Beurs gesloten -
Nyse
22:00:02 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,5
USD
|
-2,28%
|
|
-2,89%
|
+10,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.197
|
4.443
|
4.488
|
2.979
|
3.042
|
3.473
|
-
|
-
|
Bedrijfswaarde
1 |
5.877
|
6.126
|
6.174
|
2.979
|
4.732
|
5.328
|
5.161
|
5.161
|
K/w-verhouding
|
16,4
x
|
11,9
x
|
9,42
x
|
9,88
x
|
-38,7
x
|
15,9
x
|
9,88
x
|
8,79
x
|
Dividendrendement
|
4,7%
|
4,44%
|
4,31%
|
5,6%
|
5,75%
|
5,19%
|
5,38%
|
7,23%
|
Marktkapitalisatie/omzet
|
1,65
x
|
1,76
x
|
1,43
x
|
1,08
x
|
1,25
x
|
1,19
x
|
1,09
x
|
0,99
x
|
Bedrijfswaarde/omzet
|
2,31
x
|
2,43
x
|
1,97
x
|
1,08
x
|
1,94
x
|
1,82
x
|
1,62
x
|
1,47
x
|
Bedrijfswaarde/EBITDA
|
9,49
x
|
9,81
x
|
7,1
x
|
4,68
x
|
22,7
x
|
12,6
x
|
9,63
x
|
8,63
x
|
Bedrijfswaarde/FCF
|
9,25
x
|
12
x
|
7,47
x
|
-
|
-
|
9,95
x
|
8,22
x
|
7,36
x
|
FCF Yield
|
10,8%
|
8,35%
|
13,4%
|
-
|
-
|
10,1%
|
12,2%
|
13,6%
|
Price to Book
|
6,8
x
|
4,87
x
|
4,51
x
|
5,36
x
|
7,31
x
|
5,92
x
|
4,5
x
|
3,4
x
|
Aantal aandelen (in duizenden)
|
105.031
|
105.032
|
102.874
|
85.915
|
87.415
|
90.205
|
-
|
-
|
Referentieprijs
2 |
39,96
|
42,30
|
43,63
|
34,67
|
34,80
|
38,50
|
38,50
|
38,50
|
Datum van publicatie
|
30/01/20
|
5/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.546
|
2.524
|
3.139
|
2.769
|
2.440
|
2.926
|
3.183
|
3.517
|
EBITDA
1 |
619,1
|
624,6
|
869
|
636,4
|
208,4
|
422
|
536
|
598
|
Bedrijfsresultaat (EBIT)
1 |
583,5
|
589,5
|
830,7
|
594
|
165,6
|
511
|
657,2
|
738,3
|
Operationele Marge
|
22,92%
|
23,36%
|
26,47%
|
21,45%
|
6,79%
|
17,46%
|
20,65%
|
20,99%
|
Resultaat voor belastingen (EBT)
1 |
392,7
|
502,1
|
723,8
|
516,8
|
-79,96
|
378,4
|
491
|
552,5
|
Nettowinst (verlies)
1 |
286,5
|
402,5
|
528,1
|
357,5
|
-75,48
|
240,3
|
382,6
|
400
|
Nettomarge
|
11,25%
|
15,95%
|
16,82%
|
12,91%
|
-3,09%
|
8,21%
|
12,02%
|
11,37%
|
WPA
2 |
2,440
|
3,540
|
4,630
|
3,510
|
-0,9000
|
2,415
|
3,895
|
4,379
|
Free Cash Flow
1 |
635,2
|
511,6
|
826,4
|
-
|
-
|
535,6
|
627,7
|
700,9
|
FCF-marge
|
24,95%
|
20,27%
|
26,33%
|
-
|
-
|
18,3%
|
19,72%
|
19,93%
|
Kasstroomconversie (ebitda)
|
102,61%
|
81,91%
|
95,09%
|
-
|
-
|
126,92%
|
117,11%
|
117,21%
|
Kasstroomconversie (nettowinst)
|
221,71%
|
127,13%
|
156,49%
|
-
|
-
|
222,89%
|
164,05%
|
175,22%
|
Dividend per aandeel
2 |
1,880
|
1,880
|
1,880
|
1,940
|
2,000
|
2,000
|
2,072
|
2,782
|
Datum van publicatie
|
30/01/20
|
5/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
967,9
|
698,6
|
675,9
|
723,6
|
671
|
527
|
620
|
531,6
|
761
|
746,6
|
652,8
|
