkapitalisatie/omzet
|
1,44
x
|
1,17
x
|
1,43
x
|
1,01
x
|
0,92
x
|
1,24
x
|
1,17
x
|
1,12
x
|
Bedrijfswaarde/omzet
|
1,44
x
|
1,17
x
|
1,43
x
|
1,01
x
|
0,92
x
|
1,24
x
|
1,17
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,58
x
|
0,47
x
|
0,45
x
|
0,37
x
|
0,33
x
|
0,51
x
|
0,47
x
|
0,42
x
|
Aantal aandelen (in duizenden)
|
17.310.516
|
17.356.704
|
16.720.297
|
15.862.755
|
15.127.584
|
14.956.727
|
-
|
-
|
Referentieprijs
2 |
1,796
|
1,467
|
1,870
|
1,585
|
1,538
|
2,140
|
2,140
|
2,140
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
23/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.632
|
21.766
|
21.940
|
24.956
|
25.378
|
25.865
|
27.251
|
28.609
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.198
|
8.033
|
7.848
|
9.999
|
8.447
|
9.616
|
10.667
|
11.737
|
Operationele Marge
|
28,65%
|
36,91%
|
35,77%
|
40,07%
|
33,28%
|
37,18%
|
39,14%
|
41,03%
|
Resultaat voor belastingen (EBT)
1 |
4.357
|
3.065
|
8.414
|
7.012
|
6.557
|
7.232
|
8.221
|
9.155
|
Nettowinst (verlies)
1 |
2.461
|
1.526
|
6.375
|
5.023
|
4.274
|
4.720
|
5.453
|
6.193
|
Nettomarge
|
11,38%
|
7,01%
|
29,06%
|
20,13%
|
16,84%
|
18,25%
|
20,01%
|
21,65%
|
WPA
2 |
0,1430
|
0,0880
|
0,3750
|
0,2980
|
0,2690
|
0,3078
|
0,3802
|
0,4687
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0900
|
0,0100
|
0,0600
|
0,0725
|
0,0800
|
0,0856
|
0,0924
|
0,1024
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
23/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
11.621
|
10.145
|
11.315
|
5.160
|
6.496
|
6.708
|
5.951
|
5.801
|
-
|
7.237
|
6.285
|
6.258
|
5.598
|
6.953
|
6.308
|
6.388
|
6.112
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
5.058
|
2.975
|
4.183
|
1.646
|
2.898
|
3.026
|
-
|
2.053
|
-
|
3.127
|
2.333
|
2.309
|
678
|
2.778
|
-
|
-
|
-
|
Operationele Marge
|
43,52%
|
29,32%
|
36,97%
|
31,9%
|
44,61%
|
45,11%
|
-
|
35,39%
|
-
|
43,21%
|
37,12%
|
36,9%
|
12,11%
|
39,95%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.272
|
1.793
|
-
|
1.474
|
2.234
|
1.499
|
1.969
|
1.310
|
-
|
2.598
|
1.964
|
1.885
|
110
|
2.277
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
695
|
831
|
-
|
1.117
|
1.404
|
1.071
|
1.512
|
1.036
|
-
|
1.783
|
1.328
|
1.274
|
-111
|
1.550
|
1.518
|
1.559
|
1.495
|
Nettomarge
|
5,98%
|
8,19%
|
-
|
21,65%
|
21,61%
|
15,97%
|
25,41%
|
17,86%
|
-
|
24,64%
|
21,13%
|
20,36%
|
-1,98%
|
22,29%
|
24,07%
|
24,4%
|
24,46%
|
WPA
2 |
0,0400
|
-
|
-
|
0,0660
|
0,0840
|
0,0640
|
0,0940
|
0,0560
|
-
|
0,1130
|
0,0860
|
0,0830
|
-0,007000
|
0,1030
|
0,0789
|
0,0898
|
0,0856
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,0400
|
-
|
0,0225
|
-
|
0,0500
|
0,0500
|
0,0500
|
0,0270
|
-
|
0,0530
|
-
|
0,0285
|
-
|
0,0571
|
Datum van publicatie
|
29/07/20
|
18/02/21
|
28/07/21
|
23/02/22
|
28/04/22
|
28/07/22
|
26/10/22
|
15/02/23
|
15/02/23
|
27/04/23
|
27/07/23
|
24/10/23
|
20/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,3%
|
3,2%
|
13,4%
|
10,4%
|
9%
|
7,98%
|
8,83%
|
9,48%
|
ROA (netto-inkomsten/totale activa)
|
0,29%
|
0,17%
|
0,47%
|
0,35%
|
0,34%
|
0,36%
|
0,35%
|
0,38%
|
Totale activa
1 |
854.484
|
883.613
|
1.366.852
|
1.449.012
|
1.257.059
|
1.329.475
|
1.580.469
|
1.622.590
|
Nettoactief per aandeel
2 |
3,090
|
3,150
|
4,130
|
4,300
|
4,700
|
4,210
|
4,600
|
5,110
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
23/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
2,14
GBP Gemiddelde koersdoel
2,496
GBP Spread / Gemiddelde doel +16,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,85% | 571 mld. | | +14,20% | 301 mld. | | +18,59% | 252 mld. | | +25,74% | 216 mld. | | +21,29% | 183 mld. | | +25,50% | 170 mld. | | +9,52% | 162 mld. | | +5,28% | 146 mld. | | -15,88% | 131 mld. |
Banken - Andere
|