Geschatte realtime
Cboe BZX
20:26:12 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
81,98
USD
|
+0,54%
|
|
-1,10%
|
+15,34%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.123
|
13.452
|
19.849
|
16.135
|
20.238
|
23.259
|
-
|
-
|
Bedrijfswaarde
1 |
12.136
|
14.731
|
20.985
|
19.415
|
22.754
|
25.000
|
24.530
|
23.848
|
K/w-verhouding
|
28,2
x
|
28,1
x
|
34
x
|
24
x
|
23,3
x
|
25,9
x
|
24,1
x
|
22,1
x
|
Dividendrendement
|
0,82%
|
0,73%
|
0,54%
|
0,74%
|
0,67%
|
0,65%
|
0,73%
|
0,78%
|
Marktkapitalisatie/omzet
|
4,65
x
|
5,15
x
|
6,5
x
|
4,52
x
|
4,75
x
|
5
x
|
4,68
x
|
4,31
x
|
Bedrijfswaarde/omzet
|
5,07
x
|
5,64
x
|
6,88
x
|
5,43
x
|
5,34
x
|
5,37
x
|
4,93
x
|
4,41
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
18,1
x
|
20,6
x
|
16,7
x
|
14,5
x
|
15,6
x
|
14,3
x
|
12,7
x
|
Bedrijfswaarde/FCF
|
20,1
x
|
22,6
x
|
23,2
x
|
23,4
x
|
24,2
x
|
26,2
x
|
19,7
x
|
17,7
x
|
FCF Yield
|
4,99%
|
4,42%
|
4,3%
|
4,27%
|
4,13%
|
3,82%
|
5,09%
|
5,64%
|
Price to Book
|
3,32
x
|
3,57
x
|
4,73
x
|
3,5
x
|
3,58
x
|
3,63
x
|
3,2
x
|
2,84
x
|
Aantal aandelen (in duizenden)
|
281.746
|
283.745
|
282.427
|
283.222
|
284.598
|
285.249
|
-
|
-
|
Referentieprijs
2 |
39,48
|
47,41
|
70,28
|
56,97
|
71,11
|
81,54
|
81,54
|
81,54
|
Datum van publicatie
|
27/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.392
|
2.613
|
3.051
|
3.573
|
4.257
|
4.652
|
4.971
|
5.403
|
EBITDA
1 |
716,9
|
813,4
|
1.021
|
1.164
|
1.564
|
1.605
|
1.719
|
1.879
|
Bedrijfsresultaat (EBIT)
1 |
588,2
|
678,6
|
868,2
|
978,4
|
1.358
|
1.386
|
1.496
|
1.674
|
Operationele Marge
|
24,59%
|
25,97%
|
28,45%
|
27,38%
|
31,9%
|
29,79%
|
30,09%
|
30,99%
|
Resultaat voor belastingen (EBT)
1 |
525,9
|
624,1
|
762,8
|
876,1
|
1.146
|
1.187
|
1.297
|
1.414
|
Nettowinst (verlies)
1 |
398,5
|
480,5
|
587,1
|
671,8
|
870,5
|
897,5
|
970,1
|
1.059
|
Nettomarge
|
16,66%
|
18,39%
|
19,24%
|
18,8%
|
20,45%
|
19,29%
|
19,52%
|
19,6%
|
WPA
2 |
1,400
|
1,690
|
2,070
|
2,370
|
3,050
|
3,151
|
3,388
|
3,693
|
Free Cash Flow
1 |
605,1
|
650,9
|
903
|
828,8
|
940,6
|
955
|
1.248
|
1.344
|
FCF-marge
|
25,29%
|
24,91%
|
29,59%
|
23,19%
|
22,09%
|
20,53%
|
25,1%
|
24,88%
|
Kasstroomconversie (ebitda)
|
84,41%
|
80,02%
|
88,43%
|
71,19%
|
60,14%
|
59,49%
|
72,59%
|
71,54%
|
Kasstroomconversie (nettowinst)
|
151,84%
|
135,46%
|
153,81%
|
123,37%
|
108,05%
|
106,41%
|
128,61%
|
126,94%
|
Dividend per aandeel
2 |
0,3250
|
0,3480
|
0,3800
|
0,4230
|
0,4750
|
0,5340
|
0,5940
|
0,6354
|
Datum van publicatie
|
27/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
738,5
|
904,7
|
839,7
|
927,6
|
901,4
|
1.116
|
1.047
|
