Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
87,33
USD
|
+0,36%
|
|
+2,86%
|
-6,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.077
|
20.556
|
35.589
|
23.788
|
27.683
|
26.350
|
-
|
-
|
Bedrijfswaarde
1 |
21.850
|
21.431
|
36.007
|
24.204
|
29.913
|
28.435
|
28.343
|
28.310
|
K/w-verhouding
|
16,3
x
|
28,3
x
|
20,1
x
|
17,9
x
|
29,6
x
|
20,9
x
|
16,9
x
|
14,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,84
x
|
0,86
x
|
1,28
x
|
0,77
x
|
0,87
x
|
0,75
x
|
0,69
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
0,91
x
|
0,9
x
|
1,3
x
|
0,79
x
|
0,94
x
|
0,81
x
|
0,74
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
11,3
x
|
11,8
x
|
8,28
x
|
13,5
x
|
11,7
x
|
9,85
x
|
8,66
x
|
Bedrijfswaarde/FCF
|
17,5
x
|
29,9
x
|
18,8
x
|
17,7
x
|
171
x
|
26,6
x
|
19
x
|
15
x
|
FCF Yield
|
5,71%
|
3,34%
|
5,32%
|
5,66%
|
0,59%
|
3,77%
|
5,25%
|
6,68%
|
Price to Book
|
3,35
x
|
3
x
|
4,24
x
|
3,21
x
|
-
|
2,74
x
|
2,56
x
|
2,35
x
|
Aantal aandelen (in duizenden)
|
327.569
|
327.747
|
327.982
|
309.100
|
297.380
|
301.729
|
-
|
-
|
Referentieprijs
2 |
61,29
|
62,72
|
108,5
|
76,96
|
93,09
|
87,33
|
87,33
|
87,33
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
24/02/22
|
23/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.894
|
23.826
|
27.746
|
30.828
|
31.949
|
35.254
|
38.424
|
42.543
|
EBITDA
1 |
2.064
|
1.892
|
3.061
|
2.924
|
2.209
|
2.429
|
2.878
|
3.271
|
Bedrijfsresultaat (EBIT)
1 |
1.260
|
969,8
|
1.637
|
1.512
|
1.117
|
1.535
|
1.781
|
1.861
|
Operationele Marge
|
5,27%
|
4,07%
|
5,9%
|
4,9%
|
3,5%
|
4,35%
|
4,63%
|
4,37%
|
Resultaat voor belastingen (EBT)
1 |
1.361
|
970
|
2.409
|
1.658
|
1.277
|
1.711
|
2.023
|
2.220
|
Nettowinst (verlies)
1 |
1.282
|
752
|
1.837
|
1.407
|
986
|
1.259
|
1.526
|
1.748
|
Nettomarge
|
5,37%
|
3,16%
|
6,62%
|
4,57%
|
3,09%
|
3,57%
|
3,97%
|
4,11%
|
WPA
2 |
3,770
|
2,220
|
5,410
|
4,290
|
3,150
|
4,173
|
5,170
|
6,206
|
Free Cash Flow
1 |
1.247
|
715,9
|
1.914
|
1.369
|
175
|
1.071
|
1.489
|
1.892
|
FCF-marge
|
5,22%
|
3%
|
6,9%
|
4,44%
|
0,55%
|
3,04%
|
3,88%
|
4,45%
|
Kasstroomconversie (ebitda)
|
60,43%
|
37,83%
|
62,53%
|
46,81%
|
7,92%
|
44,09%
|
51,74%
|
57,85%
|
Kasstroomconversie (nettowinst)
|
97,25%
|
95,21%
|
104,22%
|
97,27%
|
17,75%
|
85,05%
|
97,55%
|
108,24%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
24/02/22
|
23/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
6.798
|
8.550
|
7.333
|
7.771
|
7.530
|
8.194
|
7.411
|
7.720
|
7.868
|
8.950
|
7.950
|
8.440
|
8.768
|
10.050
|
8.703
|
EBITDA
