Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
52,07
USD
|
-0,15%
|
|
+0,99%
|
-6,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.343
|
7.769
|
11.410
|
8.754
|
7.360
|
6.898
|
-
|
-
|
Bedrijfswaarde
1 |
10.343
|
7.769
|
11.410
|
8.754
|
7.360
|
6.898
|
6.898
|
6.898
|
K/w-verhouding
|
9,12
x
|
17,1
x
|
10,4
x
|
7,89
x
|
8,67
x
|
10,4
x
|
8,54
x
|
7,75
x
|
Dividendrendement
|
3,74%
|
4,87%
|
3,13%
|
4,07%
|
5,09%
|
5,49%
|
5,6%
|
5,86%
|
Marktkapitalisatie/omzet
|
3,09
x
|
2,67
x
|
3,85
x
|
2,48
x
|
2,05
x
|
2,06
x
|
1,92
x
|
1,86
x
|
Bedrijfswaarde/omzet
|
3,09
x
|
2,67
x
|
3,85
x
|
2,48
x
|
2,05
x
|
2,06
x
|
1,92
x
|
1,86
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,39
x
|
1,02
x
|
1,52
x
|
1,83
x
|
1,22
x
|
1,11
x
|
1,01
x
|
0,85
x
|
Aantal aandelen (in duizenden)
|
144.154
|
139.088
|
131.149
|
130.952
|
131.873
|
132.481
|
-
|
-
|
Referentieprijs
2 |
71,75
|
55,86
|
87,00
|
66,85
|
55,81
|
52,07
|
52,07
|
52,07
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
19/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.349
|
2.912
|
2.967
|
3.534
|
3.592
|
3.341
|
3.598
|
3.706
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.614
|
1.128
|
1.106
|
1.536
|
1.233
|
1.066
|
1.258
|
1.006
|
Operationele Marge
|
48,19%
|
38,74%
|
37,28%
|
43,46%
|
34,33%
|
31,9%
|
34,96%
|
27,14%
|
Resultaat voor belastingen (EBT)
1 |
1.532
|
591
|
1.490
|
1.476
|
1.144
|
914,1
|
1.096
|
1.134
|
Nettowinst (verlies)
1 |
1.191
|
459
|
1.140
|
1.122
|
854
|
685,8
|
821,7
|
875,8
|
Nettomarge
|
35,56%
|
15,76%
|
38,42%
|
31,75%
|
23,78%
|
20,53%
|
22,84%
|
23,63%
|
WPA
2 |
7,870
|
3,270
|
8,350
|
8,470
|
6,440
|
5,007
|
6,100
|
6,714
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,680
|
2,720
|
2,720
|
2,720
|
2,840
|
2,859
|
2,915
|
3,052
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
19/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
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 |
755
|
750
|
700
|
829
|
985
|
1.020
|
990
|
924
|
896
|
782
|
784
|
817,9
|
845
|
874,3
|
871,7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
290
|
264
|
227
|
347
|
483
|
479
|
439
|
389
|
341
|
64
|
181
|
256,2
|
283,2
|
313,9
|
289,9
|
Operationele Marge
|
38,41%
|
35,2%
|
32,43%
|
41,86%
|
49,04%
|
46,96%
|
44,34%
|
42,1%
|
38,06%
|
8,18%
|
23,09%
|
31,33%
|
33,52%
|
35,91%
|
33,26%
|
Resultaat voor belastingen (EBT)
1 |
332
|
289
|
238
|
337
|
455
|
446
|
409
|
356
|
327
|
52
|
167
|
228,2
|
245,4
|
267,7
|
248,6
|
Nettowinst (verlies)
1 |
255
|
221
|
182
|
255
|
343
|
342
|
317
|
266
|
244
|
27
|
131
|
168,8
|
180,6
|
195,9
|
183,2
|
Nettomarge
|
33,77%
|
29,47%
|
26%
|
30,76%
|
34,82%
|
33,53%
|
32,02%
|
28,79%
|
27,23%
|
3,45%
|
16,71%
|
20,64%
|
21,38%
|
22,41%
|
21,01%
|
WPA
2 |
1,900
|
1,660
|
1,370
|
1,920
|
2,600
|
2,580
|
2,390
|
2,010
|
1,840
|
0,2000
|
0,9800
|
1,232
|
1,331
|
1,444
|
1,331
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,7100
|
0,7100
|
0,7100
|
0,7100
|
0,7156
|
0,7106
|
0,7125
|
0,7156
|
0,7273
|
Datum van publicatie
|
20/10/21
|
19/01/22
|
20/04/22
|
20/07/22
|
19/10/22
|
19/01/23
|
20/04/23
|
21/07/23
|
20/10/23
|
19/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
16,4%
|
6,18%
|
15,2%
|
18,6%
|
19,8%
|
11,6%
|
12,6%
|
12,4%
|
ROA (netto-inkomsten/totale activa)
|
1,68%
|
0,58%
|
1,3%
|
1,32%
|
1,21%
|
0,86%
|
1%
|
0,8%
|
Totale activa
1 |
70.893
|
79.138
|
87.692
|
85.000
|
70.579
|
79.401
|
82.525
|
109.477
|
Nettoactief per aandeel
2 |
51,60
|
55,00
|
57,40
|
36,60
|
45,60
|
46,90
|
51,60
|
61,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
19/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
52,07
USD Gemiddelde koersdoel
60,33
USD Spread / Gemiddelde doel +15,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,70% | 6,9 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|