MARSH & MCLENNAN COMPANIES Toevoegen aan een lijst
Financiën Marsh & McLennan Companies Börse Stuttgart
Aandelen
MSN
US5717481023
Multiline Verzekeringen & Makelaars
|
Geschatte realtime
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 195,6 EUR | +0,20% |
|
-1,12% | +16,20% |
| 01/07 | Selective Insurance Group, Inc. Benoemt Kate Sampson tot lid van de Raad van Bestuur | CI |
| 01/07 | Herverzekeringstarieven voor catastrofes dalen in juli, volgens rapport | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 56.225 | 59.341 | 87.761 | 82.080 | 93.422 | 103.765 | - | - |
| Bedrijfswaarde 1 | 67.026 | 68.565 | 96.959 | 92.133 | 103.527 | 113.201 | 112.228 | 111.978 |
| K/w-verhouding | 32,7 x | 29,7 x | 28,4 x | 27,4 x | 25,2 x | 24,8 x | 22,4 x | 20,5 x |
| Dividendrendement | 1,56% | 1,57% | 1,15% | 1,36% | 1,37% | 1,4% | 1,54% | 1,6% |
| Marktkapitalisatie/omzet | 3,38 x | 3,45 x | 4,43 x | 3,96 x | 4,11 x | 4,26 x | 4,02 x | 3,82 x |
| Bedrijfswaarde/omzet | 4,03 x | 3,98 x | 4,89 x | 4,45 x | 4,55 x | 4,64 x | 4,35 x | 4,12 x |
| Bedrijfswaarde/EBITDA | 16,8 x | 15,6 x | 19,2 x | 17,4 x | 16,5 x | 16,5 x | 15,3 x | 14,5 x |
| Bedrijfswaarde/FCF | 34,5 x | 22,6 x | 31,2 x | 30,8 x | 26,9 x | 30,3 x | 24 x | 21,8 x |
| FCF Yield | 2,89% | 4,42% | 3,21% | 3,25% | 3,71% | 3,3% | 4,17% | 4,58% |
| Price to Book | 7,07 x | 6,42 x | 8,36 x | 7,62 x | 7,54 x | 8,15 x | 6,78 x | 6,02 x |
| Aantal aandelen (in duizenden) | 504.668 | 507.191 | 504.895 | 496.010 | 493.072 | 493.532 | - | - |
| Referentieprijs 2 | 111,4 | 117,0 | 173,8 | 165,5 | 189,5 | 210,2 | 210,2 | 210,2 |
| Datum van publicatie | 30/01/20 | 28/01/21 | 27/01/22 | 26/01/23 | 25/01/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 16.652 | 17.224 | 19.820 | 20.720 | 22.736 | 24.380 | 25.824 | 27.148 |
| EBITDA 1 | 3.998 | 4.385 | 5.037 | 5.287 | 6.276 | 6.850 | 7.335 | 7.743 |
| Bedrijfsresultaat (EBIT) 1 | 3.351 | 3.644 | 4.290 | 4.766 | 5.563 | 6.230 | 6.724 | 7.308 |
| Operationele Marge | 20,12% | 21,16% | 21,64% | 23% | 24,47% | 25,55% | 26,04% | 26,92% |
| Resultaat voor belastingen (EBT) 1 | 2.439 | 2.793 | 4.208 | 4.082 | 5.026 | 5.725 | 6.226 | 6.718 |
| Nettowinst (verlies) 1 | 1.742 | 2.016 | 3.143 | 3.050 | 3.756 | 4.174 | 4.564 | 4.836 |
| Nettomarge | 10,46% | 11,7% | 15,86% | 14,72% | 16,52% | 17,12% | 17,67% | 17,81% |
| WPA 2 | 3,410 | 3,940 | 6,130 | 6,040 | 7,530 | 8,461 | 9,405 | 10,26 |
| Free Cash Flow 1 | 1.940 | 3.034 | 3.110 | 2.995 | 3.842 | 3.739 | 4.678 | 5.130 |
| FCF-marge | 11,65% | 17,61% | 15,69% | 14,45% | 16,9% | 15,33% | 18,12% | 18,9% |
| Kasstroomconversie (ebitda) | 48,52% | 69,19% | 61,74% | 56,65% | 61,22% | 54,58% | 63,78% | 66,25% |
| Kasstroomconversie (nettowinst) | 111,37% | 150,5% | 98,95% | 98,2% | 102,29% | 89,56% | 102,51% | 106,07% |
| Dividend per aandeel 2 | 1,740 | 1,840 | 2,000 | 2,250 | 2,600 | 2,937 | 3,229 | 3,367 |
