Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,14
USD
|
-0,80%
|
|
-0,07%
|
-13,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.203
|
14.591
|
18.558
|
14.202
|
14.553
|
12.524
|
-
|
-
|
Bedrijfswaarde
1 |
33.395
|
29.076
|
36.060
|
33.390
|
58.511
|
40.975
|
40.230
|
12.524
|
K/w-verhouding
|
714
x
|
141
x
|
34,9
x
|
221
x
|
225
x
|
27,7
x
|
20,9
x
|
18,3
x
|
Dividendrendement
|
4,09%
|
3,93%
|
3,35%
|
4,65%
|
4,86%
|
6,02%
|
6,39%
|
6,74%
|
Marktkapitalisatie/omzet
|
2
x
|
1,64
x
|
1,61
x
|
0,98
x
|
0,81
x
|
0,65
x
|
0,87
x
|
0,81
x
|
Bedrijfswaarde/omzet
|
5,06
x
|
3,27
x
|
3,13
x
|
2,31
x
|
3,26
x
|
2,13
x
|
2,79
x
|
0,81
x
|
Bedrijfswaarde/EBITDA
|
17,7
x
|
14,6
x
|
14,7
x
|
11
x
|
16,3
x
|
9,87
x
|
8,99
x
|
2,66
x
|
Bedrijfswaarde/FCF
|
33,4
x
|
26,3
x
|
45,6
x
|
29,5
x
|
33,4
x
|
11,4
x
|
13,4
x
|
2,93
x
|
FCF Yield
|
2,99%
|
3,8%
|
2,19%
|
3,39%
|
3%
|
8,8%
|
7,47%
|
34,2%
|
Price to Book
|
2,91
x
|
2,71
x
|
2,64
x
|
2,26
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
440.179
|
443.039
|
457.772
|
458.283
|
462.151
|
461.475
|
-
|
-
|
Referentieprijs
2 |
29,99
|
32,93
|
40,54
|
30,99
|
31,49
|
27,14
|
27,14
|
27,14
|
Datum van publicatie
|
10/02/20
|
3/02/21
|
2/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.597
|
8.885
|
11.537
|
14.427
|
17.931
|
19.258
|
14.410
|
15.472
|
EBITDA
1 |
1.891
|
1.993
|
2.451
|
3.032
|
3.591
|
4.151
|
4.477
|
4.711
|
Bedrijfsresultaat (EBIT)
1 |
1.709
|
2.025
|
2.884
|
3.484
|
4.048
|
1.805
|
2.204
|
2.510
|
Operationele Marge
|
25,91%
|
22,79%
|
25%
|
24,15%
|
22,58%
|
9,37%
|
15,3%
|
16,22%
|
Resultaat voor belastingen (EBT)
1 |
928
|
1.195
|
3.333
|
1.935
|
-
|
684,2
|
1.069
|
1.425
|
Nettowinst (verlies)
1 |
52
|
141
|
556
|
407
|
432
|
405,7
|
603,3
|
743,5
|
Nettomarge
|
0,79%
|
1,59%
|
4,82%
|
2,82%
|
2,41%
|
2,11%
|
4,19%
|
4,81%
|
WPA
2 |
0,0420
|
0,2333
|
1,160
|
0,1400
|
0,1400
|
0,9784
|
1,298
|
1,485
|
Free Cash Flow
1 |
999
|
1.104
|
790
|
1.132
|
1.753
|
3.604
|
3.007
|
4.279
|
FCF-marge
|
15,14%
|
12,43%
|
6,85%
|
7,85%
|
9,78%
|
18,71%
|
20,87%
|
27,66%
|
Kasstroomconversie (ebitda)
|
52,83%
|
55,39%
|
32,23%
|
37,34%
|
48,82%
|
86,83%
|
67,17%
|
90,83%
|
Kasstroomconversie (nettowinst)
|
1.921,15%
|
782,98%
|
142,09%
|
278,13%
|
405,79%
|
888,39%
|
498,44%
|
575,56%
|
Dividend per aandeel
2 |
1,227
|
1,293
|
1,360
|
1,440
|
1,530
|
1,633
|
1,733
|
1,828
|
Datum van publicatie
|
10/02/20
|
3/02/21
|
2/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
2.939
|
3.252
|
3.411
|
3.681
|
3.627
|
3.708
|
4.218
|
4.256
|
-
|
4.970
|
1.809
|
1.859
|
1.898
|
1.968
|
EBITDA
1 |
596
|
667
|
705
|
749
|
767
|
811
|
862
|
853
|
890
|
986
|
1.011
|
985,1
|
1.032
|
1.046
|
Bedrijfsresultaat (EBIT)
1 |
705
|
764
|
784
|
861
|
928
|
911
|
886
|
867
|
-
|
1.292
|
416,2
|
433,8
|
466,4
|
488,7
|
Operationele Marge
|
23,99%
|
23,49%
|
22,98%
|
23,39%
|
25,59%
|
24,57%
|
21,01%
|
20,37%
|
-
|
26%
|
23%
|
23,34%
|
24,58%
|
24,83%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
432
|
579
|
494
|
430
|
232
|
955
|
-
|
-
|
135,5
|
157,7
|
181,1
|
209,9
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35,55
|
51,96
|
69,26
|
90,57
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,96%
|
2,8%
|
3,65%
|
4,6%
|
WPA
2 |
0,4800
|
0,0933
|
-0,0133
|
0,1300
|
0,0500
|
-0,0300
|
-0,0700
|
0,3800
|
0,0300
|
-0,2000
|
0,0988
|
0,1227
|
0,1751
|
0,1913
|
Dividend per aandeel
2 |
0,3400
|
0,3400
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
0,3800
|
0,3825
|
0,3825
|
0,3825
|
0,4068
|
0,4052
|
0,4068
|
0,4068
|
Datum van publicatie
|
3/11/21
|
2/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
2/02/23
|
3/05/23
|
3/08/23
|
1/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
20.192
|
14.485
|
17.502
|
19.188
|
43.958
|
28.451
|
27.706
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
10,68
x
|
7,268
x
|
7,141
x
|
6,328
x
|
12,24
x
|
6,854
x
|
6,189
x
|
-
|
Free Cash Flow
1 |
999
|
1.104
|
790
|
1.132
|
1.753
|
3.604
|
3.007
|
4.279
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
2,49%
|
9,11%
|
6,2%
|
6,9%
|
4,45%
|
9,31%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
10,30
|
12,10
|
15,40
|
13,70
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
5,720
|
5,780
|
6,830
|
-
|
-
|
-
|
-
|
Capex
1 |
1.144
|
1.426
|
1.982
|
1.999
|
2.325
|
2.104
|
1.936
|
1.279
|
Capex/omzet
|
17,34%
|
16,05%
|
17,18%
|
13,86%
|
12,97%
|
10,93%
|
13,43%
|
8,27%
|
Datum van publicatie
|
10/02/20
|
3/02/21
|
2/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
27,14
USD Gemiddelde koersdoel
38
USD Spread / Gemiddelde doel +40,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,81% | 12,52 mld. | | +11,85% | 869 mld. | | 0,00% | 239 mld. | | -7,75% | 126 mld. | | +32,50% | 79,32 mld. | | -5,21% | 74,17 mld. | | -16,00% | 50,82 mld. | | -24,57% | 38,6 mld. | | +19,71% | 31,74 mld. | | +14,46% | 29,82 mld. |
consumenten goederen conglomeraten
|