Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
193,4
USD
|
+0,22%
|
|
-0,42%
|
-7,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
126.472
|
149.249
|
143.543
|
144.079
|
138.251
|
125.972
|
-
|
-
|
Bedrijfswaarde
1 |
132.058
|
156.413
|
151.619
|
153.539
|
150.599
|
139.560
|
137.538
|
136.903
|
K/w-verhouding
|
21
x
|
31,7
x
|
26,4
x
|
29,5
x
|
24,8
x
|
19,5
x
|
17,9
x
|
16,5
x
|
Dividendrendement
|
1,9%
|
1,71%
|
1,81%
|
1,85%
|
-
|
2,23%
|
2,47%
|
2,64%
|
Marktkapitalisatie/omzet
|
3,45
x
|
4,57
x
|
4,17
x
|
4,06
x
|
3,77
x
|
3,27
x
|
3,1
x
|
2,96
x
|
Bedrijfswaarde/omzet
|
3,6
x
|
4,79
x
|
4,41
x
|
4,33
x
|
4,11
x
|
3,63
x
|
3,38
x
|
3,21
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
21,2
x
|
17,2
x
|
16,5
x
|
16,2
x
|
13,9
x
|
12,7
x
|
11,8
x
|
Bedrijfswaarde/FCF
|
21,8
x
|
29,5
x
|
26,5
x
|
34,1
x
|
35
x
|
23,7
x
|
21,2
x
|
19,7
x
|
FCF Yield
|
4,59%
|
3,39%
|
3,78%
|
2,94%
|
2,86%
|
4,21%
|
4,72%
|
5,09%
|
Price to Book
|
6,82
x
|
8,45
x
|
7,7
x
|
8,57
x
|
8,46
x
|
7,23
x
|
6,67
x
|
5,8
x
|
Aantal aandelen (in duizenden)
|
714.533
|
701.686
|
688.423
|
672.322
|
659.251
|
651.186
|
-
|
-
|
Referentieprijs
2 |
177,0
|
212,7
|
208,5
|
214,3
|
209,7
|
193,4
|
193,4
|
193,4
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.709
|
32.637
|
34.392
|
35.466
|
36.662
|
38.485
|
40.639
|
42.588
|
EBITDA
1 |
9.004
|
7.373
|
8.801
|
9.304
|
9.278
|
10.072
|
10.807
|
11.573
|
Bedrijfsresultaat (EBIT)
1 |
7.739
|
6.665
|
7.212
|
7.689
|
8.304
|
8.966
|
9.654
|
10.341
|
Operationele Marge
|
21,08%
|
20,42%
|
20,97%
|
21,68%
|
22,65%
|
23,3%
|
23,75%
|
24,28%
|
Resultaat voor belastingen (EBT)
1 |
7.559
|
6.012
|
7.235
|
6.379
|
7.159
|
8.233
|
8.955
|
9.602
|
Nettowinst (verlies)
1 |
6.143
|
4.779
|
5.542
|
4.966
|
5.658
|
6.508
|
7.017
|
7.505
|
Nettomarge
|
16,73%
|
14,64%
|
16,11%
|
14%
|
15,43%
|
16,91%
|
17,27%
|
17,62%
|
WPA
2 |
8,410
|
6,720
|
7,910
|
7,270
|
8,470
|
9,896
|
10,80
|
11,72
|
Free Cash Flow
1 |
6.058
|
5.302
|
5.729
|
4.508
|
4.301
|
5.880
|
6.488
|
6.962
|
FCF-marge
|
16,5%
|
16,25%
|
16,66%
|
12,71%
|
11,73%
|
15,28%
|
15,96%
|
16,35%
|
Kasstroomconversie (ebitda)
|
67,28%
|
71,91%
|
65,09%
|
48,45%
|
46,36%
|
58,38%
|
60,03%
|
60,16%
|
Kasstroomconversie (nettowinst)
|
98,62%
|
110,94%
|
103,37%
|
90,78%
|
76,02%
|
90,34%
|
92,45%
|
92,77%
|
Dividend per aandeel
2 |
3,360
|
3,630
|
3,770
|
3,970
|
-
|
4,321
|
4,774
|
5,100
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
8.657
|
8.376
|
8.953
|
8.951
|
9.186
|
8.864
|
9.146
|
9.212
|
9.440
|
9.105
|
9.363
|
9.732
|
10.248
|
9.608
|
9.825
|
EBITDA
1 |
2.163
