Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
131,7
USD
|
-0,09%
|
|
+0,37%
|
+2,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
51.536
|
64.710
|
77.057
|
57.302
|
73.509
|
75.521
|
-
|
-
|
Bedrijfswaarde
1 |
58.514
|
80.664
|
90.368
|
73.625
|
95.223
|
95.017
|
93.168
|
91.309
|
K/w-verhouding
|
27,1
x
|
30,6
x
|
19
x
|
39,8
x
|
30,7
x
|
30,6
x
|
26,2
x
|
22
x
|
Dividendrendement
|
1,19%
|
1,04%
|
0,97%
|
1,48%
|
1,31%
|
1,37%
|
1,47%
|
1,61%
|
Marktkapitalisatie/omzet
|
9,91
x
|
10,7
x
|
10,8
x
|
7,86
x
|
9,2
x
|
8,15
x
|
7,72
x
|
7,33
x
|
Bedrijfswaarde/omzet
|
11,2
x
|
13,4
x
|
12,6
x
|
10,1
x
|
11,9
x
|
10,3
x
|
9,53
x
|
8,87
x
|
Bedrijfswaarde/EBITDA
|
17,4
x
|
20,7
x
|
19,8
x
|
15,5
x
|
18,3
x
|
16,1
x
|
14,7
x
|
13,7
x
|
Bedrijfswaarde/FCF
|
24,6
x
|
31
x
|
33,3
x
|
25
x
|
31,2
x
|
25,9
x
|
22,8
x
|
19,8
x
|
FCF Yield
|
4,07%
|
3,22%
|
3,01%
|
4,01%
|
3,21%
|
3,86%
|
4,39%
|
5,06%
|
Price to Book
|
2,97
x
|
3,32
x
|
3,38
x
|
2,53
x
|
2,86
x
|
2,78
x
|
2,64
x
|
2,45
x
|
Aantal aandelen (in duizenden)
|
556.850
|
561.284
|
563.404
|
558.552
|
572.364
|
573.429
|
-
|
-
|
Referentieprijs
2 |
92,55
|
115,3
|
136,8
|
102,6
|
128,4
|
131,7
|
131,7
|
131,7
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.202
|
6.036
|
7.146
|
7.292
|
7.988
|
9.262
|
9.779
|
10.298
|
EBITDA
1 |
3.366
|
3.904
|
4.556
|
4.760
|
5.195
|
5.908
|
6.317
|
6.682
|
Bedrijfsresultaat (EBIT)
1 |
3.013
|
3.541
|
4.169
|
4.339
|
4.728
|
5.428
|
5.810
|
6.263
|
Operationele Marge
|
57,92%
|
58,66%
|
58,34%
|
59,5%
|
59,19%
|
58,61%
|
59,41%
|
60,82%
|
Resultaat voor belastingen (EBT)
1 |
2.481
|
2.766
|
5.698
|
1.808
|
2.894
|
3.408
|
3.921
|
4.868
|
Nettowinst (verlies)
1 |
1.933
|
2.089
|
4.058
|
1.446
|
2.368
|
2.444
|
2.820
|
3.345
|
Nettomarge
|
37,16%
|
34,61%
|
56,79%
|
19,83%
|
29,64%
|
26,38%
|
28,84%
|
32,48%
|
WPA
2 |
3,420
|
3,770
|
7,180
|
2,580
|
4,190
|
4,309
|
5,033
|
5,981
|
Free Cash Flow
1 |
2.381
|
2.600
|
2.716
|
2.949
|
3.053
|
3.668
|
4.087
|
4.620
|
FCF-marge
|
45,77%
|
43,07%
|
38,01%
|
40,44%
|
38,22%
|
39,6%
|
41,8%
|
44,86%
|
Kasstroomconversie (ebitda)
|
70,74%
|
66,6%
|
59,61%
|
61,95%
|
58,77%
|
62,08%
|
64,7%
|
69,15%
|
Kasstroomconversie (nettowinst)
|
123,18%
|
124,46%
|
66,93%
|
203,94%
|
128,93%
|
150,1%
|
144,95%
|
138,11%
|
Dividend per aandeel
2 |
1,100
|
1,200
|
1,320
|
1,520
|
1,680
|
1,801
|
1,937
|
2,121
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
1.802
|
1.840
|
1.899
|
1.814
|
1.811
|
1.768
|
1.896
|
1.888
|
2.003
|
2.201
|
2.311
|
2.289
|
2.321
|
2.349
|
2.435
|
EBITDA
1 |
1.144
|
1.188
