Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
194,2
USD
|
-0,72%
|
|
+0,40%
|
-5,64%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.829
|
14.489
|
18.758
|
16.711
|
19.541
|
22.865
|
-
|
-
|
Bedrijfswaarde
1 |
16.026
|
15.800
|
22.371
|
20.279
|
22.702
|
25.728
|
25.239
|
24.675
|
K/w-verhouding
|
31,4
x
|
31,9
x
|
34,7
x
|
31,3
x
|
31,3
x
|
30,8
x
|
27,1
x
|
24,1
x
|
Dividendrendement
|
1,52%
|
1,71%
|
1,42%
|
1,8%
|
1,75%
|
1,65%
|
1,81%
|
1,99%
|
Marktkapitalisatie/omzet
|
3,4
x
|
3,2
x
|
3,76
x
|
2,93
x
|
3,22
x
|
3,49
x
|
3,3
x
|
3,14
x
|
Bedrijfswaarde/omzet
|
3,67
x
|
3,49
x
|
4,48
x
|
3,55
x
|
3,75
x
|
3,92
x
|
3,65
x
|
3,39
x
|
Bedrijfswaarde/EBITDA
|
17,4
x
|
16,9
x
|
17,8
x
|
15,8
x
|
16,1
x
|
16,5
x
|
15,3
x
|
14,2
x
|
Bedrijfswaarde/FCF
|
28,3
x
|
31,6
x
|
40,1
x
|
54,7
x
|
30,3
x
|
24,5
x
|
21,9
x
|
19,8
x
|
FCF Yield
|
3,53%
|
3,16%
|
2,49%
|
1,83%
|
3,3%
|
4,09%
|
4,56%
|
5,05%
|
Price to Book
|
13,4
x
|
10,8
x
|
-
|
8,71
x
|
8,73
x
|
10,4
x
|
9,32
x
|
8,06
x
|
Aantal aandelen (in duizenden)
|
116.139
|
114.817
|
116.126
|
117.227
|
117.981
|
117.772
|
-
|
-
|
Referentieprijs
2 |
127,7
|
126,2
|
161,5
|
142,6
|
165,6
|
194,2
|
194,2
|
194,2
|
Datum van publicatie
|
1/08/19
|
11/08/20
|
12/08/21
|
12/08/22
|
8/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.362
|
4.529
|
4.994
|
5.709
|
6.061
|
6.560
|
6.923
|
7.283
|
EBITDA
1 |
919,1
|
936,7
|
1.255
|
1.280
|
1.410
|
1.556
|
1.650
|
1.740
|
Bedrijfsresultaat (EBIT)
1 |
746,5
|
794,8
|
901,8
|
1.066
|
1.199
|
1.316
|
1.411
|
1.505
|
Operationele Marge
|
17,11%
|
17,55%
|
18,06%
|
18,67%
|
19,78%
|
20,06%
|
20,39%
|
20,67%
|
Resultaat voor belastingen (EBT)
1 |
607,3
|
579,5
|
696,2
|
672,2
|
794,9
|
954,3
|
1.077
|
1.205
|
Nettowinst (verlies)
1 |
482,1
|
462,5
|
547,5
|
539,1
|
630,6
|
745,5
|
839,2
|
938
|
Nettomarge
|
11,05%
|
10,21%
|
10,96%
|
9,44%
|
10,4%
|
11,36%
|
12,12%
|
12,88%
|
WPA
2 |
4,060
|
3,950
|
4,650
|
4,550
|
5,300
|
6,310
|
7,160
|
8,072
|
Free Cash Flow
1 |
566,4
|
499,5
|
557,3
|
370,4
|
748,2
|
1.052
|
1.150
|
1.246
|
FCF-marge
|
12,98%
|
11,03%
|
11,16%
|
6,49%
|
12,34%
|
16,04%
|
16,62%
|
17,11%
|
Kasstroomconversie (ebitda)
|
61,63%
|
53,33%
|
44,42%
|
28,94%
|
53,08%
|
67,6%
|
69,7%
|
71,63%
|
Kasstroomconversie (nettowinst)
|
117,49%
|
108%
|
101,79%
|
68,71%
|
118,65%
|
141,11%
|
137,08%
|
132,86%
|
Dividend per aandeel
2 |
1,940
|
2,160
|
2,300
|
2,560
|
2,900
|
3,200
|
3,507
|
3,863
|
Datum van publicatie
|
1/08/19
|
11/08/20
|
12/08/21
|
12/08/22
|
