Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
443,2
USD
|
-0,15%
|
|
-0,70%
|
+7,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
113.883
|
137.919
|
176.328
|
160.663
|
199.149
|
213.425
|
-
|
-
|
Bedrijfswaarde
1 |
125.139
|
150.319
|
187.712
|
173.141
|
213.858
|
228.998
|
229.258
|
229.483
|
K/w-verhouding
|
50,8
x
|
55,9
x
|
47,3
x
|
39,6
x
|
32,6
x
|
31,3
x
|
28,5
x
|
24,5
x
|
Dividendrendement
|
1,64%
|
1,46%
|
1,22%
|
1,43%
|
1,24%
|
1,25%
|
1,36%
|
1,46%
|
Marktkapitalisatie/omzet
|
4,03
x
|
5,06
x
|
5,73
x
|
4,82
x
|
6,06
x
|
6,22
x
|
5,87
x
|
5,52
x
|
Bedrijfswaarde/omzet
|
4,43
x
|
5,52
x
|
6,1
x
|
5,19
x
|
6,51
x
|
6,67
x
|
6,3
x
|
5,94
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
17,4
x
|
18,4
x
|
15,9
x
|
17,6
x
|
17,8
x
|
16,7
x
|
15,5
x
|
Bedrijfswaarde/FCF
|
51,3
x
|
37,3
x
|
28,3
x
|
30,4
x
|
38,8
x
|
40,9
x
|
36,1
x
|
33,5
x
|
FCF Yield
|
1,95%
|
2,68%
|
3,54%
|
3,29%
|
2,58%
|
2,44%
|
2,77%
|
2,99%
|
Price to Book
|
2,32
x
|
2,91
x
|
4
x
|
4,07
x
|
5,09
x
|
5,31
x
|
5,16
x
|
5,05
x
|
Aantal aandelen (in duizenden)
|
534.914
|
523.393
|
508.987
|
492.561
|
484.890
|
481.576
|
-
|
-
|
Referentieprijs
2 |
212,9
|
263,5
|
346,4
|
326,2
|
410,7
|
443,2
|
443,2
|
443,2
|
Datum van publicatie
|
13/02/20
|
5/02/21
|
10/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.228
|
27.243
|
30.793
|
33.364
|
32.854
|
34.307
|
36.373
|
38.629
|
EBITDA
1 |
8.178
|
8.645
|
10.179
|
10.873
|
12.133
|
12.869
|
13.759
|
14.842
|
Bedrijfsresultaat (EBIT)
1 |
5.272
|
5.797
|
7.176
|
7.900
|
9.070
|
9.640
|
10.387
|
11.367
|
Operationele Marge
|
18,68%
|
21,28%
|
23,3%
|
23,68%
|
27,61%
|
28,1%
|
28,56%
|
29,43%
|
Resultaat voor belastingen (EBT)
1 |
2.927
|
3.384
|
5.099
|
5.543
|
7.988
|
8.417
|
9.149
|
10.369
|
Nettowinst (verlies)
1 |
2.285
|
2.501
|
3.826
|
4.147
|
6.199
|
6.743
|
7.275
|
8.192
|
Nettomarge
|
8,09%
|
9,18%
|
12,42%
|
12,43%
|
18,87%
|
19,65%
|
20%
|
21,21%
|
WPA
2 |
4,190
|
4,710
|
7,330
|
8,230
|
12,59
|
14,16
|
15,54
|
18,08
|
Free Cash Flow
1 |
2.437
|
4.029
|
6.639
|
5.691
|
5.518
|
5.592
|
6.353
|
6.854
|
FCF-marge
|
8,63%
|
14,79%
|
21,56%
|
17,06%
|
16,8%
|
16,3%
|
17,47%
|
17,74%
|
Kasstroomconversie (ebitda)
|
29,8%
|
46,6%
|
65,22%
|
52,34%
|
45,48%
|
43,45%
|
46,17%
|
46,18%
|
Kasstroomconversie (nettowinst)
|
106,65%
|
161,1%
|
173,52%
|
137,23%
|
89,01%
|
82,94%
|
87,32%
|
83,67%
|
Dividend per aandeel
2 |
3,500
|
3,850
|
4,240
|
4,680
|
5,100
|
5,557
|
6,006
|
6,468
|
Datum van publicatie
|
13/02/20
|
5/02/21
|
10/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
7.668
|
8.298
|
8.211
|
8.457
|
8.797
|
7.899
|
8.193
|
8.204
|
8.155
|
8.302
|
8.389
|
8.522
|
8.630
|
8.742
