Beurs gesloten -
Nasdaq
22:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
265,5
USD
|
-1,35%
|
|
+0,36%
|
+16,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.456
|
8.263
|
12.831
|
17.207
|
17.212
|
19.833
|
-
|
-
|
Bedrijfswaarde
1 |
7.456
|
9.800
|
12.831
|
17.207
|
20.481
|
21.901
|
21.159
|
20.103
|
K/w-verhouding
|
13,9
x
|
17,8
x
|
28,4
x
|
20,8
x
|
16,6
x
|
18,1
x
|
15,4
x
|
12,3
x
|
Dividendrendement
|
1,08%
|
0,96%
|
0,62%
|
-
|
0,53%
|
0,45%
|
0,48%
|
0,49%
|
Marktkapitalisatie/omzet
|
1,33
x
|
1,41
x
|
1,66
x
|
2
x
|
1,71
x
|
1,71
x
|
1,5
x
|
1,35
x
|
Bedrijfswaarde/omzet
|
1,33
x
|
1,67
x
|
1,66
x
|
2
x
|
2,04
x
|
1,89
x
|
1,6
x
|
1,37
x
|
Bedrijfswaarde/EBITDA
|
7,2
x
|
10,8
x
|
13,4
x
|
11,3
x
|
10,3
x
|
10,3
x
|
8,77
x
|
7,1
x
|
Bedrijfswaarde/FCF
|
15,9
x
|
15,4
x
|
54,1
x
|
-
|
-
|
14,6
x
|
16,8
x
|
12,3
x
|
FCF Yield
|
6,27%
|
6,47%
|
1,85%
|
-
|
-
|
6,83%
|
5,96%
|
8,1%
|
Price to Book
|
7,23
x
|
6,3
x
|
7,67
x
|
-
|
8,52
x
|
7,14
x
|
6,17
x
|
5,2
x
|
Aantal aandelen (in duizenden)
|
80.823
|
79.283
|
80.146
|
79.600
|
75.619
|
74.704
|
-
|
-
|
Referentieprijs
2 |
92,25
|
104,2
|
160,1
|
216,2
|
227,6
|
265,5
|
265,5
|
265,5
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.625
|
5.872
|
7.721
|
8.601
|
10.053
|
11.588
|
13.222
|
14.692
|
EBITDA
1 |
1.036
|
909
|
960,8
|
1.525
|
1.986
|
2.120
|
2.414
|
2.830
|
Bedrijfsresultaat (EBIT)
1 |
871,8
|
731,8
|
705,7
|
1.238
|
1.632
|
1.614
|
1.803
|
2.291
|
Operationele Marge
|
15,5%
|
12,46%
|
9,14%
|
14,39%
|
16,23%
|
13,93%
|
13,64%
|
15,59%
|
Resultaat voor belastingen (EBT)
1 |
741,8
|
626,1
|
601,3
|
1.112
|
1.445
|
1.498
|
1.693
|
2.123
|
Nettowinst (verlies)
1 |
559,9
|
472,6
|
459,9
|
845,7
|
1.066
|
1.107
|
1.267
|
1.580
|
Nettomarge
|
9,95%
|
8,05%
|
5,96%
|
9,83%
|
10,61%
|
9,56%
|
9,58%
|
10,75%
|
WPA
2 |
6,620
|
5,860
|
5,630
|
10,40
|
13,69
|
14,65
|
17,24
|
21,65
|
Free Cash Flow
1 |
467,5
|
634,4
|
237,1
|
-
|
-
|
1.495
|
1.262
|
1.628
|
FCF-marge
|
8,31%
|
10,8%
|
3,07%
|
-
|
-
|
12,9%
|
9,54%
|
11,08%
|
Kasstroomconversie (ebitda)
|
45,12%
|
69,79%
|
24,68%
|
-
|
-
|
70,53%
|
52,28%
|
57,53%
|
Kasstroomconversie (nettowinst)
|
83,5%
|
134,23%
|
51,57%
|
-
|
-
|
135,01%
|
99,6%
|
103,04%
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,000
|
-
|
1,200
|
1,197
|
1,280
|
1,301
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
2.021
|
2.094
|
2.066
|
2.039
|
2.163
|
2.333
|
2.418
|
2.469
|
2.522
|
2.644
|
2.833
|
2.885
|
2.984
|
3.134
|
3.259
|
EBITDA
1 |
225
|
224,9
|
267,2
|
