Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,6
USD
|
-1,23%
|
|
-1,60%
|
+15,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
85.485
|
87.777
|
66.465
|
40.261
|
35.590
|
39.081
|
-
|
-
|
Bedrijfswaarde
1 |
104.525
|
105.833
|
84.808
|
58.210
|
54.228
|
46.720
|
46.118
|
44.244
|
K/w-verhouding
|
211
x
|
566
x
|
163
x
|
-2,45
x
|
-5,33
x
|
25,4
x
|
21,1
x
|
17,4
x
|
Dividendrendement
|
1,01%
|
0,99%
|
1,43%
|
2,77%
|
3,46%
|
2,4%
|
3,18%
|
2,81%
|
Marktkapitalisatie/omzet
|
8,27
x
|
6,99
x
|
4,79
x
|
2,77
x
|
3,62
x
|
3,86
x
|
3,72
x
|
3,57
x
|
Bedrijfswaarde/omzet
|
10,1
x
|
8,43
x
|
6,11
x
|
4,01
x
|
5,52
x
|
4,61
x
|
4,38
x
|
4,05
x
|
Bedrijfswaarde/EBITDA
|
24,9
x
|
20,1
x
|
13,9
x
|
9,4
x
|
8,81
x
|
11,3
x
|
10,6
x
|
9,73
x
|
Bedrijfswaarde/FCF
|
47,3
x
|
31,9
x
|
23,9
x
|
22,8
x
|
16,9
x
|
18,3
x
|
16,6
x
|
14,1
x
|
FCF Yield
|
2,11%
|
3,13%
|
4,19%
|
4,38%
|
5,92%
|
5,45%
|
6,03%
|
7,07%
|
Price to Book
|
1,25
x
|
1,78
x
|
1,42
x
|
1,47
x
|
1,86
x
|
2,23
x
|
2,08
x
|
1,97
x
|
Aantal aandelen (in duizenden)
|
614.600
|
620.509
|
608.937
|
593.379
|
592.484
|
561.513
|
-
|
-
|
Referentieprijs
2 |
139,1
|
141,5
|
109,2
|
67,85
|
60,07
|
69,60
|
69,60
|
69,60
|
Datum van publicatie
|
13/02/20
|
9/02/21
|
15/02/22
|
13/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.333
|
12.552
|
13.877
|
14.528
|
9.821
|
10.129
|
10.518
|
10.938
|
EBITDA
1 |
4.204
|
5.260
|
6.117
|
6.195
|
6.154
|
4.124
|
4.330
|
4.546
|
Bedrijfsresultaat (EBIT)
1 |
969
|
552
|
1.055
|
-16.119
|
1.467
|
1.638
|
1.817
|
2.431
|
Operationele Marge
|
9,38%
|
4,4%
|
7,6%
|
-110,95%
|
14,94%
|
16,18%
|
17,28%
|
22,23%
|
Resultaat voor belastingen (EBT)
1 |
413
|
266
|
789
|
-16.331
|
663
|
1.510
|
1.807
|
2.582
|
Nettowinst (verlies)
1 |
298
|
158
|
417
|
-16.720
|
-6.654
|
1.522
|
1.690
|
2.255
|
Nettomarge
|
2,88%
|
1,26%
|
3%
|
-115,09%
|
-67,75%
|
15,03%
|
16,07%
|
20,61%
|
WPA
2 |
0,6600
|
0,2500
|
0,6700
|
-27,68
|
-11,26
|
2,737
|
3,295
|
3,998
|
Free Cash Flow
1 |
2.210
|
3.313
|
3.553
|
2.549
|
3.213
|
2.547
|
2.781
|
3.129
|
FCF-marge
|
21,39%
|
26,39%
|
25,6%
|
17,55%
|
32,72%
|
25,15%
|
26,44%
|
28,61%
|
Kasstroomconversie (ebitda)
|
52,57%
|
62,98%
|
58,08%
|
41,15%
|
52,21%
|
61,77%
|
64,23%
|
68,83%
|
Kasstroomconversie (nettowinst)
|
741,61%
|
2.096,84%
|
852,04%
|
-
|
-
|
167,37%
|
164,54%
|
138,79%
|
Dividend per aandeel
2 |
1,400
|
1,400
|
1,560
|
1,880
|
2,080
|
1,673
|
2,213
|
1,954
|
Datum van publicatie
|
13/02/20
|
9/02/21
|
15/02/22
|
13/02/23
|
26/02/24
|
-
|
-
|
-
|
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 |
3.507
|
3.672
|
3.492
|
3.719
|
3.604
|
3.714
|
3.510
|
3.746
|
3.690
|
2.510
|
2.445
|
2.488
|
2.561
|
2.631
|
2.546
|
EBITDA
1 |
1.585
|
1.705
|
