Vertraagde tijd
Nyse
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
+0,04%
|
-3,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.118
|
5.483
|
8.033
|
8.597
|
6.948
|
6.530
|
-
|
-
|
Bedrijfswaarde
1 |
6.118
|
5.483
|
8.033
|
8.597
|
6.948
|
6.530
|
6.530
|
6.530
|
K/w-verhouding
|
14,3
x
|
17,1
x
|
18,6
x
|
15,2
x
|
11,9
x
|
12,1
x
|
12
x
|
10,8
x
|
Dividendrendement
|
2,86%
|
3,27%
|
2,33%
|
2,42%
|
3,3%
|
3,69%
|
3,82%
|
3,87%
|
Marktkapitalisatie/omzet
|
4,18
x
|
3,57
x
|
5,49
x
|
4,8
x
|
3,34
x
|
3,15
x
|
3,01
x
|
2,77
x
|
Bedrijfswaarde/omzet
|
4,18
x
|
3,57
x
|
5,49
x
|
4,8
x
|
3,34
x
|
3,15
x
|
3,01
x
|
2,77
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,63
x
|
1,33
x
|
1,88
x
|
2,88
x
|
1,95
x
|
1,73
x
|
1,58
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
62.565
|
62.855
|
63.715
|
64.299
|
64.047
|
64.254
|
-
|
-
|
Referentieprijs
2 |
97,78
|
87,23
|
126,1
|
133,7
|
108,5
|
101,6
|
101,6
|
101,6
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.464
|
1.536
|
1.464
|
1.792
|
2.080
|
2.076
|
2.166
|
2.357
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
629,8
|
687,5
|
489,6
|
767,5
|
851,6
|
720,6
|
721,8
|
-
|
Operationele Marge
|
43,01%
|
44,75%
|
33,44%
|
42,84%
|
40,94%
|
34,72%
|
33,32%
|
-
|
Resultaat voor belastingen (EBT)
1 |
499,5
|
351,3
|
489,5
|
668,8
|
712,4
|
659,2
|
666,9
|
-
|
Nettowinst (verlies)
1 |
435,5
|
323,6
|
435,9
|
572,5
|
591,3
|
545
|
547,4
|
605,9
|
Nettomarge
|
29,74%
|
21,06%
|
29,78%
|
31,95%
|
28,42%
|
26,26%
|
25,27%
|
25,71%
|
WPA
2 |
6,840
|
5,100
|
6,760
|
8,810
|
9,100
|
8,396
|
8,489
|
9,412
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,800
|
2,850
|
2,940
|
3,240
|
3,580
|
3,753
|
3,878
|
3,933
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
373,1
|
373,6
|
409,3
|
479,3
|
529,6
|
531,1
|
512,1
|
513,4
|
523,7
|
522,7
|
508
|
522
|
529,5
|
527
|
529,5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
111,2
|
111,7
|
139,8
|
197,5
|
248,3
|
219,9
|
227,1
|
220,1
|
158,4
|
196,5
|
178,9
|
182,9
|
179,2
|
175,8
|
177,4
|
Operationele Marge
|
29,8%
|
29,91%
|
34,15%
|
41,2%
|
46,88%
|
41,41%
|
44,34%
|
42,87%
|
30,26%
|
37,6%
|
35,21%
|
35,05%
|
33,85%
|
33,36%
|
33,5%
|
Resultaat voor belastingen (EBT)
1 |
111,2
|
111,7
|
139,8
|
197,5
|
219,8
|
210,8
|
193,9
|
187
|
120,7
|
161,6
|
161,7
|
167,3
|
167,9
|
164,7
|
167,5
|
Nettowinst (verlies)
1 |
99,35
|
97,43
|
117,4
|
168,1
|
189,5
|
176
|
160,4
|
154
|
100,9
|
134
|
133,5
|
138,8
|
138
|
135,1
|
136,8
|
Nettomarge
|
26,63%
|
26,08%
|
28,69%
|
35,07%
|
35,78%
|
33,14%
|
31,33%
|
30%
|
19,26%
|
25,64%
|
26,28%
|
26,6%
|
26,07%
|
25,64%
|
25,83%
|
WPA
2 |
1,540
|
1,500
|
1,810
|
2,590
|
2,910
|
2,700
|
2,470
|
2,380
|
1,550
|
2,060
|
2,068
|
2,141
|
2,111
|
2,076
|
2,107
|
Dividend per aandeel
2 |
0,7500
|
0,7500
|
0,7500
|
0,8700
|
0,8700
|
0,8700
|
0,8700
|
0,9200
|
0,9200
|
0,9200
|
0,9257
|
0,9536
|
0,9579
|
0,9640
|
0,9622
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,2%
|
8,11%
|
10,4%
|
16,9%
|
18,7%
|
15%
|
14%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
1,36%
|
0,85%
|
0,95%
|
1,11%
|
1,19%
|
1,09%
|
1,05%
|
1,09%
|
Totale activa
1 |
32.025
|
38.073
|
45.887
|
51.574
|
49.689
|
50.214
|
52.154
|
55.840
|
Nettoactief per aandeel
2 |
60,10
|
65,80
|
67,10
|
46,50
|
55,60
|
58,90
|
64,20
|
79,80
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Laatste slotkoers
101,6
USD Gemiddelde koersdoel
116,4
USD Spread / Gemiddelde doel +14,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,91% | 581 mld. | | +18,12% | 311 mld. | | +21,47% | 263 mld. | | +24,09% | 187 mld. | | +29,19% | 175 mld. | | +7,62% | 158 mld. | | -1,49% | 154 mld. | | +8,69% | 150 mld. | | +13,94% | 142 mld. |
Banken - Andere
|