Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
303,8
USD
|
+0,57%
|
|
+3,23%
|
+7,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.969
|
22.754
|
18.175
|
13.547
|
20.406
|
21.829
|
-
|
-
|
Bedrijfswaarde
1 |
28.330
|
26.152
|
22.633
|
19.149
|
25.739
|
25.661
|
24.928
|
23.898
|
K/w-verhouding
|
28,9
x
|
33,6
x
|
22,4
x
|
14,8
x
|
21,4
x
|
19,5
x
|
16,4
x
|
13,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
9,43
x
|
9,53
x
|
6,41
x
|
3,95
x
|
5,43
x
|
5,35
x
|
4,88
x
|
4,41
x
|
Bedrijfswaarde/omzet
|
10,7
x
|
10,9
x
|
7,99
x
|
5,59
x
|
6,85
x
|
6,29
x
|
5,57
x
|
4,83
x
|
Bedrijfswaarde/EBITDA
|
18,8
x
|
21,3
x
|
14,8
x
|
10,8
x
|
12,9
x
|
11,6
x
|
10,2
x
|
8,89
x
|
Bedrijfswaarde/FCF
|
26,1
x
|
18,8
x
|
20,9
x
|
31,7
x
|
15,8
x
|
19,6
x
|
17
x
|
13,8
x
|
FCF Yield
|
3,84%
|
5,31%
|
4,79%
|
3,15%
|
6,32%
|
5,11%
|
5,87%
|
7,26%
|
Price to Book
|
6,98
x
|
7,05
x
|
6,56
x
|
5,37
x
|
6,33
x
|
5,44
x
|
4,33
x
|
3,47
x
|
Aantal aandelen (in duizenden)
|
86.781
|
83.402
|
81.199
|
73.752
|
72.204
|
71.854
|
-
|
-
|
Referentieprijs
2 |
287,7
|
272,8
|
223,8
|
183,7
|
282,6
|
303,8
|
303,8
|
303,8
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
8/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.649
|
2.389
|
2.834
|
3.427
|
3.758
|
4.077
|
4.473
|
4.945
|
EBITDA
1 |
1.506
|
1.227
|
1.527
|
1.769
|
1.994
|
2.209
|
2.437
|
2.690
|
Bedrijfsresultaat (EBIT)
1 |
1.231
|
972,3
|
1.243
|
1.447
|
1.657
|
1.849
|
2.055
|
2.268
|
Operationele Marge
|
46,49%
|
40,7%
|
43,85%
|
42,21%
|
44,09%
|
45,34%
|
45,94%
|
45,87%
|
Resultaat voor belastingen (EBT)
1 |
1.078
|
882,5
|
1.109
|
1.276
|
1.325
|
1.494
|
1.731
|
2.031
|
Nettowinst (verlies)
1 |
895,1
|
704,2
|
839,5
|
954,3
|
981,9
|
1.113
|
1.285
|
1.488
|
Nettomarge
|
33,79%
|
29,48%
|
29,63%
|
27,85%
|
26,13%
|
27,29%
|
28,74%
|
30,09%
|
WPA
2 |
9,940
|
8,120
|
9,990
|
12,42
|
13,20
|
15,57
|
18,49
|
22,23
|
Free Cash Flow
1 |
1.087
|
1.389
|
1.084
|
603,4
|
1.626
|
1.310
|
1.464
|
1.735
|
FCF-marge
|
41,03%
|
58,16%
|
38,24%
|
17,61%
|
43,28%
|
32,14%
|
32,73%
|
35,09%
|
Kasstroomconversie (ebitda)
|
72,19%
|
113,22%
|
70,98%
|
34,11%
|
81,56%
|
59,33%
|
60,09%
|
64,5%
|
Kasstroomconversie (nettowinst)
|
121,43%
|
197,28%
|
129,09%
|
63,22%
|
165,64%
|
117,76%
|
113,89%
|
116,62%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
8/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
755,5
|
802,3
|
789,2
|
861,3
|
893
|
883,6
|
901,3
|
948,2
|
970,9
|
937,3
|
940,8
|
1.018
|
1.071
|
1.050
|
1.036
|
EBITDA
1 |
412,9
|
