Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
116,2
USD
|
-1,01%
|
|
+4,12%
|
+40,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.578
|
5.530
|
7.797
|
7.443
|
8.872
|
12.440
|
-
|
-
|
Bedrijfswaarde
1 |
3.578
|
5.530
|
7.797
|
7.443
|
16.483
|
5.353
|
3.378
|
1.663
|
K/w-verhouding
|
22,2
x
|
25,2
x
|
24,5
x
|
19,3
x
|
14,6
x
|
17,8
x
|
17,4
x
|
17,1
x
|
Dividendrendement
|
0,86%
|
0,66%
|
0,5%
|
-
|
0,48%
|
0,63%
|
0,6%
|
0,69%
|
Marktkapitalisatie/omzet
|
1,85
x
|
2,49
x
|
2,87
x
|
2,32
x
|
2,03
x
|
2,56
x
|
2,51
x
|
2,32
x
|
Bedrijfswaarde/omzet
|
1,85
x
|
2,49
x
|
2,87
x
|
2,32
x
|
3,77
x
|
1,1
x
|
0,68
x
|
0,31
x
|
Bedrijfswaarde/EBITDA
|
2,94
x
|
4,17
x
|
-
|
-
|
5,16
x
|
1,58
x
|
1,01
x
|
0,48
x
|
Bedrijfswaarde/FCF
|
-
|
689.639
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2,4
x
|
-
|
-
|
2,48
x
|
2,99
x
|
2,74
x
|
2,5
x
|
Aantal aandelen (in duizenden)
|
76.749
|
90.767
|
98.173
|
102.872
|
107.015
|
107.100
|
-
|
-
|
Referentieprijs
2 |
46,62
|
60,92
|
79,42
|
72,35
|
82,90
|
116,2
|
116,2
|
116,2
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
18/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.937
|
2.218
|
2.714
|
3.213
|
4.367
|
4.853
|
4.958
|
5.351
|
EBITDA
1 |
1.217
|
1.325
|
-
|
-
|
3.195
|
3.378
|
3.352
|
3.485
|
Bedrijfsresultaat (EBIT)
1 |
1.157
|
1.357
|
1.854
|
2.144
|
3.096
|
3.499
|
3.599
|
3.590
|
Operationele Marge
|
59,73%
|
61,18%
|
68,31%
|
66,73%
|
70,9%
|
72,1%
|
72,59%
|
67,1%
|
Resultaat voor belastingen (EBT)
1 |
1.157
|
1.256
|
1.787
|
1.998
|
3.069
|
3.456
|
3.559
|
3.659
|
Nettowinst (verlies)
1 |
161
|
195
|
308
|
380
|
600
|
716,9
|
758,9
|
806,6
|
Nettomarge
|
8,31%
|
8,79%
|
11,35%
|
11,83%
|
13,74%
|
14,77%
|
15,3%
|
15,07%
|
WPA
2 |
2,100
|
2,420
|
3,240
|
3,750
|
5,670
|
6,514
|
6,670
|
6,782
|
Free Cash Flow
|
-
|
8.018
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
361,5%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
605,13%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
4.111,79%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,4000
|
0,4000
|
0,4000
|
-
|
0,4000
|
0,7289
|
0,6991
|
0,8000
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
18/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
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 |
464
|
603
|
645
|
656
|
790
|
958
|
1.056
|
1.000
|
1.139
|
1.149
|
1.203
|
1.204
|
1.217
|
1.219
|
1.245
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
741
|
-
|
851
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
420
|
453
|
441
|
453
|
473
|
671
|
720
|
716
|
834
|
826
|
866
|
900,5
|
917,1
|
913,7
|
875,9
|
Operationele Marge
|
90,52%
|
75,12%
|
68,37%
|
69,05%
|
59,87%
|
70,04%
|
68,18%
|
71,6%
|
73,22%
|
71,89%
|
71,99%
|
74,81%
|
75,36%
|
74,95%
|
70,33%
|
Resultaat voor belastingen (EBT)
1 |
234
|
373
|
394
|
392
|
523
|
689
|
761
|
652
|
840
|
816
|
866
|
859,6
|
867,5
|
856,1
|
878,2
|
Nettowinst (verlies)
1 |
42
|
67
|
73
|
72
|
99
|
136
|
148
|
125
|
167
|
160
|
175
|
183
|
185,8
|
183,5
|
182
|
Nettomarge
|
9,05%
|
11,11%
|
11,32%
|
10,98%
|
12,53%
|
14,2%
|
14,02%
|
12,5%
|
14,66%
|
13,93%
|
14,55%
|
15,21%
|
15,27%
|
15,05%
|
14,61%
|
WPA
2 |
0,4300
|
0,6700
|
0,7400
|
0,7200
|
0,9700
|
1,310
|
1,420
|
1,200
|
1,560
|
1,480
|
1,610
|
1,645
|
1,664
|
1,649
|
1,661
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,1000
|
-
|
-
|
-
|
-
|
-
|
0,1000
|
0,1000
|
0,1000
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
Datum van publicatie
|
19/10/21
|
18/01/22
|
19/04/22
|
19/07/22
|
18/10/22
|
17/01/23
|
18/04/23
|
18/07/23
|
17/10/23
|
16/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
7.611
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
7.087
|
9.062
|
10.777
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
2,382
x
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
8.018
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
11,8%
|
-
|
15,6%
|
18,9%
|
18,6%
|
16,4%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
-
|
0,24%
|
-
|
-
|
0,49%
|
0,4%
|
0,4%
|
0,4%
|
Totale activa
1 |
-
|
81.182
|
-
|
-
|
121.783
|
179.230
|
189.720
|
201.641
|
Nettoactief per aandeel
2 |
-
|
25,40
|
-
|
-
|
33,50
|
38,80
|
42,40
|
46,40
|
Cashflow per aandeel
|
-
|
100,0
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
5
|
-
|
-
|
49
|
56,3
|
95,6
|
116
|
Capex/omzet
|
-
|
0,23%
|
-
|
-
|
1,12%
|
1,16%
|
1,93%
|
2,17%
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
18/01/22
|
17/01/23
|
16/01/24
|
-
|
-
|
-
|
Laatste slotkoers
116,2
USD Gemiddelde koersdoel
131,9
USD Spread / Gemiddelde doel +13,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +40,11% | 12,44 mld. | | -6,55% | 28,58 mld. | | -6,85% | 15,75 mld. | | +2,66% | 14,3 mld. | | -19,22% | 11,55 mld. | | -3,68% | 9,03 mld. | | -13,34% | 6,98 mld. | | +5,18% | 5,82 mld. | | -3,56% | 5,76 mld. | | +18,21% | 4,64 mld. |
Makelaarsdiensten
|