Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
106,3
USD
|
-0,87%
|
|
+1,89%
|
+12,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.262
|
21.672
|
25.025
|
19.658
|
23.298
|
25.932
|
-
|
-
|
Bedrijfswaarde
1 |
19.169
|
23.653
|
27.348
|
22.061
|
25.359
|
27.712
|
27.308
|
26.947
|
K/w-verhouding
|
28,8
x
|
28
x
|
30,9
x
|
48
x
|
31
x
|
31,1
x
|
28,6
x
|
26,5
x
|
Dividendrendement
|
1,29%
|
1,1%
|
0,99%
|
1,3%
|
1,15%
|
1,07%
|
1,12%
|
1,18%
|
Marktkapitalisatie/omzet
|
3,96
x
|
4,43
x
|
4,82
x
|
3,66
x
|
3,97
x
|
4,23
x
|
4,07
x
|
3,92
x
|
Bedrijfswaarde/omzet
|
4,4
x
|
4,83
x
|
5,27
x
|
4,1
x
|
4,32
x
|
4,52
x
|
4,28
x
|
4,08
x
|
Bedrijfswaarde/EBITDA
|
18,7
x
|
21,1
x
|
22,8
x
|
17,9
x
|
19,7
x
|
19,8
x
|
18,5
x
|
17,4
x
|
Bedrijfswaarde/FCF
|
24,2
x
|
26,5
x
|
31,3
x
|
31,2
x
|
31,4
x
|
32,2
x
|
26,2
x
|
23,4
x
|
FCF Yield
|
4,13%
|
3,77%
|
3,2%
|
3,2%
|
3,18%
|
3,1%
|
3,82%
|
4,28%
|
Price to Book
|
6,49
x
|
7,13
x
|
7,76
x
|
5,61
x
|
-
|
6,2
x
|
5,67
x
|
5,22
x
|
Aantal aandelen (in duizenden)
|
245.402
|
248.450
|
244.148
|
243.868
|
246.382
|
243.905
|
-
|
-
|
Referentieprijs
2 |
70,34
|
87,23
|
102,5
|
80,61
|
94,56
|
106,3
|
106,3
|
106,3
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.358
|
4.896
|
5.190
|
5.376
|
5.868
|
6.127
|
6.374
|
6.611
|
EBITDA
1 |
1.027
|
1.123
|
1.200
|
1.234
|
1.290
|
1.400
|
1.480
|
1.552
|
Bedrijfsresultaat (EBIT)
1 |
850,5
|
933
|
981,1
|
597,8
|
1.057
|
1.174
|
1.255
|
1.335
|
Operationele Marge
|
19,52%
|
19,06%
|
18,9%
|
11,12%
|
18,02%
|
19,16%
|
19,69%
|
20,2%
|
Resultaat voor belastingen (EBT)
1 |
773,7
|
973,8
|
1.032
|
523,3
|
967,4
|
1.096
|
1.190
|
1.269
|
Nettowinst (verlies)
1 |
615,9
|
785,9
|
827,5
|
413,9
|
755,6
|
842
|
911
|
966,5
|
Nettomarge
|
14,13%
|
16,05%
|
15,94%
|
7,7%
|
12,88%
|
13,74%
|
14,29%
|
14,62%
|
WPA
2 |
2,440
|
3,120
|
3,320
|
1,680
|
3,050
|
3,421
|
3,720
|
4,013
|
Free Cash Flow
1 |
790,8
|
891,4
|
875
|
706,4
|
807,1
|
859,7
|
1.044
|
1.154
|
FCF-marge
|
18,15%
|
18,21%
|
16,86%
|
13,14%
|
13,75%
|
14,03%
|
16,38%
|
17,46%
|
Kasstroomconversie (ebitda)
|
77,01%
|
79,4%
|
72,9%
|
57,25%
|
62,57%
|
61,4%
|
70,55%
|
74,34%
|
Kasstroomconversie (nettowinst)
|
128,4%
|
113,42%
|
105,74%
|
170,67%
|
106,82%
|
102,11%
|
114,57%
|
119,4%
|
Dividend per aandeel
2 |
0,9100
|
0,9600
|
1,010
|
1,050
|
1,090
|
1,134
|
1,195
|
1,259
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
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 |
1.311
|
1.369
|
1.297
|
1.325
|
1.317
|
1.436
|
1.430
|
1.454
|
1.456
|
1.528
|
1.493
|
1.519
|
1.522
|
1.596
|
1.551
|
EBITDA
1 |
315
|
230,6
|
334,4
|
315,2
|
307,2
|
277