1 |
736,1
|
1.115
|
577,2
|
918,6
|
605,8
|
667,8
|
532,6
|
503,5
|
435,6
|
737
|
438,1
|
537,5
|
605,5
|
861
|
597
|
Bedrijfsresultaat (EBIT)
1 |
409,7
|
592,2
|
377
|
516,9
|
374,4
|
243,7
|
37,36
|
306,4
|
269,4
|
504
|
239,9
|
354,7
|
419,7
|
561,1
|
352
|
Operationele Marge
|
6,03%
|
6,93%
|
5,14%
|
6,65%
|
4,97%
|
2,97%
|
0,5%
|
3,97%
|
3,42%
|
5,63%
|
3,02%
|
4,2%
|
4,79%
|
5,58%
|
4,04%
|
Resultaat voor belastingen (EBT)
1 |
570,1
|
917,1
|
392,5
|
610,7
|
594,3
|
60,63
|
153,1
|
261,6
|
231,5
|
631
|
252,7
|
376
|
440,9
|
641,7
|
-
|
Nettowinst (verlies)
1 |
435,7
|
692
|
392,3
|
487,3
|
446,6
|
81,11
|
116,9
|
201,4
|
190,6
|
477
|
185,9
|
262,9
|
311,7
|
501,6
|
-
|
Nettomarge
|
6,41%
|
8,09%
|
5,35%
|
6,27%
|
5,93%
|
0,99%
|
1,58%
|
2,61%
|
2,42%
|
5,33%
|
2,34%
|
3,12%
|
3,55%
|
4,99%
|
-
|
WPA
2 |
1,280
|
2,040
|
1,160
|
1,480
|
1,380
|
0,2500
|
0,3700
|
0,6400
|
0,6100
|
1,550
|
0,6049
|
0,8806
|
1,070
|
1,627
|
1,180
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
24/02/22
|
5/05/22
|
4/08/22
|
27/10/22
|
23/02/23
|
27/04/23
|
27/07/23
|
27/10/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.773
|
875
|
417
|
416
|
2.230
|
2.085
|
1.993
|
1.961
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8591
x
|
0,4623
x
|
0,1363
x
|
0,1423
x
|
1,01
x
|
0,8585
x
|
0,6924
x
|
0,5994
x
|
Free Cash Flow
1 |
1.247
|
716
|
1.914
|
1.369
|
175
|
1.071
|
1.489
|
1.892
|
ROE (netto-inkomsten/eigen vermogen)
|
22,6%
|
16,6%
|
23,5%
|
17,2%
|
12,2%
|
14,3%
|
16,6%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
8,5%
|
6,47%
|
9,16%
|
6,61%
|
4,58%
|
5,23%
|
6,34%
|
7,41%
|
Totale activa
1 |
15.087
|
11.622
|
20.056
|
21.295
|
21.531
|
24.061
|
24.059
|
23.590
|
Nettoactief per aandeel
2 |
18,30
|
20,90
|
25,60
|
24,00
|
-
|
31,90
|
34,20
|
37,20
|
Cashflow per aandeel
|
3,590
|
5,410
|
6,960
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
294
|
267
|
210
|
260
|
305
|
290
|
307
|
326
|
Capex/omzet
|
1,23%
|
1,12%
|
0,76%
|
0,84%
|
0,95%
|
0,82%
|
0,8%
|
0,77%
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
24/02/22
|
23/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
87,33
USD Gemiddelde koersdoel
104,1
USD Spread / Gemiddelde doel +19,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,19% | 26,35 mld. | | -8,51% | 18,19 mld. | | -23,96% | 10,28 mld. | | -16,46% | 9,84 mld. | | -3,37% | 8,67 mld. | | -4,57% | 6,73 mld. | | -11,93% | 5,42 mld. | | +34,32% | 4,39 mld. | | -10,00% | 2,23 mld. | | -21,84% | 1,92 mld. |
andere onroerend goed diensten
|