Beurs gesloten -
Nasdaq
22:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,61
USD
|
-0,11%
|
|
+0,86%
|
-0,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.574
|
12.849
|
22.304
|
20.343
|
18.420
|
20.174
|
-
|
-
|
Bedrijfswaarde
1 |
15.574
|
12.849
|
22.304
|
20.343
|
18.420
|
20.174
|
20.174
|
20.174
|
K/w-verhouding
|
11,9
x
|
18,3
x
|
17,1
x
|
9,72
x
|
10,3
x
|
11,6
x
|
9,65
x
|
8,51
x
|
Dividendrendement
|
3,85%
|
4,75%
|
3,92%
|
4,4%
|
4,87%
|
4,55%
|
4,66%
|
5,07%
|
Marktkapitalisatie/omzet
|
3,34
x
|
2,67
x
|
3,72
x
|
2,8
x
|
2,5
x
|
2,73
x
|
2,54
x
|
2,43
x
|
Bedrijfswaarde/omzet
|
3,34
x
|
2,67
x
|
3,72
x
|
2,8
x
|
2,5
x
|
2,73
x
|
2,54
x
|
2,43
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,45
x
|
0,99
x
|
1,15
x
|
1,15
x
|
1,09
x
|
1,12
x
|
1,04
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
1.032.755
|
1.017.311
|
1.446.461
|
1.442.734
|
1.448.075
|
1.449.254
|
-
|
-
|
Referentieprijs
2 |
15,08
|
12,63
|
15,42
|
14,10
|
12,72
|
13,92
|
13,92
|
13,92
|
Datum van publicatie
|
23/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.667
|
4.815
|
5.991
|
7.254
|
7.360
|
7.403
|
7.947
|
8.309
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.946
|
2.020
|
1.616
|
3.053
|
2.786
|
2.912
|
3.276
|
-
|
Operationele Marge
|
41,7%
|
41,95%
|
26,97%
|
42,09%
|
37,85%
|
39,33%
|
41,22%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.659
|
972
|
1.591
|
2.764
|
2.384
|
2.374
|
2.793
|
2.922
|
Nettowinst (verlies)
1 |
1.337
|
717
|
1.153
|
2.125
|
1.817
|
1.776
|
2.116
|
2.365
|
Nettomarge
|
28,65%
|
14,89%
|
19,25%
|
29,29%
|
24,69%
|
23,99%
|
26,62%
|
28,47%
|
WPA
2 |
1,270
|
0,6900
|
0,9000
|
1,450
|
1,240
|
1,200
|
1,442
|
1,637
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5800
|
0,6000
|
0,6050
|
0,6200
|
0,6200
|
0,6328
|
0,6482
|
0,7050
|
Datum van publicatie
|
23/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
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 |
1.647
|
1.645
|
1.746
|
1.902
|
1.961
|
1.921
|
1.841
|
1.877
|
1.721
|
1.754
|
1.824
|
1.886
|
1.936
|
1.899
|
1.948
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
426
|
592
|
728
|
849
|
884
|
835
|
791
|
787
|
373
|
617
|
704,6
|
763,6
|
807,2
|
770,3
|
801,5
|
Operationele Marge
|
25,87%
|
35,99%
|
41,7%
|
44,64%
|
45,08%
|
43,47%
|
42,97%
|
41,93%
|
21,67%
|
35,18%
|
38,63%
|
40,49%
|
41,69%
|
40,57%
|
41,15%
|
Resultaat voor belastingen (EBT)
1 |
490
|
567
|
661
|
743
|
793
|
750
|
699
|
688
|
247
|
510
|
575,7
|
630,8
|
668,2
|
631,9
|
663,2
|
Nettowinst (verlies)
1 |
377
|
432
|
511
|
565
|
617
|
573
|
519
|
510
|
215
|
383
|
428,2
|
468,7
|
497
|
472
|
492,3
|
Nettomarge
|
22,89%
|
26,26%
|
29,27%
|
29,71%
|
31,46%
|
29,83%
|
28,19%
|
27,17%
|
12,49%
|
21,84%
|
23,48%
|
24,85%
|
25,67%
|
24,86%
|
25,27%
|
WPA
2 |
0,2600
|
0,2900
|
0,3500
|
0,3900
|
0,4200
|
0,3900
|
0,3500
|
0,3500
|
0,1500
|
0,2600
|
0,2910
|
0,3166
|
0,3355
|
0,3221
|
0,3450
|
Dividend per aandeel
2 |
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1604
|
0,1639
|
0,1654
|
0,1644
|
0,1662
|
Datum van publicatie
|
21/01/22
|
21/04/22
|
21/07/22
|
21/10/22
|
20/01/23
|
20/04/23
|
21/07/23
|
20/10/23
|
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)
|
12,9%
|
6,8%
|
7,9%
|
13,2%
|
11,2%
|
10,1%
|
11,2%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
1,31%
|
0,7%
|
0,85%
|
1,25%
|
1,04%
|
0,96%
|
1,06%
|
-
|
Totale activa
1 |
102.061
|
102.429
|
135.647
|
170.000
|
174.712
|
185.917
|
200.236
|
-
|
Nettoactief per aandeel
2 |
10,40
|
12,80
|
13,40
|
12,30
|
11,70
|
12,40
|
13,40
|
13,80
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/01/20
|
22/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,92
USD Gemiddelde koersdoel
15,7
USD Spread / Gemiddelde doel +12,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,12% | 582 mld. | | +18,87% | 313 mld. | | +15,71% | 251 mld. | | +21,74% | 209 mld. | | +19,14% | 180 mld. | | +24,16% | 169 mld. | | +9,58% | 164 mld. | | +11,18% | 154 mld. | | -10,40% | 140 mld. |
Banken - Andere
|