8/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
1.193
|
1.260
|
1.534
|
1.723
|
1.283
|
1.293
|
1.646
|
1.839
|
1.431
|
1.405
|
1.767
|
1.964
|
1.501
|
1.489
|
1.858
|
EBITDA
1 |
228
|
196,9
|
365,9
|
489,8
|
202,9
|
226,9
|
397,2
|
582,6
|
268
|
242,6
|
421,8
|
621,5
|
263,1
|
240,7
|
468,2
|
Bedrijfsresultaat (EBIT)
1 |
177
|
140,8
|
313,3
|
436
|
150,1
|
173,1
|
344,8
|
531
|
199,3
|
174,5
|
375
|
567,6
|
207,2
|
190,2
|
409,6
|
Operationele Marge
|
14,84%
|
11,18%
|
20,43%
|
25,3%
|
11,7%
|
13,39%
|
20,95%
|
28,87%
|
13,93%
|
12,42%
|
21,22%
|
28,9%
|
13,8%
|
12,77%
|
22,05%
|
Resultaat voor belastingen (EBT)
1 |
78,2
|
51,9
|
223,3
|
318,8
|
55,4
|
71,9
|
250,1
|
417,5
|
112,9
|
87,6
|
286,1
|
470,9
|
124
|
108,2
|
327,4
|
Nettowinst (verlies)
1 |
67,2
|
47,2
|
176,6
|
248,1
|
50,4
|
57,5
|
198,5
|
324,1
|
90,9
|
70,3
|
216,1
|
365,8
|
94,35
|
84,21
|
254,4
|
Nettomarge
|
5,63%
|
3,75%
|
11,51%
|
14,4%
|
3,93%
|
4,45%
|
12,06%
|
17,62%
|
6,35%
|
5%
|
12,23%
|
18,63%
|
6,29%
|
5,66%
|
13,69%
|
WPA
2 |
0,5700
|
0,4000
|
1,490
|
2,090
|
0,4200
|
0,4800
|
1,670
|
2,720
|
0,7600
|
0,5900
|
1,841
|
3,124
|
0,8350
|
0,7125
|
2,142
|
Dividend per aandeel
2 |
0,6400
|
0,6400
|
0,6400
|
0,6400
|
0,7250
|
0,7250
|
0,7250
|
0,7250
|
-
|
-
|
0,8000
|
0,8000
|
0,8800
|
0,8800
|
0,8800
|
Datum van publicatie
|
3/11/21
|
1/02/22
|
3/05/22
|
12/08/22
|
2/11/22
|
2/02/23
|
2/05/23
|
8/08/23
|
2/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.197
|
1.311
|
3.613
|
3.568
|
3.161
|
2.863
|
2.373
|
1.809
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,303
x
|
1,399
x
|
2,88
x
|
2,788
x
|
2,242
x
|
1,84
x
|
1,438
x
|
1,04
x
|
Free Cash Flow
1 |
566
|
500
|
557
|
370
|
748
|
1.052
|
1.150
|
1.246
|
ROE (netto-inkomsten/eigen vermogen)
|
43,4%
|
37,4%
|
34,7%
|
28,9%
|
30,3%
|
39,5%
|
42,4%
|
42%
|
ROA (netto-inkomsten/totale activa)
|
13,4%
|
10,5%
|
8,42%
|
6,62%
|
7,69%
|
9,94%
|
11,1%
|
12,5%
|
Totale activa
1 |
3.593
|
4.385
|
6.505
|
8.144
|
8.201
|
7.499
|
7.583
|
7.534
|
Nettoactief per aandeel
2 |
9,520
|
11,70
|
-
|
16,40
|
19,00
|
18,60
|
20,80
|
24,10
|
Cashflow per aandeel
|
-
|
-
|
5,430
|
3,740
|
-
|
-
|
-
|
-
|
Capex
1 |
50,6
|
62,7
|
51,9
|
29
|
38,4
|
44,7
|
52,3
|
86,3
|
Capex/omzet
|
1,16%
|
1,38%
|
1,04%
|
0,51%
|
0,63%
|
0,68%
|
0,76%
|
1,19%
|
Datum van publicatie
|
1/08/19
|
11/08/20
|
12/08/21
|
12/08/22
|
8/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
194,2
USD Gemiddelde koersdoel
208,6
USD Spread / Gemiddelde doel +7,46% Consensus |