|
2.103
|
2.242
|
2.353
|
2.431
|
2.235
|
2.286
|
2.481
|
2.470
|
2.259
|
2.351
|
2.506
|
2.798
|
2.420
|
2.515
|
Bedrijfsresultaat (EBIT)
1 |
1.851
|
1.766
|
1.867
|
1.952
|
2.104
|
1.947
|
2.052
|
2.082
|
2.223
|
2.021
|
2.122
|
2.269
|
2.523
|
2.138
|
2.211
|
Operationele Marge
|
21,38%
|
21,08%
|
20,85%
|
21,81%
|
22,9%
|
21,97%
|
22,44%
|
22,6%
|
23,55%
|
22,2%
|
22,66%
|
23,31%
|
24,62%
|
22,25%
|
22,51%
|
Resultaat voor belastingen (EBT)
1 |
1.793
|
1.505
|
1.704
|
1.981
|
1.189
|
1.782
|
1.904
|
1.967
|
1.506
|
1.871
|
1.929
|
2.093
|
2.338
|
2.033
|
2.091
|
Nettowinst (verlies)
1 |
1.428
|
1.134
|
1.261
|
1.552
|
1.019
|
1.394
|
1.487
|
1.514
|
1.263
|
1.463
|
1.518
|
1.623
|
1.865
|
1.594
|
1.640
|
Nettomarge
|
16,5%
|
13,54%
|
14,08%
|
17,34%
|
11,09%
|
15,73%
|
16,26%
|
16,44%
|
13,38%
|
16,07%
|
16,22%
|
16,67%
|
18,2%
|
16,59%
|
16,69%
|
WPA
2 |
2,050
|
1,640
|
1,840
|
2,280
|
1,510
|
2,070
|
2,220
|
2,270
|
1,910
|
2,230
|
2,319
|
2,476
|
2,852
|
2,437
|
2,517
|
Dividend per aandeel
2 |
0,9800
|
0,9800
|
0,9800
|
0,9800
|
1,030
|
1,030
|
1,030
|
-
|
-
|
-
|
1,047
|
1,068
|
1,182
|
1,136
|
1,114
|
Datum van publicatie
|
3/02/22
|
29/04/22
|
28/07/22
|
27/10/22
|
2/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.586
|
7.164
|
8.076
|
9.460
|
12.348
|
13.588
|
11.567
|
10.931
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6204
x
|
0,9717
x
|
0,9176
x
|
1,017
x
|
1,331
x
|
1,349
x
|
1,07
x
|
0,9446
x
|
Free Cash Flow
1 |
6.058
|
5.302
|
5.729
|
4.508
|
4.301
|
5.880
|
6.488
|
6.963
|
ROE (netto-inkomsten/eigen vermogen)
|
32,1%
|
27,7%
|
29,9%
|
28,2%
|
36,3%
|
39,1%
|
41,1%
|
44,9%
|
ROA (netto-inkomsten/totale activa)
|
10,2%
|
8,2%
|
8,59%
|
7,84%
|
9,89%
|
9,96%
|
10,5%
|
11,2%
|
Totale activa
1 |
60.054
|
58.290
|
64.524
|
63.373
|
57.220
|
65.321
|
66.626
|
67.009
|
Nettoactief per aandeel
2 |
25,90
|
25,20
|
27,10
|
25,00
|
24,80
|
26,70
|
29,00
|
33,30
|
Cashflow per aandeel
2 |
9,440
|
8,730
|
8,620
|
7,720
|
7,990
|
10,90
|
12,10
|
13,30
|
Capex
1 |
839
|
906
|
895
|
766
|
1.039
|
1.067
|
1.038
|
1.100
|
Capex/omzet
|
2,29%
|
2,78%
|
2,6%
|
2,16%
|
2,83%
|
2,77%
|
2,55%
|
2,58%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
193,4
USD Gemiddelde koersdoel
221,2
USD Spread / Gemiddelde doel +14,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,75% | 126 mld. | | +11,85% | 869 mld. | | 0,00% | 239 mld. | | +32,50% | 79,32 mld. | | -5,21% | 74,17 mld. | | -16,00% | 50,82 mld. | | -24,57% | 38,6 mld. | | +19,71% | 31,74 mld. | | +14,46% | 29,82 mld. | | +63,27% | 28,73 mld. |
consumenten goederen conglomeraten
|