|
1.254
|
1.177
|
1.190
|
1.139
|
1.266
|
1.248
|
1.309
|
1.372
|
1.512
|
1.479
|
1.494
|
1.508
|
1.586
|
Bedrijfsresultaat (EBIT)
1 |
1.047
|
1.091
|
1.153
|
1.074
|
1.084
|
1.028
|
1.156
|
1.132
|
1.191
|
1.249
|
1.368
|
1.341
|
1.364
|
1.374
|
1.436
|
Operationele Marge
|
58,1%
|
59,29%
|
60,72%
|
59,21%
|
59,86%
|
58,14%
|
60,97%
|
59,96%
|
59,46%
|
56,75%
|
59,22%
|
58,56%
|
58,78%
|
58,5%
|
58,97%
|
Resultaat voor belastingen (EBT)
1 |
824
|
2.109
|
832
|
739
|
-327
|
564
|
849
|
847
|
682
|
516
|
840,7
|
801,5
|
822,7
|
851,7
|
846
|
Nettowinst (verlies)
1 |
633
|
1.527
|
657
|
555
|
-191
|
425
|
655
|
799
|
541
|
373
|
617,6
|
593,8
|
607,3
|
629,4
|
618
|
Nettomarge
|
35,13%
|
82,99%
|
34,6%
|
30,6%
|
-10,55%
|
24,04%
|
34,55%
|
42,32%
|
27,01%
|
16,95%
|
26,73%
|
25,94%
|
26,17%
|
26,8%
|
25,38%
|
WPA
2 |
1,120
|
2,700
|
1,160
|
0,9900
|
-0,3400
|
0,7600
|
1,170
|
1,420
|
0,9600
|
0,6500
|
1,069
|
1,047
|
1,080
|
1,111
|
1,200
|
Dividend per aandeel
2 |
0,3300
|
0,3300
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4500
|
0,4500
|
0,4500
|
0,4500
|
0,4800
|
Datum van publicatie
|
28/10/21
|
3/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
2/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.978
|
15.954
|
13.311
|
16.323
|
21.714
|
19.496
|
17.647
|
15.788
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,073
x
|
4,087
x
|
2,922
x
|
3,429
x
|
4,18
x
|
3,3
x
|
2,794
x
|
2,363
x
|
Free Cash Flow
1 |
2.381
|
2.600
|
2.716
|
2.949
|
3.053
|
3.668
|
4.087
|
4.620
|
ROE (netto-inkomsten/eigen vermogen)
|
11,2%
|
13,6%
|
13,8%
|
13,1%
|
13,1%
|
12,6%
|
13,1%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
2,06%
|
2,27%
|
1,82%
|
1,53%
|
1,43%
|
2,14%
|
2,38%
|
2,1%
|
Totale activa
1 |
93.644
|
92.205
|
222.967
|
94.288
|
165.213
|
114.430
|
118.279
|
159.296
|
Nettoactief per aandeel
2 |
31,10
|
34,80
|
40,40
|
40,60
|
44,90
|
47,40
|
50,00
|
53,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
6,350
|
-
|
-
|
-
|
-
|
Capex
1 |
305
|
410
|
452
|
482
|
489
|
611
|
592
|
604
|
Capex/omzet
|
5,86%
|
6,79%
|
6,33%
|
6,61%
|
6,12%
|
6,59%
|
6,05%
|
5,87%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
131,7
USD Gemiddelde koersdoel
153,7
USD Spread / Gemiddelde doel +16,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,55% | 75,52 mld. | | -3,67% | 59,47 mld. | | -6,64% | 40,42 mld. | | -2,06% | 36,1 mld. | | +3,41% | 34,86 mld. | | -22,89% | 12,29 mld. | | +7,31% | 9,34 mld. | | -31,09% | 7,59 mld. | | -5,29% | 7,31 mld. | | +13,51% | 7,36 mld. |
Financiële en goederenmarktoperatoren - Andere
|