|
346,8
|
356,6
|
319,3
|
281,7
|
353,7
|
366,4
|
354,4
|
331,9
|
375,4
|
Bedrijfsresultaat (EBIT)
1 |
260,4
|
176,4
|
280,7
|
261,6
|
253,9
|
-198,4
|
299,2
|
300,9
|
263,1
|
216,1
|
296
|
310,7
|
297
|
270,1
|
316,1
|
Operationele Marge
|
19,86%
|
12,89%
|
21,64%
|
19,74%
|
19,27%
|
-13,82%
|
20,93%
|
20,69%
|
18,07%
|
14,14%
|
19,83%
|
20,46%
|
19,51%
|
16,93%
|
20,38%
|
Resultaat voor belastingen (EBT)
1 |
289,3
|
164,1
|
266,2
|
246,5
|
234,5
|
-223,9
|
268,8
|
269,4
|
234
|
195,2
|
276,1
|
283,6
|
276,1
|
254,7
|
296,6
|
Nettowinst (verlies)
1 |
230,4
|
158,1
|
204,4
|
187,1
|
187,1
|
-164,7
|
203,2
|
221,2
|
177,5
|
153,7
|
213,4
|
218,3
|
213,7
|
198
|
228,4
|
Nettomarge
|
17,57%
|
11,55%
|
15,76%
|
14,12%
|
14,2%
|
-11,47%
|
14,21%
|
15,21%
|
12,19%
|
10,06%
|
14,3%
|
14,37%
|
14,04%
|
12,4%
|
14,73%
|
WPA
2 |
0,9200
|
0,6400
|
0,8300
|
0,7600
|
0,7600
|
-0,6800
|
0,8200
|
0,8900
|
0,7100
|
0,6200
|
0,8654
|
0,8852
|
0,8678
|
0,8064
|
0,9337
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,2625
|
0,2600
|
0,2600
|
0,2600
|
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,2833
|
0,2834
|
0,2834
|
0,2840
|
0,2996
|
Datum van publicatie
|
29/10/21
|
28/01/22
|
28/04/22
|
29/07/22
|
28/10/22
|
3/02/23
|
27/04/23
|
28/07/23
|
3/11/23
|
2/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.907
|
1.981
|
2.322
|
2.403
|
2.062
|
1.780
|
1.376
|
1.015
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,857
x
|
1,764
x
|
1,935
x
|
1,948
x
|
1,598
x
|
1,272
x
|
0,93
x
|
0,6538
x
|
Free Cash Flow
1 |
791
|
891
|
875
|
706
|
807
|
860
|
1.044
|
1.154
|
ROE (netto-inkomsten/eigen vermogen)
|
24,1%
|
25,1%
|
24%
|
21,8%
|
20,6%
|
21%
|
21,1%
|
21,3%
|
ROA (netto-inkomsten/totale activa)
|
9,68%
|
10,1%
|
10,7%
|
8,95%
|
8,93%
|
9,47%
|
9,7%
|
10,1%
|
Totale activa
1 |
6.363
|
7.747
|
7.705
|
4.623
|
8.457
|
8.888
|
9.389
|
9.559
|
Nettoactief per aandeel
2 |
10,80
|
12,20
|
13,20
|
14,40
|
-
|
17,20
|
18,70
|
20,40
|
Cashflow per aandeel
2 |
3,430
|
3,930
|
3,980
|
3,590
|
4,160
|
4,070
|
4,880
|
5,160
|
Capex
1 |
73,7
|
98,9
|
119
|
179
|
224
|
183
|
131
|
132
|
Capex/omzet
|
1,69%
|
2,02%
|
2,29%
|
3,33%
|
3,81%
|
2,98%
|
2,05%
|
1,99%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
Laatste slotkoers
106,3
USD Gemiddelde koersdoel
103,2
USD Spread / Gemiddelde doel -2,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,44% | 25,93 mld. | | +2,73% | 18,18 mld. | | -26,63% | 6,09 mld. | | +6,04% | 5,98 mld. | | -5,67% | 3,06 mld. | | +5,20% | 2,42 mld. | | -12,14% | 1,85 mld. | | +27,19% | 936 mln. | | -4,16% | 618 mln. | | -24,51% | 463 mln. |
Huishoudelijke producten - Andere
|