415,3
|
394,5
|
449
|
466,4
|
459,1
|
460
|
497,1
|
528,9
|
508,1
|
487
|
547,6
|
592,3
|
582,1
|
544
|
Bedrijfsresultaat (EBIT)
1 |
338,7
|
340,3
|
317,7
|
370,5
|
389,2
|
369,3
|
375,2
|
412,6
|
445
|
424,1
|
400,9
|
458,3
|
498,4
|
490,3
|
454
|
Operationele Marge
|
44,83%
|
42,42%
|
40,26%
|
43,02%
|
43,58%
|
41,79%
|
41,63%
|
43,52%
|
45,83%
|
45,24%
|
42,61%
|
45%
|
46,54%
|
46,69%
|
43,84%
|
Resultaat voor belastingen (EBT)
1 |
308,1
|
302,5
|
294,7
|
343,7
|
339,9
|
297,4
|
294,8
|
326,6
|
370,1
|
333,5
|
310,6
|
368,9
|
410,1
|
403,2
|
372,1
|
Nettowinst (verlies)
1 |
234
|
225
|
218
|
262,2
|
248,9
|
225,3
|
214,8
|
239,7
|
271,5
|
255,9
|
230,5
|
273,8
|
305
|
300,7
|
276,3
|
Nettomarge
|
30,97%
|
28,05%
|
27,62%
|
30,44%
|
27,87%
|
25,5%
|
23,84%
|
25,28%
|
27,96%
|
27,3%
|
24,49%
|
26,89%
|
28,48%
|
28,63%
|
26,68%
|
WPA
2 |
2,800
|
2,740
|
2,750
|
3,350
|
3,290
|
3,030
|
2,880
|
3,200
|
3,640
|
3,480
|
3,176
|
3,819
|
4,303
|
4,282
|
3,946
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
8/02/22
|
5/05/22
|
3/08/22
|
2/11/22
|
8/02/23
|
3/05/23
|
8/08/23
|
8/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.362
|
3.398
|
4.458
|
5.602
|
5.333
|
3.832
|
3.099
|
2.069
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,233
x
|
2,769
x
|
2,92
x
|
3,167
x
|
2,674
x
|
1,735
x
|
1,272
x
|
0,7691
x
|
Free Cash Flow
1 |
1.087
|
1.389
|
1.084
|
603
|
1.626
|
1.310
|
1.464
|
1.735
|
ROE (netto-inkomsten/eigen vermogen)
|
30,1%
|
27,2%
|
35,7%
|
45,7%
|
43,2%
|
38,3%
|
35,6%
|
32,1%
|
ROA (netto-inkomsten/totale activa)
|
9,07%
|
8,21%
|
9,04%
|
8,99%
|
8,61%
|
8,28%
|
9,01%
|
9,42%
|
Totale activa
1 |
9.864
|
8.579
|
9.289
|
10.610
|
11.405
|
13.435
|
14.261
|
15.789
|
Nettoactief per aandeel
2 |
41,20
|
38,70
|
34,10
|
34,20
|
44,70
|
55,80
|
70,20
|
87,60
|
Cashflow per aandeel
2 |
12,90
|
16,90
|
14,20
|
9,820
|
23,90
|
20,40
|
22,20
|
25,90
|
Capex
1 |
75,2
|
78,4
|
112
|
151
|
154
|
160
|
184
|
190
|
Capex/omzet
|
2,84%
|
3,28%
|
3,94%
|
4,42%
|
4,09%
|
3,92%
|
4,12%
|
3,84%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
8/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
303,8
USD Gemiddelde koersdoel
328,9
USD Spread / Gemiddelde doel +8,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,50% | 21,83 mld. | | +17,35% | 91,21 mld. | | +7,41% | 69,43 mld. | | -3,71% | 46,28 mld. | | -1,91% | 31,78 mld. | | -16,97% | 11,95 mld. | | -9,73% | 10,07 mld. | | +11,32% | 9,07 mld. | | -25,92% | 7,68 mld. | | +303,14% | 5,71 mld. |
Transactie- & Betalingsdiensten
|