Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
364,7
USD
|
-0,29%
|
|
-1,50%
|
+3,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.290
|
9.356
|
10.784
|
12.974
|
15.342
|
17.783
|
-
|
-
|
Bedrijfswaarde
1 |
11.290
|
9.356
|
10.784
|
12.974
|
15.164
|
17.783
|
17.783
|
17.783
|
K/w-verhouding
|
11,2
x
|
18,3
x
|
7,91
x
|
21,8
x
|
5,87
x
|
5,98
x
|
5,3
x
|
4,7
x
|
Dividendrendement
|
2,08%
|
2,65%
|
2,26%
|
1,96%
|
1,92%
|
1,97%
|
2,08%
|
2,23%
|
Marktkapitalisatie/omzet
|
1,44
x
|
1,03
x
|
0,94
x
|
1,05
x
|
1,04
x
|
1,03
x
|
0,95
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
1,44
x
|
1,03
x
|
0,94
x
|
1,05
x
|
1,04
x
|
1,03
x
|
0,95
x
|
0,88
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
3.369.643
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
1,24
x
|
0,96
x
|
1,06
x
|
1,54
x
|
1,16
x
|
1,02
x
|
0,87
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
40.782
|
39.966
|
39.369
|
39.165
|
43.390
|
48.760
|
-
|
-
|
Referentieprijs
2 |
276,8
|
234,1
|
273,9
|
331,3
|
353,6
|
364,7
|
364,7
|
364,7
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.824
|
9.117
|
11.446
|
12.344
|
14.730
|
17.238
|
18.664
|
20.202
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.099
|
585,3
|
1.546
|
588
|
2.154
|
2.991
|
3.495
|
4.123
|
Nettowinst (verlies)
1 |
1.009
|
514,2
|
1.379
|
597
|
2.517
|
2.664
|
3.009
|
3.446
|
Nettomarge
|
12,9%
|
5,64%
|
12,05%
|
4,84%
|
17,09%
|
15,46%
|
16,12%
|
17,06%
|
WPA
2 |
24,70
|
12,78
|
34,62
|
15,19
|
60,19
|
60,98
|
68,85
|
77,65
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
4.553
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
30,91%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
180,89%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,750
|
6,200
|
6,200
|
6,500
|
6,800
|
7,168
|
7,584
|
8,130
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
9/02/22
|
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 |
3.026
|
3.056
|
2.812
|
3.022
|
3.323
|
3.188
|
3.329
|
3.674
|
3.866
|
3.861
|
4.090
|
4.215
|
4.375
|
4.167
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-87,72
|
-
|
-
|
-
|
-401
|
568
|
408
|
750
|
725
|
272
|
752,4
|
832,2
|
501,8
|
863,4
|
975,9
|
Nettowinst (verlies)
1 |
-73,47
|
430,7
|
297,8
|
122,6
|
-319
|
496
|
365
|
670
|
678
|
804
|
689,2
|
756,5
|
419,7
|
786,7
|
829,5
|
Nettomarge
|
-2,43%
|
14,09%
|
10,59%
|
4,06%
|
-9,6%
|
15,56%
|
10,96%
|
18,24%
|
17,54%
|
20,82%
|
16,85%
|
17,95%
|
9,59%
|
18,88%
|
-
|
WPA
2 |
-1,880
|
10,94
|
7,560
|
3,110
|
-8,220
|
12,66
|
9,310
|
16,26
|
15,63
|
18,53
|
15,84
|
17,36
|
9,852
|
17,94
|
18,83
|
Dividend per aandeel
2 |
1,550
|
1,550
|
1,550
|
1,650
|
1,650
|
1,650
|
1,650
|
1,650
|
1,750
|
1,750
|
1,771
|
1,771
|
1,806
|
1,831
|
1,900
|
Datum van publicatie
|
27/10/21
|
9/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
8/02/23
|
1/05/23
|
26/07/23
|
25/10/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
178
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
4.553
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
3,18%
|
13,9%
|
11,5%
|
23,3%
|
18,6%
|
18%
|
17,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
5,63%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
44.682
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
224,0
|
243,0
|
258,0
|
216,0
|
304,0
|
357,0
|
420,0
|
491,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
364,7
USD Gemiddelde koersdoel
431
USD Spread / Gemiddelde doel +18,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,14% | 17,78 mld. | | +10,24% | 59,05 mld. | | +11,78% | 11,55 mld. | | +4,14% | 2,05 mld. | | -8,29% | 1,52 mld. | | +5,54% | 968 mln. | | -4,40% | 676 mln. | | +39,78% | 618 mln. | | +5,52% | 427 mln. | | +20,52% | 391 mln. |
Onroerend goed & Casualiteit Herverzekering
|