| Datum van publicatie | 30/01/20 | 28/01/21 | 27/01/22 | 26/01/23 | 25/01/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 | 5.137 | 5.549 | 5.379 | 4.770 | 5.022 | 5.924 | 5.876 | 5.382 | 5.554 | 6.473 | 6.310 | 5.732 | 5.892 | 6.878 | 6.717 |
| EBITDA 1 | 1.083 | 1.720 | 1.489 | 1.020 | 1.159 | 1.940 | 1.718 | 1.239 | 1.379 | 2.163 | 1.887 | 1.373 | 1.533 | 2.321 | 2.023 |
| Bedrijfsresultaat (EBIT) 1 | 905 | 1.570 | 1.321 | 851 | 1.024 | 1.771 | 1.540 | 1.059 | 1.193 | 1.974 | 1.694 | 1.175 | 1.330 | 2.139 | 1.849 |
| Operationele Marge | 17,62% | 28,29% | 24,56% | 17,84% | 20,39% | 29,9% | 26,21% | 19,68% | 21,48% | 30,5% | 26,84% | 20,5% | 22,58% | 31,09% | 27,53% |
| Resultaat voor belastingen (EBT) 1 | 961 | 1.424 | 1.312 | 733 | 613 | 1.664 | 1.384 | 930 | 1.048 | 1.871 | 1.580 | 1.052 | 1.200 | 2.024 | 1.750 |
| Nettowinst (verlies) 1 | 803 | 1.071 | 967 | 546 | 466 | 1.235 | 1.035 | 730 | 756 | 1.400 | 1.175 | 789,6 | 900,6 | 1.503 | 1.297 |
| Nettomarge | 15,63% | 19,3% | 17,98% | 11,45% | 9,28% | 20,85% | 17,61% | 13,56% | 13,61% | 21,63% | 18,62% | 13,78% | 15,28% | 21,85% | 19,31% |
| WPA 2 | 1,570 | 2,100 | 1,910 | 1,080 | 0,9300 | 2,470 | 2,070 | 1,470 | 1,520 | 2,820 | 2,380 | 1,626 | 1,851 | 3,072 | 2,669 |
| Dividend per aandeel 2 | 0,5350 | 0,5350 | 0,5350 | 0,5900 | 0,5900 | 0,5900 | 0,7100 | 0,7100 | 0,5900 | 0,7100 | 0,7500 | 0,7776 | 0,7776 | 0,7685 | 0,7952 |
| Datum van publicatie | 27/01/22 | 21/04/22 | 21/07/22 | 20/10/22 | 26/01/23 | 20/04/23 | 20/07/23 | 19/10/23 | 25/01/24 | 18/04/24 | - | - | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 10.801 | 9.224 | 9.198 | 10.053 | 10.105 | 9.436 | 8.463 | 8.212 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,702 x | 2,104 x | 1,826 x | 1,901 x | 1,61 x | 1,378 x | 1,154 x | 1,061 x |
| Free Cash Flow 1 | 1.940 | 3.034 | 3.110 | 2.995 | 3.842 | 3.739 | 4.678 | 5.130 |
| ROE (netto-inkomsten/eigen vermogen) | 30,7% | 29,5% | 30,9% | 31,5% | 32,5% | 33,2% | 32,7% | 31,7% |
| ROA (netto-inkomsten/totale activa) | 6,59% | 6,26% | 9,32% | 8,99% | 8,15% | 12,3% | 13,2% | 9,1% |
| Totale activa 1 | 26.448 | 32.194 | 33.720 | 33.921 | 46.072 | 33.949 | 34.459 | 53.146 |
| Nettoactief per aandeel 2 | 15,80 | 18,20 | 20,80 | 21,70 | 25,10 | 25,80 | 31,00 | 34,90 |
| Cashflow per aandeel 2 | - | 6,610 | 6,850 | 6,860 | 8,530 | 9,610 | 11,60 | - |
| Capex 1 | 421 | 348 | 406 | 470 | 416 | 433 | 483 | 481 |
| Capex/omzet | 2,53% | 2,02% | 2,05% | 2,27% | 1,83% | 1,77% | 1,87% | 1,77% |
| Datum van publicatie | 30/01/20 | 28/01/21 | 27/01/22 | 26/01/23 | 25/01/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
21
Laatste slotkoers
210,2
USD
Gemiddelde koersdoel
212,6
USD
Spread / Gemiddelde doel
+1,10%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +8,49% | 109 mld. | |
| +12,75% | 107 mld. | |
| +9,83% | 76,9 mld. | |
| +24,27% | 29,54 mld. | |
| +16,09% | 20,77 mld. | |
| -2,47% | 11,57 mld. | |
| +8,61% | 11,03 mld. | |
| +29,28% | 10,68 mld. | |
| +4,96% | 10,13 mld. |