|
9.056
|
EBITDA
1 |
2.559
|
2.597
|
2.663
|
2.746
|
2.739
|
2.725
|
2.963
|
3.059
|
3.074
|
3.037
|
3.110
|
3.227
|
3.282
|
3.280
|
3.369
|
Bedrijfsresultaat (EBIT)
1 |
1.810
|
1.841
|
1.905
|
2.000
|
2.010
|
2.000
|
2.206
|
2.286
|
2.306
|
2.272
|
2.312
|
2.436
|
2.488
|
2.472
|
2.575
|
Operationele Marge
|
23,6%
|
22,19%
|
23,2%
|
23,65%
|
22,85%
|
25,32%
|
26,93%
|
27,86%
|
28,28%
|
27,37%
|
27,56%
|
28,58%
|
28,83%
|
28,27%
|
28,43%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.355
|
1.535
|
646
|
1.648
|
1.714
|
1.941
|
2.004
|
2.047
|
1.996
|
2.114
|
2.229
|
2.247
|
2.219
|
-
|
Nettowinst (verlies)
1 |
979
|
1.026
|
1.174
|
372
|
1.273
|
1.328
|
1.516
|
1.575
|
1.565
|
1.543
|
1.631
|
1.725
|
1.768
|
1.750
|
1.740
|
Nettomarge
|
12,77%
|
12,36%
|
14,3%
|
4,4%
|
14,47%
|
16,81%
|
18,5%
|
19,2%
|
19,19%
|
18,59%
|
19,44%
|
20,24%
|
20,49%
|
20,01%
|
19,21%
|
WPA
2 |
1,880
|
1,980
|
2,300
|
0,7400
|
2,540
|
2,670
|
3,060
|
3,190
|
3,190
|
3,160
|
3,253
|
3,481
|
3,606
|
3,577
|
3,641
|
Dividend per aandeel
2 |
1,060
|
1,060
|
1,170
|
1,170
|
1,170
|
1,170
|
-
|
-
|
1,275
|
1,275
|
1,397
|
1,397
|
1,397
|
1,397
|
1,527
|
Datum van publicatie
|
28/10/21
|
10/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
7/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.256
|
12.400
|
11.384
|
12.478
|
14.709
|
15.572
|
15.833
|
16.058
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,376
x
|
1,434
x
|
1,118
x
|
1,148
x
|
1,212
x
|
1,21
x
|
1,151
x
|
1,082
x
|
Free Cash Flow
1 |
2.437
|
4.029
|
6.639
|
5.691
|
5.518
|
5.592
|
6.353
|
6.854
|
ROE (netto-inkomsten/eigen vermogen)
|
7,95%
|
9,07%
|
12,2%
|
14,7%
|
15,5%
|
18,9%
|
19,9%
|
24%
|
ROA (netto-inkomsten/totale activa)
|
4,45%
|
5%
|
6,57%
|
7,68%
|
7,73%
|
9,26%
|
9,83%
|
13,8%
|
Totale activa
1 |
51.373
|
50.020
|
58.235
|
53.976
|
80.235
|
72.826
|
74.020
|
59.358
|
Nettoactief per aandeel
2 |
91,80
|
90,40
|
86,60
|
80,10
|
80,70
|
83,50
|
85,90
|
87,80
|
Cashflow per aandeel
2 |
11,20
|
14,00
|
18,60
|
17,60
|
18,90
|
22,00
|
23,40
|
25,40
|
Capex
1 |
3.682
|
3.400
|
3.086
|
3.173
|
3.787
|
4.578
|
4.546
|
4.810
|
Capex/omzet
|
13,04%
|
12,48%
|
10,02%
|
9,51%
|
11,53%
|
13,34%
|
12,5%
|
12,45%
|
Datum van publicatie
|
13/02/20
|
5/02/21
|
10/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
443,2
USD Gemiddelde koersdoel
472,4
USD Spread / Gemiddelde doel +6,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,91% | 213 mld. | | -13,78% | 52,48 mld. | | +20,42% | 12,5 mld. | | +48,18% | 8,54 mld. | | -1,75% | 3,9 mld. | | +21,44% | 3,39 mld. | | +25,90% | 3,39 mld. | | +6,68% | 1,71 mld. | | -9,74% | 1,87 mld. | | -22,62% | 1,23 mld. |
Industrieel gas
|