Beurs gesloten -
Nasdaq
22:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,46
USD
|
-0,10%
|
|
-3,17%
|
-13,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.815
|
19.641
|
29.778
|
22.521
|
23.488
|
24.833
|
-
|
-
|
Bedrijfswaarde
1 |
21.815
|
19.641
|
29.778
|
22.521
|
23.488
|
24.833
|
24.833
|
24.833
|
K/w-verhouding
|
9,23
x
|
15,1
x
|
11,7
x
|
9,79
x
|
10,7
x
|
11,2
x
|
10,1
x
|
9,4
x
|
Dividendrendement
|
3,06%
|
3,92%
|
2,62%
|
3,84%
|
3,94%
|
3,91%
|
4,07%
|
4,17%
|
Marktkapitalisatie/omzet
|
2,61
x
|
2,58
x
|
3,77
x
|
2,68
x
|
2,69
x
|
2,88
x
|
2,75
x
|
2,63
x
|
Bedrijfswaarde/omzet
|
2,61
x
|
2,58
x
|
3,77
x
|
2,68
x
|
2,69
x
|
2,88
x
|
2,75
x
|
2,63
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,12
x
|
0,94
x
|
1,48
x
|
1,47
x
|
1,38
x
|
1,36
x
|
1,26
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
709.667
|
712.420
|
683.757
|
686.396
|
681.017
|
680.536
|
-
|
-
|
Referentieprijs
2 |
30,74
|
27,57
|
43,55
|
32,81
|
34,49
|
36,49
|
36,49
|
36,49
|
Datum van publicatie
|
22/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.350
|
7.624
|
7.900
|
8.391
|
8.733
|
8.636
|
9.032
|
9.440
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.690
|
2.953
|
3.152
|
3.672
|
3.528
|
3.669
|
3.906
|
3.620
|
Operationele Marge
|
44,19%
|
38,73%
|
39,9%
|
43,76%
|
40,4%
|
42,49%
|
43,24%
|
38,35%
|
Resultaat voor belastingen (EBT)
1 |
3.202
|
1.796
|
3.517
|
3.093
|
2.988
|
3.098
|
3.337
|
3.603
|
Nettowinst (verlies)
1 |
2.419
|
1.323
|
2.659
|
2.330
|
2.212
|
2.273
|
2.460
|
2.623
|
Nettomarge
|
28,97%
|
17,35%
|
33,66%
|
27,77%
|
25,33%
|
26,32%
|
27,23%
|
27,78%
|
WPA
2 |
3,330
|
1,830
|
3,730
|
3,350
|
3,220
|
3,253
|
3,598
|
3,884
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,9400
|
1,080
|
1,140
|
1,260
|
1,360
|
1,428
|
1,483
|
1,523
|
Datum van publicatie
|
22/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
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 |
1.991
|
1.882
|
2.018
|
2.174
|
2.317
|
2.218
|
2.189
|
2.160
|
2.167
|
2.100
|
2.130
|
2.184
|
2.226
|
2.176
|
2.228
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
785
|
660
|
906
|
1.007
|
1.099
|
887
|
958
|
972
|
712
|
758
|
911,1
|
973
|
1.003
|
885,3
|
988,4
|
Operationele Marge
|
39,43%
|
35,07%
|
44,9%
|
46,32%
|
47,43%
|
39,99%
|
43,76%
|
45%
|
32,86%
|
36,1%
|
42,79%
|
44,54%
|
45,05%
|
40,68%
|
44,37%
|
Resultaat voor belastingen (EBT)
1 |
829
|
612
|
724
|
845
|
914
|
718
|
775
|
846
|
650
|
664
|
791,4
|
803
|
829,4
|
739,5
|
831,5
|
Nettowinst (verlies)
1 |
627
|
474
|
526
|
631
|
699
|
535
|
562
|
623
|
492
|
480
|
578,3
|
590,5
|
606,9
|
536,9
|
604,9
|
Nettomarge
|
31,49%
|
25,19%
|
26,07%
|
29,02%
|
30,17%
|
24,12%
|
25,67%
|
28,84%
|
22,7%
|
22,86%
|
27,15%
|
27,03%
|
27,27%
|
24,67%
|
27,16%
|
WPA
2 |
0,9000
|
0,6800
|
0,7600
|
0,9100
|
1,010
|
0,7800
|
0,8200
|
0,9100
|
0,7200
|
0,7000
|
0,8268
|
0,8512
|
0,8774
|
0,7750
|
0,8910
|
Dividend per aandeel
2 |
0,3000
|
0,3000
|
0,3000
|
0,3300
|
0,3300
|
0,3300
|
0,3300
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3612
|
0,3612
|
0,3660
|
0,3678
|
Datum van publicatie
|
20/01/22
|
19/04/22
|
21/07/22
|
20/10/22
|
19/01/23
|
20/04/23
|
20/07/23
|
19/10/23
|
19/01/24
|
19/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
6,4%
|
12,8%
|
13,7%
|
14,2%
|
12,7%
|
12,8%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
1,53%
|
0,73%
|
1,34%
|
1,18%
|
1,13%
|
1,09%
|
1,14%
|
1,16%
|
Totale activa
1 |
158.105
|
181.233
|
198.433
|
197.458
|
195.752
|
209.205
|
216.470
|
226.102
|
Nettoactief per aandeel
2 |
27,40
|
29,50
|
29,40
|
22,30
|
25,00
|
26,80
|
29,10
|
30,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
19/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
36,49
USD Gemiddelde koersdoel
40,48
USD Spread / Gemiddelde doel +10,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,96% | 205 mld. | | +5,59% | 74,84 mld. | | +8,95% | 56,59 mld. | | +8,70% | 50,37 mld. | | +36,14% | 45,11 mld. | | -0,87% | 41,29 mld. | | -11,62% | 37,07 mld. | | +5,81% | 34,16 mld. | | -96,60% | 32,24 mld. |
Commerciële banken
|