310,7
|
414,2
|
533,1
|
563,8
|
518,8
|
458,4
|
444,8
|
531
|
524,9
|
532,1
|
566
|
588,8
|
Bedrijfsresultaat (EBIT)
1 |
165
|
163,7
|
200,6
|
241,1
|
339,9
|
456,3
|
483,7
|
433,7
|
366
|
348,2
|
434,3
|
368,4
|
355
|
359,9
|
-
|
Operationele Marge
|
8,17%
|
7,82%
|
9,71%
|
11,82%
|
15,71%
|
19,56%
|
20%
|
17,57%
|
14,51%
|
13,17%
|
15,33%
|
12,77%
|
11,89%
|
11,48%
|
-
|
Resultaat voor belastingen (EBT)
1 |
138
|
136,6
|
173,4
|
212,3
|
306,7
|
419,2
|
444,5
|
388,8
|
317,7
|
293,8
|
374,2
|
366,2
|
366,7
|
405
|
406,4
|
Nettowinst (verlies)
1 |
103,1
|
108,1
|
133,7
|
160,5
|
232,3
|
319,1
|
338,9
|
285,5
|
224,3
|
217,6
|
288,8
|
271,1
|
268,5
|
292,5
|
306,4
|
Nettomarge
|
5,1%
|
5,16%
|
6,47%
|
7,87%
|
10,74%
|
13,68%
|
14,02%
|
11,57%
|
8,89%
|
8,23%
|
10,19%
|
9,4%
|
9%
|
9,33%
|
9,4%
|
WPA
2 |
1,260
|
1,320
|
1,640
|
1,970
|
2,860
|
3,950
|
4,240
|
3,650
|
2,910
|
2,850
|
3,830
|
3,542
|
3,517
|
3,898
|
4,160
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
-
|
0,3000
|
0,3000
|
-
|
0,3000
|
0,3005
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
Datum van publicatie
|
28/10/21
|
3/02/22
|
28/04/22
|
2/08/22
|
27/10/22
|
2/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
1/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.537
|
-
|
-
|
3.268
|
2.068
|
1.326
|
270
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,691
x
|
-
|
-
|
1,646
x
|
0,9757
x
|
0,5492
x
|
0,0952
x
|
Free Cash Flow
1 |
467
|
634
|
237
|
-
|
-
|
1.495
|
1.262
|
1.628
|
ROE (netto-inkomsten/eigen vermogen)
|
56%
|
40,4%
|
30,8%
|
-
|
57,7%
|
46%
|
49,8%
|
57,4%
|
ROA (netto-inkomsten/totale activa)
|
9,86%
|
7,62%
|
6,3%
|
-
|
12,3%
|
8,7%
|
9%
|
10,2%
|
Totale activa
1 |
5.679
|
6.202
|
7.294
|
-
|
8.653
|
12.728
|
14.079
|
15.490
|
Nettoactief per aandeel
2 |
12,80
|
16,50
|
20,90
|
-
|
26,70
|
37,20
|
43,00
|
51,00
|
Cashflow per aandeel
|
7,370
|
9,790
|
5,540
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
156
|
156
|
216
|
-
|
403
|
347
|
391
|
432
|
Capex/omzet
|
2,78%
|
2,65%
|
2,8%
|
-
|
4,01%
|
2,99%
|
2,95%
|
2,94%
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
265,5
USD Gemiddelde koersdoel
298,8
USD Spread / Gemiddelde doel +12,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,64% | 20,1 mld. | | -1,83% | 148 mld. | | +10,67% | 146 mld. | | +8,39% | 135 mld. | | +19,27% | 117 mld. | | -6,68% | 36,25 mld. | | +9,91% | 25,29 mld. | | -13,04% | 21,01 mld. | | +7,33% | 16,08 mld. | | -16,93% | 15,78 mld. |
Investment Banking & Brokerage Services - Andere
|