Beurs gesloten -
Nyse
22:00:03 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
127
USD
|
-0,63%
|
|
+4,07%
|
+12,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.588
|
27.747
|
33.868
|
26.730
|
28.107
|
31.841
|
-
|
-
|
Bedrijfswaarde
1 |
26.588
|
27.747
|
33.868
|
26.730
|
28.107
|
31.841
|
31.841
|
31.841
|
K/w-verhouding
|
9,34
x
|
25,2
x
|
6,48
x
|
-
|
9,98
x
|
12,5
x
|
9,8
x
|
8,48
x
|
Dividendrendement
|
1,98%
|
1,94%
|
1,63%
|
2,35%
|
2,4%
|
2,22%
|
2,25%
|
2,35%
|
Marktkapitalisatie/omzet
|
2,32
x
|
2,5
x
|
2,8
x
|
-
|
1,77
x
|
1,9
x
|
1,91
x
|
1,83
x
|
Bedrijfswaarde/omzet
|
2,32
x
|
2,5
x
|
2,8
x
|
-
|
1,77
x
|
1,9
x
|
1,91
x
|
1,83
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,22
x
|
2,55
x
|
2,49
x
|
1,79
x
|
1,9
x
|
1,94
x
|
1,75
x
|
1,67
x
|
Aantal aandelen (in duizenden)
|
313.468
|
306.496
|
293.076
|
273.226
|
250.058
|
250.778
|
-
|
-
|
Referentieprijs
2 |
84,82
|
90,53
|
115,6
|
97,83
|
112,4
|
127,0
|
127,0
|
127,0
|
Datum van publicatie
|
23/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.459
|
11.088
|
12.087
|
-
|
15.860
|
16.779
|
16.659
|
17.371
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.066
|
6.569
|
7.282
|
-
|
9.844
|
9.836
|
9.921
|
9.837
|
Operationele Marge
|
61,66%
|
59,24%
|
60,25%
|
-
|
62,07%
|
58,62%
|
59,55%
|
56,63%
|
Resultaat voor belastingen (EBT)
1 |
3.835
|
1.435
|
7.064
|
-
|
3.826
|
3.403
|
4.234
|
4.811
|
Nettowinst (verlies)
1 |
2.905
|
1.098
|
5.400
|
-
|
2.859
|
2.510
|
3.181
|
3.665
|
Nettomarge
|
25,35%
|
9,9%
|
44,68%
|
-
|
18,03%
|
14,96%
|
19,1%
|
21,1%
|
WPA
2 |
9,080
|
3,590
|
17,83
|
-
|
11,26
|
10,12
|
12,95
|
14,98
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,680
|
1,760
|
1,880
|
2,300
|
2,700
|
2,813
|
2,857
|
2,987
|
Datum van publicatie
|
23/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
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 |
2.936
|
2.902
|
3.224
|
3.479
|
-
|
3.753
|
3.878
|
4.044
|
4.196
|
4.210
|
4.184
|
4.242
|
4.231
|
4.132
|
4.079
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.624
|
1.772
|
2.001
|
2.091
|
-
|
2.370
|
2.474
|
2.590
|
2.421
|
1.901
|
2.654
|
2.664
|
2.543
|
2.646
|
2.566
|
Operationele Marge
|
55,31%
|
61,06%
|
62,07%
|
60,1%
|
-
|
63,15%
|
63,8%
|
64,05%
|
57,7%
|
45,15%
|
63,44%
|
62,79%
|
60,11%
|
64,04%
|
62,9%
|
Resultaat voor belastingen (EBT)
1 |
1.361
|
1.618
|
1.452
|
1.318
|
-
|
1.268
|
1.169
|
888
|
512
|
404
|
958,7
|
997,7
|
853,3
|
1.097
|
909,7
|
Nettowinst (verlies)
1 |
1.062
|
1.205
|
1.105
|
967
|
-
|
939
|
895
|
647
|
386
|
274
|
726,5
|
724,4
|
658,2
|
774,5
|
721,6
|
Nettomarge
|
36,17%
|
41,52%
|
34,27%
|
27,8%
|
-
|
25,02%
|
23,08%
|
16%
|
9,2%
|
6,51%
|
17,37%
|
17,07%
|
15,56%
|
18,74%
|
17,69%
|
WPA
2 |
3,640
|
4,220
|
3,960
|
3,540
|
-
|
3,580
|
3,540
|
2,590
|
1,540
|
1,100
|
2,942
|
2,963
|
2,689
|
3,158
|
3,070
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
Datum van publicatie
|
19/01/22
|
27/04/22
|
20/07/22
|
24/10/22
|
18/01/23
|
19/04/23
|
19/07/23
|
18/10/23
|
17/01/24
|
17/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
25,3%
|
11,3%
|
44,5%
|
31%
|
21%
|
17,9%
|
18,4%
|
18,5%
|
ROA (netto-inkomsten/totale activa)
|
2,6%
|
0,99%
|
4,84%
|
3,56%
|
2,02%
|
1,77%
|
2,05%
|
2,1%
|
Totale activa
1 |
111.774
|
110.909
|
111.566
|
-
|
141.612
|
141.727
|
155.331
|
174.507
|
Nettoactief per aandeel
2 |
38,20
|
35,50
|
46,50
|
54,60
|
59,30
|
65,50
|
72,70
|
76,10
|
Cashflow per aandeel
|
19,40
|
20,20
|
20,10
|
25,70
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
127
USD Gemiddelde koersdoel
136,2
USD Spread / Gemiddelde doel +7,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,96% | 31,84 mld. | | +15,40% | 564 mld. | | +17,29% | 309 mld. | | +18,32% | 255 mld. | | +22,80% | 185 mld. | | +27,52% | 170 mld. | | +7,58% | 158 mld. | | -2,54% | 152 mld. | | +5,99% | 146 mld. | | +14,20% | 142 mld. |
Banken - Andere
|