Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,7
USD
|
+0,62%
|
|
+0,48%
|
+2,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.936
|
16.024
|
21.535
|
16.252
|
13.482
|
13.859
|
-
|
-
|
Bedrijfswaarde
1 |
19.936
|
16.024
|
21.535
|
16.252
|
13.482
|
13.859
|
13.859
|
13.859
|
K/w-verhouding
|
12,5
x
|
12,9
x
|
8,79
x
|
9,03
x
|
16,4
x
|
13
x
|
9,01
x
|
7,93
x
|
Dividendrendement
|
3,51%
|
4,51%
|
3,24%
|
4,54%
|
5,69%
|
5,6%
|
5,65%
|
6,07%
|
Marktkapitalisatie/omzet
|
3,11
x
|
2,39
x
|
2,95
x
|
2,23
x
|
2,1
x
|
2,17
x
|
1,95
x
|
1,84
x
|
Bedrijfswaarde/omzet
|
3,11
x
|
2,39
x
|
2,95
x
|
2,23
x
|
2,1
x
|
2,17
x
|
1,95
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,3
x
|
0,99
x
|
1,38
x
|
1,48
x
|
1,11
x
|
1,08
x
|
1
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
984.958
|
976.473
|
931.058
|
932.970
|
936.260
|
942.776
|
-
|
-
|
Referentieprijs
2 |
20,24
|
16,41
|
23,13
|
17,42
|
14,40
|
14,70
|
14,70
|
14,70
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.400
|
6.715
|
7.292
|
7.272
|
6.413
|
6.399
|
7.114
|
7.519
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.567
|
2.577
|
2.836
|
2.862
|
1.679
|
1.967
|
2.553
|
2.722
|
Operationele Marge
|
40,11%
|
38,38%
|
38,89%
|
39,36%
|
26,18%
|
30,73%
|
35,89%
|
36,21%
|
Resultaat voor belastingen (EBT)
1 |
2.022
|
1.556
|
3.254
|
2.333
|
1.160
|
1.514
|
2.103
|
2.373
|
Nettowinst (verlies)
1 |
1.620
|
1.237
|
2.519
|
1.799
|
824
|
1.066
|
1.549
|
1.738
|
Nettomarge
|
25,31%
|
18,42%
|
34,54%
|
24,74%
|
12,85%
|
16,66%
|
21,77%
|
23,11%
|
WPA
2 |
1,620
|
1,270
|
2,630
|
1,930
|
0,8800
|
1,133
|
1,631
|
1,854
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,7100
|
0,7400
|
0,7500
|
0,7900
|
0,8200
|
0,8237
|
0,8300
|
0,8918
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
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 |
1.822
|
1.947
|
1.696
|
1.792
|
1.886
|
1.898
|
1.714
|
1.595
|
1.566
|
1.538
|
1.533
|
1.544
|
1.624
|
1.697
|
1.700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
701
|
772
|
620
|
714
|
780
|
742
|
531
|
511
|
448
|
166
|
390
|
447,7
|
533,4
|
585,7
|
586
|
Operationele Marge
|
38,47%
|
39,65%
|
36,56%
|
39,84%
|
41,36%
|
39,09%
|
30,98%
|
32,04%
|
28,61%
|
10,79%
|
25,44%
|
29%
|
32,85%
|
34,52%
|
34,46%
|
Resultaat voor belastingen (EBT)
1 |
808
|
768
|
537
|
662
|
664
|
470
|
392
|
344
|
367
|
57
|
278
|
346,8
|
415
|
467,6
|
455,4
|
Nettowinst (verlies)
1 |
618
|
603
|
421
|
507
|
515
|
356
|
276
|
251
|
267
|
30
|
183
|
242,2
|
297,4
|
335,9
|
331
|
Nettomarge
|
33,92%
|
30,97%
|
24,82%
|
28,29%
|
27,31%
|
18,76%
|
16,1%
|
15,74%
|
17,05%
|
1,95%
|
11,94%
|
15,69%
|
18,32%
|
19,8%
|
19,47%
|
WPA
2 |
0,6500
|
0,6400
|
0,4500
|
0,5400
|
0,5500
|
0,3800
|
0,3000
|
0,2700
|
0,2900
|
0,0300
|
0,2000
|
0,2570
|
0,3134
|
0,3606
|
0,3461
|
Dividend per aandeel
2 |
0,1850
|
0,1950
|
0,1950
|
0,1950
|
0,1950
|
0,2050
|
0,2050
|
0,2050
|
0,2050
|
0,2050
|
0,2087
|
0,2087
|
0,2087
|
0,2087
|
0,2094
|
Datum van publicatie
|
21/10/21
|
20/01/22
|
21/04/22
|
21/07/22
|
20/10/22
|
19/01/23
|
20/04/23
|
20/07/23
|
19/10/23
|
18/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
7,77%
|
15,9%
|
14,3%
|
7,24%
|
8,71%
|
11,6%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
1,19%
|
0,82%
|
1,46%
|
1,03%
|
0,5%
|
0,62%
|
0,86%
|
0,95%
|
Totale activa
1 |
136.134
|
150.854
|
172.534
|
174.660
|
164.800
|
170.697
|
179.362
|
182.950
|
Nettoactief per aandeel
2 |
15,50
|
16,50
|
16,80
|
11,80
|
13,00
|
13,60
|
14,70
|
15,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,7
USD Gemiddelde koersdoel
18,02
USD Spread / Gemiddelde doel +22,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,08% | 13,86 mld. | | +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. |
Banken - Andere
|