Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
193,5
USD
|
+0,06%
|
|
+4,14%
|
+13,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
437.160
|
387.335
|
467.966
|
393.343
|
491.761
|
555.721
|
-
|
-
|
Bedrijfswaarde
1 |
437.160
|
387.335
|
467.966
|
393.343
|
491.761
|
555.721
|
555.721
|
555.721
|
K/w-verhouding
|
13
x
|
14,3
x
|
10,3
x
|
11,1
x
|
10,5
x
|
12
x
|
11,8
x
|
11
x
|
Dividendrendement
|
2,44%
|
2,83%
|
2,4%
|
2,98%
|
2,41%
|
2,4%
|
2,53%
|
2,69%
|
Marktkapitalisatie/omzet
|
3,78
x
|
3,24
x
|
3,85
x
|
3,06
x
|
3,11
x
|
3,37
x
|
3,35
x
|
3,25
x
|
Bedrijfswaarde/omzet
|
3,78
x
|
3,24
x
|
3,85
x
|
3,06
x
|
3,11
x
|
3,37
x
|
3,35
x
|
3,25
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
6,89
x
|
7,13
x
|
7,51
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,83
x
|
1,55
x
|
1,8
x
|
1,49
x
|
1,63
x
|
1,7
x
|
1,59
x
|
1,52
x
|
Aantal aandelen (in duizenden)
|
3.136.012
|
3.048.203
|
2.955.266
|
2.933.205
|
2.891.008
|
2.872.091
|
-
|
-
|
Referentieprijs
2 |
139,4
|
127,1
|
158,4
|
134,1
|
170,1
|
193,5
|
193,5
|
193,5
|
Datum van publicatie
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
115.627
|
119.543
|
121.649
|
128.695
|
158.104
|
164.914
|
165.740
|
170.735
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
80.642
|
77.967
|
74.012
|
Bedrijfsresultaat (EBIT)
1 |
50.130
|
52.887
|
50.306
|
52.555
|
70.932
|
73.661
|
71.511
|
70.004
|
Operationele Marge
|
43,35%
|
44,24%
|
41,35%
|
40,84%
|
44,86%
|
44,67%
|
43,15%
|
41%
|
Resultaat voor belastingen (EBT)
1 |
44.545
|
35.407
|
59.562
|
46.166
|
61.612
|
63.051
|
62.317
|
65.277
|
Nettowinst (verlies)
1 |
34.642
|
27.410
|
46.503
|
35.892
|
47.760
|
46.954
|
46.218
|
47.086
|
Nettomarge
|
29,96%
|
22,93%
|
38,23%
|
27,89%
|
30,21%
|
28,47%
|
27,89%
|
27,58%
|
WPA
2 |
10,72
|
8,880
|
15,36
|
12,09
|
16,23
|
16,17
|
16,39
|
17,61
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,400
|
3,600
|
3,800
|
4,000
|
4,100
|
4,644
|
4,888
|
5,200
|
Datum van publicatie
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
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 |
29.647
|
29.257
|
30.717
|
30.715
|
32.716
|
34.547
|
38.349
|
41.307
|
39.874
|
38.574
|
41.934
|
41.375
|
40.981
|
40.036
|
41.882
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
12.584
|
11.369
|
11.526
|
11.966
|
13.538
|
15.525
|
18.242
|
20.485
|
18.117
|
14.088
|
19.177
|
18.935
|
18.396
|
16.942
|
18.110
|
Operationele Marge
|
42,45%
|
38,86%
|
37,52%
|
38,96%
|
41,38%
|
44,94%
|
47,57%
|
49,59%
|
45,44%
|
36,52%
|
45,73%
|
45,77%
|
44,89%
|
42,32%
|
43,24%
|
Resultaat voor belastingen (EBT)
1 |
14.111
|
12.657
|
10.063
|
10.865
|
12.001
|
13.237
|
15.967
|
17.586
|
16.733
|
11.326
|
17.293
|
16.096
|
15.406
|
14.105
|
16.135
|
Nettowinst (verlies)
1 |
11.229
|
9.927
|
7.845
|
8.195
|
9.255
|
10.598
|
12.193
|
14.011
|
12.685
|
8.870
|
12.942
|
11.968
|
11.282
|
10.412
|
11.923
|
Nettomarge
|
37,88%
|
33,93%
|
25,54%
|
26,68%
|
28,29%
|
30,68%
|
31,79%
|
33,92%
|
31,81%
|
22,99%
|
30,86%
|
28,93%
|
27,53%
|
26,01%
|
28,47%
|
WPA
2 |
3,740
|
3,330
|
2,630
|
2,760
|
3,120
|
3,570
|
4,100
|
4,750
|
4,330
|
3,040
|
4,440
|
4,106
|
3,930
|
3,632
|
4,137
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,050
|
1,050
|
1,150
|
1,150
|
1,165
|
1,165
|
1,185
|
Datum van publicatie
|
13/10/21
|
14/01/22
|
13/04/22
|
14/07/22
|
14/10/22
|
13/01/23
|
14/04/23
|
14/07/23
|
13/10/23
|
12/01/24
|
12/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
12%
|
19%
|
14%
|
17%
|
14,9%
|
14%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
1,33%
|
0,91%
|
1,3%
|
0,98%
|
1,3%
|
1,2%
|
1,15%
|
1,15%
|
Totale activa
1 |
2.604.662
|
3.012.088
|
3.577.154
|
3.662.449
|
3.673.846
|
3.909.907
|
4.015.762
|
4.085.547
|
Nettoactief per aandeel
2 |
76,00
|
81,80
|
88,10
|
90,30
|
104,0
|
114,0
|
122,0
|
127,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/01/20
|
15/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
193,5
USD Gemiddelde koersdoel
206,5
USD Spread / Gemiddelde doel +6,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. | | +1,06% | 123 mld. |
Banken - Andere
|