Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
75,75
USD
|
+0,28%
|
|
+13,50%
|
-37,77%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.397
|
9.939
|
9.464
|
11.726
|
11.456
|
7.123
|
-
|
-
|
Bedrijfswaarde
1 |
13.045
|
11.862
|
11.490
|
13.803
|
13.572
|
9.853
|
10.344
|
10.857
|
K/w-verhouding
|
15,4
x
|
13,9
x
|
13
x
|
16,1
x
|
12,1
x
|
6,57
x
|
5,94
x
|
5,42
x
|
Dividendrendement
|
0,66%
|
0,79%
|
0,84%
|
0,69%
|
0,74%
|
1,19%
|
1,2%
|
1,14%
|
Marktkapitalisatie/omzet
|
2,52
x
|
2,1
x
|
1,85
x
|
2,25
x
|
2,1
x
|
1,22
x
|
1,17
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
2,88
x
|
2,5
x
|
2,25
x
|
2,65
x
|
2,49
x
|
1,69
x
|
1,7
x
|
1,7
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
11,9
x
|
11,3
x
|
-
|
-
|
6,61
x
|
6,89
x
|
6,98
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
21,9
x
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
4,57%
|
-
|
-
|
Price to Book
|
1,59
x
|
1,14
x
|
1,09
x
|
2,43
x
|
2,58
x
|
1,25
x
|
1,06
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
108.288
|
104.662
|
100.979
|
97.270
|
94.119
|
94.037
|
-
|
-
|
Referentieprijs
2 |
105,2
|
94,96
|
93,72
|
120,6
|
121,7
|
75,75
|
75,75
|
75,75
|
Datum van publicatie
|
4/02/20
|
2/02/21
|
2/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.528
|
4.738
|
5.113
|
5.215
|
5.448
|
5.820
|
6.089
|
6.392
|
EBITDA
1 |
1.032
|
1.000
|
1.016
|
-
|
-
|
1.491
|
1.501
|
1.556
|
Bedrijfsresultaat (EBIT)
1 |
-
|
706,7
|
666,3
|
799,4
|
1.279
|
1.387
|
1.444
|
-
|
Operationele Marge
|
-
|
14,92%
|
13,03%
|
15,33%
|
23,47%
|
23,83%
|
23,72%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
1.194
|
1.328
|
1.445
|
1.546
|
Nettowinst (verlies)
1 |
760,8
|
731,8
|
745
|
739,7
|
970,8
|
1.081
|
1.147
|
1.222
|
Nettomarge
|
16,8%
|
15,45%
|
14,57%
|
14,18%
|
17,82%
|
18,57%
|
18,83%
|
19,12%
|
WPA
2 |
6,830
|
6,820
|
7,220
|
7,470
|
10,07
|
11,53
|
12,74
|
13,98
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
450
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
7,73%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
30,18%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
41,64%
|
-
|
-
|
Dividend per aandeel
2 |
0,6900
|
0,7500
|
0,7900
|
0,8300
|
0,9000
|
0,9000
|
0,9100
|
0,8600
|
Datum van publicatie
|
4/02/20
|
2/02/21
|
2/02/22
|
1/02/23
|
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 |
1.278
|
1.297
|
1.308
|
1.293
|
1.291
|
1.323
|
1.321
|
1.326
|
1.384
|
1.416
|
1.416
|
1.447
|
1.464
|
1.480
|
1.506
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
173,4
|
159,4
|
159,3
|
206
|
215,8
|
218,4
|
311
|
315,4
|
324,3
|
327,8
|
324,4
|
346,1
|
350,4
|
352,1
|
340,2
|
Operationele Marge
|
13,57%
|
12,29%
|
12,17%
|
15,93%
|
16,71%
|
16,51%
|
23,54%
|
23,78%
|
23,43%
|
23,16%
|
22,9%
|
23,91%
|
23,94%
|
23,79%
|
22,59%
|
Resultaat voor belastingen (EBT)
1 |
-
|
217,6
|
201,6
|
217
|
230
|
257,7
|
274,2
|
264,5
|
318,8
|
336,7
|
314,9
|
340,9
|
348
|
353,2
|
352,2
|
Nettowinst (verlies)
1 |
-
|
178
|
164,4
|
177
|
186,8
|
211,6
|
223,6
|
215,3
|
257,1
|
274,8
|
254,2
|
271,2
|
274,9
|
279,1
|
281,2
|
Nettomarge
|
-
|
13,72%
|
12,56%
|
13,69%
|
14,46%
|
15,99%
|
16,92%
|
16,23%
|
18,57%
|
19,41%
|
17,95%
|
18,74%
|
18,78%
|
18,86%
|
18,67%
|
WPA
2 |
1,840
|
1,760
|
1,640
|
1,790
|
1,900
|
2,140
|
2,280
|
2,240
|
2,680
|
2,880
|
2,670
|
2,872
|
2,954
|
3,024
|
3,060
|
Dividend per aandeel
2 |
0,1975
|
0,1975
|
0,2075
|
0,2075
|
0,2075
|
0,2075
|
0,2250
|
0,2250
|
0,2250
|
0,2250
|
0,2367
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
Datum van publicatie
|
20/10/21
|
2/02/22
|
20/04/22
|
27/07/22
|
26/10/22
|
1/02/23
|
3/05/23
|
26/07/23
|
25/10/23
|
7/02/24
|
22/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.648
|
1.923
|
2.026
|
2.077
|
2.116
|
2.729
|
3.221
|
3.734
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,597
x
|
1,922
x
|
1,994
x
|
-
|
-
|
1,83
x
|
2,146
x
|
2,399
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
450
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,6%
|
9,5%
|
8,13%
|
10,9%
|
24,3%
|
21,7%
|
19,1%
|
15,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
66,00
|
83,20
|
86,00
|
49,70
|
47,10
|
60,70
|
71,60
|
87,10
|
Cashflow per aandeel
|
-
|
13,80
|
13,90
|
14,40
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/20
|
2/02/21
|
2/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
75,75
USD Gemiddelde koersdoel
110,6
USD Spread / Gemiddelde doel +45,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -37,77% | 7,12 mld. | | +3,05% | 95,15 mld. | | +1,78% | 94,71 mld. | | -20,65% | 77,24 mld. | | +18,68% | 74,93 mld. | | +6,69% | 30,04 mld. | | +18,06% | 27,87 mld. | | +4,32% | 26,97 mld. | | -1,21% | 16,99 mld. | | -9,10% | 15,16 mld. |
Levensverzekering
|