1.068
|
1.026
|
1.258
|
1.145
|
1.148
|
1.101
|
1.330
|
1.214
|
EBITDA
1 |
215,7
|
319,1
|
274,3
|
287,7
|
283,1
|
389,9
|
355,5
|
371,2
|
447,2
|
466
|
392,2
|
392,1
|
350,6
|
491,4
|
420,8
|
Bedrijfsresultaat (EBIT)
1 |
176,8
|
279,9
|
231,8
|
232,9
|
233,8
|
338,6
|
304,1
|
319,7
|
395,4
|
410
|
338,7
|
333,7
|
292,1
|
437,9
|
361,6
|
Operationele Marge
|
23,94%
|
30,94%
|
27,61%
|
25,11%
|
25,94%
|
30,34%
|
29,04%
|
29,94%
|
38,53%
|
32,59%
|
29,59%
|
29,07%
|
26,53%
|
32,93%
|
29,78%
|
Resultaat voor belastingen (EBT)
1 |
140,8
|
265
|
198,8
|
218
|
194,2
|
294,2
|
254,4
|
242,3
|
355,1
|
364
|
291,5
|
288
|
243,6
|
387,6
|
317,2
|
Nettowinst (verlies)
1 |
101,7
|
220,3
|
145,2
|
161,1
|
145,2
|
235,5
|
190,4
|
175,9
|
268,6
|
293
|
215,3
|
210,7
|
179,3
|
313,6
|
234,7
|
Nettomarge
|
13,77%
|
24,35%
|
17,29%
|
17,37%
|
16,11%
|
21,1%
|
18,18%
|
16,47%
|
26,17%
|
23,29%
|
18,81%
|
18,35%
|
16,28%
|
23,58%
|
19,33%
|
WPA
2 |
0,3600
|
0,7700
|
0,5100
|
0,5700
|
0,5100
|
0,8300
|
0,6700
|
0,6200
|
0,9400
|
1,020
|
0,7590
|
0,7428
|
0,6284
|
1,079
|
0,8135
|
Dividend per aandeel
2 |
0,1030
|
0,1030
|
0,1030
|
0,1030
|
0,1150
|
0,1150
|
0,1150
|
0,1150
|
0,1300
|
0,1300
|
0,1300
|
0,1300
|
0,1433
|
0,1400
|
0,1400
|
Datum van publicatie
|
24/01/22
|
25/04/22
|
25/07/22
|
24/10/22
|
23/01/23
|
24/04/23
|
24/07/23
|
23/10/23
|
23/01/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.013
|
1.279
|
1.136
|
3.280
|
2.516
|
1.740
|
1.271
|
589
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,413
x
|
1,572
x
|
1,112
x
|
2,817
x
|
1,609
x
|
1,084
x
|
0,7395
x
|
0,3136
x
|
Free Cash Flow
1 |
605
|
651
|
903
|
829
|
941
|
955
|
1.248
|
1.344
|
ROE (netto-inkomsten/eigen vermogen)
|
12,5%
|
13,5%
|
14,8%
|
14,4%
|
15,5%
|
17,2%
|
15,8%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
11,90
|
13,30
|
14,90
|
16,30
|
19,90
|
22,50
|
25,50
|
28,70
|
Cashflow per aandeel
|
-
|
2,620
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
73,1
|
-
|
45
|
52,6
|
68,9
|
72,6
|
66,3
|
78,3
|
Capex/omzet
|
3,06%
|
-
|
1,47%
|
1,47%
|
1,62%
|
1,56%
|
1,33%
|
1,45%
|
Datum van publicatie
|
27/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
23/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
81,54
USD Gemiddelde koersdoel
90,26
USD Spread / Gemiddelde doel +10,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,34% | 23,26 mld. | | -2,70% | 61,11 mld. | | +4,47% | 51,03 mld. | | +4,30% | 25,81 mld. | | +20,93% | 9,18 mld. | | +14,74% | 5,82 mld. | | -2,58% | 4,11 mld. | | +1,95% | 2,04 mld. | | +11,24% | 1,74 mld. | | -24,39% | 1,43 mld. |
Verzekeringsmakelaars
|