1.418
|
1.599
|
1.575
|
1.605
|
1.359
|
1.551
|
1.632
|
1.613
|
963,4
|
999,3
|
1.060
|
1.097
|
1.012
|
Bedrijfsresultaat (EBIT)
1 |
138
|
455
|
157
|
374
|
462
|
-17.112
|
337
|
-6.316
|
959
|
331
|
353,9
|
376,4
|
455,9
|
465,8
|
401,2
|
Operationele Marge
|
3,93%
|
12,39%
|
4,5%
|
10,06%
|
12,82%
|
-460,74%
|
9,6%
|
-168,61%
|
25,99%
|
13,19%
|
14,47%
|
15,13%
|
17,8%
|
17,71%
|
15,76%
|
Resultaat voor belastingen (EBT)
1 |
202
|
416
|
175
|
357
|
345
|
-17.209
|
189
|
-6.522
|
793
|
82
|
262,8
|
282
|
364,4
|
394,8
|
342,6
|
Nettowinst (verlies)
1 |
158
|
291
|
120
|
277
|
249
|
-17.365
|
140
|
-6.596
|
-449
|
251
|
276,8
|
352
|
408,3
|
429,5
|
340,1
|
Nettomarge
|
4,51%
|
7,92%
|
3,44%
|
7,45%
|
6,91%
|
-467,56%
|
3,99%
|
-176,08%
|
-12,17%
|
10%
|
11,32%
|
14,15%
|
15,94%
|
16,33%
|
13,36%
|
WPA
2 |
0,2600
|
0,4700
|
0,2000
|
0,4500
|
0,4100
|
-29,28
|
0,2400
|
-11,14
|
-0,7600
|
0,4200
|
0,5336
|
0,6547
|
0,7638
|
0,8178
|
0,6039
|
Dividend per aandeel
2 |
0,3900
|
0,3900
|
0,4700
|
0,4700
|
0,4700
|
0,4700
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,4380
|
0,4380
|
0,4380
|
0,4380
|
0,3800
|
Datum van publicatie
|
4/11/21
|
15/02/22
|
3/05/22
|
4/08/22
|
3/11/22
|
13/02/23
|
27/04/23
|
2/08/23
|
7/11/23
|
26/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19.040
|
18.056
|
18.343
|
17.949
|
18.638
|
7.639
|
7.037
|
5.163
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,529
x
|
3,433
x
|
2,999
x
|
2,897
x
|
3,029
x
|
1,852
x
|
1,625
x
|
1,136
x
|
Free Cash Flow
1 |
2.210
|
3.313
|
3.553
|
2.549
|
3.213
|
2.547
|
2.781
|
3.129
|
ROE (netto-inkomsten/eigen vermogen)
|
8,48%
|
0,32%
|
8,41%
|
10,8%
|
15,8%
|
15,8%
|
18,3%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
4,7%
|
4,08%
|
4,88%
|
5,52%
|
6,17%
|
4,99%
|
6,21%
|
7,45%
|
Totale activa
1 |
6.336
|
3.873
|
8.552
|
-303.074
|
-107.759
|
30.512
|
27.218
|
30.277
|
Nettoactief per aandeel
2 |
111,0
|
79,60
|
76,90
|
46,10
|
32,30
|
31,30
|
33,40
|
35,30
|
Cashflow per aandeel
2 |
5,340
|
7,080
|
7,750
|
6,520
|
7,340
|
4,630
|
5,030
|
5,290
|
Capex
1 |
828
|
1.129
|
1.251
|
1.390
|
1.122
|
866
|
874
|
915
|
Capex/omzet
|
8,01%
|
8,99%
|
9,01%
|
9,57%
|
11,42%
|
8,55%
|
8,31%
|
8,36%
|
Datum van publicatie
|
13/02/20
|
9/02/21
|
15/02/22
|
13/02/23
|
26/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
69,6
USD Gemiddelde koersdoel
75,93
USD Spread / Gemiddelde doel +9,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,86% | 39,08 mld. | | +1,84% | 178 mld. | | +1,11% | 39,08 mld. | | +40,35% | 15,71 mld. | | -32,17% | 10,23 mld. | | +21,51% | 9,16 mld. | | -22,87% | 8,98 mld. | | +58,27% | 6,75 mld. | | -9,32% | 5,05 mld. | | +8,82% | 3,54 mld. |
financiele technologieen (fintech) (NEC)
|