Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,73
USD
|
-0,61%
|
|
-0,37%
|
-7,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.235
|
3.241
|
4.135
|
3.544
|
3.398
|
3.046
|
-
|
-
|
Bedrijfswaarde
1 |
5.723
|
3.241
|
4.135
|
3.544
|
3.398
|
3.046
|
3.046
|
3.046
|
K/w-verhouding
|
-5,8
x
|
-3,13
x
|
-21,9
x
|
-37,7
x
|
-2,88
x
|
3,77
x
|
3,15
x
|
2,61
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,52
x
|
0,41
x
|
0,44
x
|
0,43
x
|
0,41
x
|
0,35
x
|
0,34
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,41
x
|
0,44
x
|
0,43
x
|
0,41
x
|
0,35
x
|
0,34
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
9,37
x
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
10,7%
|
-
|
-
|
Price to Book
|
0,26
x
|
0,19
x
|
0,28
x
|
0,93
x
|
1,04
x
|
0,78
x
|
0,62
x
|
0,49
x
|
Aantal aandelen (in duizenden)
|
107.943
|
89.504
|
79.819
|
69.130
|
64.205
|
62.499
|
-
|
-
|
Referentieprijs
2 |
39,23
|
36,20
|
51,80
|
51,27
|
52,92
|
48,73
|
48,73
|
48,73
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.161
|
7.991
|
9.445
|
8.246
|
8.375
|
8.716
|
8.869
|
8.809
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
861
|
-372
|
1.996
|
937
|
1.442
|
1.472
|
1.478
|
-
|
Operationele Marge
|
10,55%
|
-4,66%
|
21,13%
|
11,36%
|
17,22%
|
16,89%
|
16,67%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
1.387
|
1.460
|
1.498
|
Nettowinst (verlies)
1 |
-761
|
-1.105
|
-197
|
-99
|
-1.214
|
793
|
866
|
940,3
|
Nettomarge
|
-9,32%
|
-13,83%
|
-2,09%
|
-1,2%
|
-14,5%
|
9,1%
|
9,77%
|
10,68%
|
WPA
2 |
-6,760
|
-11,58
|
-2,360
|
-1,360
|
-18,39
|
12,94
|
15,48
|
18,69
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
325
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
3,73%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
40,99%
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
12/02/24
|
-
|
-
|
-
|
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 |
2.417
|
2.319
|
2.241
|
3.797
|
1.482
|
2.022
|
1.993
|
2.161
|
2.088
|
2.133
|
2.143
|
2.185
|
2.189
|
2.199
|
2.204
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
420
|
445
|
442
|
350
|
143
|
245
|
296
|
359
|
396
|
282
|
358
|
371
|
369
|
373
|
-
|
Operationele Marge
|
17,38%
|
19,19%
|
19,72%
|
9,22%
|
9,65%
|
12,12%
|
14,85%
|
16,61%
|
18,97%
|
13,22%
|
16,7%
|
16,98%
|
16,86%
|
16,97%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-1.324
|
-653
|
-237
|
590
|
-1.174
|
339
|
351
|
350
|
347
|
363
|
Nettowinst (verlies)
1 |
361
|
42
|
613
|
957
|
-702
|
-967
|
-525
|
-200
|
453
|
-942
|
168,2
|
217,5
|
213,8
|
201
|
224
|
Nettomarge
|
14,94%
|
1,81%
|
27,35%
|
25,2%
|
-47,37%
|
-47,82%
|
-26,34%
|
-9,25%
|
21,7%
|
-44,16%
|
7,85%
|
9,95%
|
9,76%
|
9,14%
|
10,16%
|
WPA
2 |
4,340
|
0,5100
|
7,910
|
12,77
|
-9,820
|
-14,01
|
-7,720
|
-3,010
|
6,890
|
-14,70
|
2,703
|
3,425
|
3,453
|
3,379
|
3,910
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
10/02/22
|
9/05/22
|
4/08/22
|
7/11/22
|
9/02/23
|
8/05/23
|
8/08/23
|
7/11/23
|
12/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
1.488
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
325
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,92%
|
-1,63%
|
9,33%
|
6,08%
|
17,8%
|
12%
|
12,2%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
149,0
|
189,0
|
185,0
|
55,10
|
51,10
|
62,80
|
79,00
|
99,10
|
Cashflow per aandeel
|
-
|
9,310
|
8,900
|
-15,60
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
12/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
48,73
USD Gemiddelde koersdoel
52,86
USD Spread / Gemiddelde doel +8,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,92% | 3,05 mld. | | +9,73% | 110 mld. | | +8,61% | 99,67 mld. | | +4,48% | 97,53 mld. | | +0,07% | 69,25 mld. | | +18,56% | 28,19 mld. | | +10,29% | 19,64 mld. | | -4,64% | 12,38 mld. | | +8,95% | 10,98 mld. | | +8,55% | 10,43 mld. |
Multiline Verzekeringen & Makelaars - Andere
|