Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,89
USD
|
-0,65%
|
|
+0,90%
|
+10,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.126
|
11.379
|
13.272
|
10.620
|
11.272
|
12.086
|
-
|
-
|
Bedrijfswaarde
1 |
10.737
|
4.075
|
11.071
|
8.898
|
6.239
|
12.086
|
12.086
|
12.086
|
K/w-verhouding
|
-7,06
x
|
-16,4
x
|
-26,4
x
|
6,39
x
|
9,57
x
|
6,72
x
|
5,6
x
|
4,67
x
|
Dividendrendement
|
2,34%
|
2,66%
|
2,17%
|
2,72%
|
2,58%
|
2,53%
|
2,7%
|
2,91%
|
Marktkapitalisatie/omzet
|
0,9
x
|
0,84
x
|
0,91
x
|
0,76
x
|
1,07
x
|
0,78
x
|
0,74
x
|
0,7
x
|
Bedrijfswaarde/omzet
|
0,9
x
|
0,84
x
|
0,91
x
|
0,76
x
|
1,07
x
|
0,78
x
|
0,74
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
10,1
x
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
9,93%
|
-
|
-
|
Price to Book
|
0,85
x
|
0,79
x
|
1,29
x
|
110
x
|
10,2
x
|
6,84
x
|
4,47
x
|
3,55
x
|
Aantal aandelen (in duizenden)
|
489.330
|
444.684
|
404.769
|
370.042
|
338.487
|
327.616
|
-
|
-
|
Referentieprijs
2 |
24,78
|
25,59
|
32,79
|
28,70
|
33,30
|
36,89
|
36,89
|
36,89
|
Datum van publicatie
|
26/02/20
|
23/02/21
|
10/02/22
|
8/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.450
|
13.513
|
14.508
|
14.017
|
10.528
|
15.509
|
16.438
|
17.201
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.496
|
3.336
|
4.190
|
2.990
|
2.676
|
3.095
|
3.306
|
3.349
|
Operationele Marge
|
25,99%
|
24,69%
|
28,88%
|
21,33%
|
25,42%
|
19,96%
|
20,11%
|
19,47%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
738
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-1.733
|
-648
|
-518
|
1.705
|
1.222
|
1.793
|
1.971
|
2.202
|
Nettomarge
|
-12,88%
|
-4,8%
|
-3,57%
|
12,16%
|
11,61%
|
11,56%
|
11,99%
|
12,8%
|
WPA
2 |
-3,510
|
-1,560
|
-1,240
|
4,490
|
3,480
|
5,490
|
6,588
|
7,893
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1.200
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
7,74%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
66,93%
|
-
|
-
|
Dividend per aandeel
2 |
0,5800
|
0,6800
|
0,7100
|
0,7800
|
0,8600
|
0,9331
|
0,9973
|
1,073
|
Datum van publicatie
|
26/02/20
|
23/02/21
|
10/02/22
|
8/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
3.615
|
3.669
|
3.944
|
5.168
|
3.009
|
1.896
|
3.270
|
3.336
|
3.624
|
2.170
|
3.719
|
3.802
|
3.861
|
3.952
|
4.035
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.165
|
1.016
|
834
|
764
|
747
|
680
|
604
|
656
|
660
|
756
|
701
|
769
|
778
|
834
|
-
|
Operationele Marge
|
32,23%
|
27,69%
|
21,15%
|
14,78%
|
24,83%
|
35,86%
|
18,47%
|
19,66%
|
18,21%
|
34,84%
|
18,85%
|
20,23%
|
20,15%
|
21,1%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-921
|
-459
|
539
|
1.475
|
-817
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
658
|
228
|
559
|
1.702
|
259
|
-815
|
163
|
733
|
1.050
|
-724
|
418,3
|
476,7
|
484
|
501
|
511
|
Nettomarge
|
18,2%
|
6,21%
|
14,17%
|
32,93%
|
8,61%
|
-42,99%
|
4,98%
|
21,97%
|
28,97%
|
-33,36%
|
11,25%
|
12,54%
|
12,54%
|
12,68%
|
12,67%
|
WPA
2 |
1,590
|
0,5600
|
1,430
|
4,470
|
0,6900
|
-2,210
|
0,4500
|
2,060
|
3,020
|
-2,150
|
1,174
|
1,353
|
1,454
|
1,517
|
1,640
|
Dividend per aandeel
2 |
0,1800
|
0,1800
|
0,1800
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2200
|
0,2200
|
0,2000
|
0,2203
|
0,2417
|
0,2417
|
0,2417
|
0,2467
|
Datum van publicatie
|
3/11/21
|
10/02/22
|
9/05/22
|
3/08/22
|
2/11/22
|
8/02/23
|
3/05/23
|
2/08/23
|
31/10/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
1.389
|
7.304
|
2.201
|
1.722
|
5.033
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1.200
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17,5%
|
15,9%
|
20,9%
|
25,9%
|
19,1%
|
21,6%
|
21,8%
|
21%
|
ROA (netto-inkomsten/totale activa)
|
1,02%
|
0,88%
|
1%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-170.135
|
-73.888
|
-52.045
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
29,20
|
32,50
|
25,50
|
0,2600
|
3,260
|
5,390
|
8,240
|
10,40
|
Cashflow per aandeel
|
-
|
-0,1400
|
-1,810
|
-2,240
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
23/02/21
|
10/02/22
|
8/02/23
|
6/02/24
|
-
|
-
|
-
|
Laatste slotkoers
36,89
USD Gemiddelde koersdoel
40,8
USD Spread / Gemiddelde doel +10,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,78% | 12,09 mld. | | +1,51% | 44,31 mld. | | +21,56% | 7,39 mld. | | -6,32% | 6,93 mld. | | -5,22% | 5,7 mld. | | -3,44% | 3,25 mld. | | +17,20% | 1,91 mld. | | -0,48% | 1,6 mld. | | +0,68% | 1,21 mld. | | -14,02% | 1,18 mld. |
Gediversifieerde beleggingsdiensten
|