689,5
|
803,3
|
737,2
|
743
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
107,8
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
289,5
|
172,8
|
149,6
|
161,2
|
110,5
|
-14,33
|
52,25
|
30,54
|
97,12
|
119,5
|
91,93
|
127,7
|
166,5
|
137,8
|
144,8
|
Operationele Marge
|
29,91%
|
24,73%
|
22,13%
|
22,27%
|
16,47%
|
-2,72%
|
8,43%
|
5,74%
|
12,76%
|
16,01%
|
14,08%
|
18,52%
|
20,73%
|
18,69%
|
19,49%
|
Resultaat voor belastingen (EBT)
|
268,3
|
159,7
|
125,8
|
158,1
|
-
|
-36,92
|
-110,1
|
-4,857
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
210,4
|
113,9
|
95,48
|
105,8
|
42,36
|
-22,17
|
-124
|
7,139
|
63,57
|
35,76
|
29,3
|
68,4
|
106,9
|
-
|
-
|
Nettomarge
|
21,73%
|
16,3%
|
14,13%
|
14,62%
|
6,31%
|
-4,21%
|
-20%
|
1,34%
|
8,35%
|
4,79%
|
4,49%
|
9,92%
|
13,31%
|
-
|
-
|
WPA
2 |
1,860
|
1,050
|
0,9200
|
1,060
|
0,4400
|
-0,2700
|
-1,410
|
0,0600
|
0,6500
|
0,3500
|
0,2987
|
0,5722
|
1,179
|
0,7014
|
0,5909
|
Dividend per aandeel
2 |
0,4700
|
0,4700
|
0,4700
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5150
|
Datum van publicatie
|
3/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
2/02/23
|
28/04/23
|
27/07/23
|
26/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.680
|
1.683
|
1.685
|
-
|
1.690
|
1.855
|
1.688
|
1.688
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,713
x
|
2,694
x
|
1,939
x
|
-
|
8,109
x
|
4,396
x
|
3,149
x
|
2,823
x
|
Free Cash Flow
1 |
635
|
512
|
826
|
-
|
-
|
536
|
628
|
701
|
ROE (netto-inkomsten/eigen vermogen)
|
50,4%
|
52,9%
|
61%
|
50,2%
|
15,3%
|
61,5%
|
69,9%
|
63,7%
|
ROA (netto-inkomsten/totale activa)
|
7,22%
|
6,93%
|
8,78%
|
5,91%
|
1,43%
|
6,4%
|
7,85%
|
7,9%
|
Totale activa
1 |
3.969
|
5.806
|
6.018
|
6.045
|
-5.276
|
3.755
|
4.875
|
5.063
|
Nettoactief per aandeel
2 |
5,880
|
8,680
|
9,680
|
6,470
|
4,760
|
6,500
|
8,550
|
11,30
|
Cashflow per aandeel
2 |
-
|
5,080
|
7,620
|
-
|
-
|
6,880
|
8,600
|
10,30
|
Capex
1 |
42,8
|
64,3
|
39,7
|
49,5
|
28,3
|
46,8
|
48,7
|
50,6
|
Capex/omzet
|
1,68%
|
2,55%
|
1,26%
|
1,79%
|
1,16%
|
1,6%
|
1,53%
|
1,44%
|
Datum van publicatie
|
30/01/20
|
5/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
39,4
USD Gemiddelde koersdoel
47,88
USD Spread / Gemiddelde doel +21,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,04% | 113 mld. | | -7,01% | 88,42 mld. | | +16,30% | 63,11 mld. | | +3,89% | 62,22 mld. | | +8,53% | 42,87 mld. | | +8,41% | 41,47 mld. | | +18,79% | 34,8 mld. | | +1,75% | 25,03 mld. | | +0,60% | 18,91 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|