Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
62,54
USD
|
-0,45%
|
|
-2,63%
|
+2,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.691
|
9.837
|
10.086
|
11.220
|
13.212
|
13.267
|
-
|
-
|
Bedrijfswaarde
1 |
20.205
|
17.337
|
16.611
|
17.182
|
18.567
|
18.279
|
17.923
|
17.596
|
K/w-verhouding
|
48,6
x
|
-10,3
x
|
10
x
|
-63,6
x
|
14
x
|
11
x
|
10,9
x
|
10,6
x
|
Dividendrendement
|
3,64%
|
1,26%
|
1,47%
|
2,95%
|
2,68%
|
2,79%
|
2,97%
|
3,07%
|
Marktkapitalisatie/omzet
|
1,11
x
|
1,02
x
|
0,98
x
|
1,05
x
|
1,13
x
|
1,12
x
|
1,11
x
|
1,1
x
|
Bedrijfswaarde/omzet
|
1,91
x
|
1,8
x
|
1,62
x
|
1,61
x
|
1,59
x
|
1,54
x
|
1,5
x
|
1,46
x
|
Bedrijfswaarde/EBITDA
|
8,55
x
|
8,13
x
|
7,99
x
|
8,44
x
|
7,66
x
|
7,36
x
|
7,1
x
|
6,98
x
|
Bedrijfswaarde/FCF
|
15,5
x
|
15,5
x
|
15,8
x
|
20,4
x
|
13,2
x
|
14,2
x
|
13,8
x
|
13,2
x
|
FCF Yield
|
6,45%
|
6,47%
|
6,33%
|
4,89%
|
7,58%
|
7,06%
|
7,22%
|
7,59%
|
Price to Book
|
0,87
x
|
0,79
x
|
0,75
x
|
0,88
x
|
0,99
x
|
0,96
x
|
0,9
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
216.361
|
216.681
|
216.970
|
216.509
|
215.698
|
212.156
|
-
|
-
|
Referentieprijs
2 |
53,90
|
45,19
|
46,35
|
51,52
|
61,21
|
62,54
|
62,54
|
62,54
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
23/02/22
|
21/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.579
|
9.654
|
10.280
|
10.701
|
11.702
|
11.842
|
11.963
|
12.066
|
EBITDA
1 |
2.364
|
2.132
|
2.078
|
2.036
|
2.423
|
2.482
|
2.523
|
2.521
|
Bedrijfsresultaat (EBIT)
1 |
1.502
|
1.284
|
1.266
|
1.325
|
1.717
|
1.768
|
1.794
|
1.804
|
Operationele Marge
|
14,19%
|
13,3%
|
12,32%
|
12,38%
|
14,67%
|
14,93%
|
14,99%
|
14,95%
|
Resultaat voor belastingen (EBT)
1 |
479,9
|
-643,9
|
1.239
|
-62,5
|
1.252
|
1.586
|
1.607
|
1.633
|
Nettowinst (verlies)
1 |
241,7
|
-949
|
1.006
|
-175,3
|
948,9
|
1.197
|
1.171
|
1.167
|
Nettomarge
|
2,28%
|
-9,83%
|
9,78%
|
-1,64%
|
8,11%
|
10,11%
|
9,79%
|
9,67%
|
WPA
2 |
1,110
|
-4,380
|
4,620
|
-0,8100
|
4,370
|
5,668
|
5,719
|
5,915
|
Free Cash Flow
1 |
1.304
|
1.121
|
1.051
|
840,6
|
1.408
|
1.291
|
1.295
|
1.335
|
FCF-marge
|
12,32%
|
11,61%
|
10,22%
|
7,86%
|
12,03%
|
10,9%
|
10,82%
|
11,07%
|
Kasstroomconversie (ebitda)
|
55,14%
|
52,57%
|
50,58%
|
41,29%
|
58,1%
|
52,02%
|
51,31%
|
52,96%
|
Kasstroomconversie (nettowinst)
|
539,3%
|
-
|
104,49%
|
-
|
148,33%
|
107,86%
|
110,61%
|
114,47%
|
Dividend per aandeel
2 |
1,960
|
0,5700
|
0,6800
|
1,520
|
1,640
|
1,746
|
1,856
|
1,923
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
23/02/22
|
21/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
2.823
|
2.619
|
2.215
|
2.922
|
2.935
|
2.630
|
2.346
|
3.267
|
3.298
|
2.791
|
2.505
|
3.252
|
3.287
|
2.819
|
2.489
|
EBITDA
1 |
642,6
|
457,3
|
320,5
|
566,4
|
593,5
|
555,5
|
388,4
|
725,2
|
742,9
|
566,1
|
433,1
|
728,2
|
755,1
|
572,1
|
431,9
|
Bedrijfsresultaat (EBIT)
1 |
436,2
|
271
|
134,2
|
387,7
|
421,7
|
381,2
|
102,3
|
549,6
|
573,6
|
379,6
|
256,3
|
549,9
|
578,9
|
394,9
|
248,7
|
Operationele Marge
|
15,45%
|
10,35%
|
6,06%
|
13,27%
|
14,37%
|
14,5%
|
4,36%
|
16,82%
|
17,39%
|
13,6%
|
10,23%
|
16,91%
|
17,61%
|
14,01%
|
9,99%
|
Resultaat voor belastingen (EBT)
1 |
480,6
|
109,5
|
173,7
|
54,9
|
273
|
-564,1
|
101,9
|
441,1
|
544
|
165,5
|
209
|
491,3
|
543,8
|
359,6
|
194,1
|
Nettowinst (verlies)
1 |
453
|
80
|
151,5
|
47,3
|
216,4
|
-590,5
|
72,5
|
342,4
|
430,7
|
103,3
|
158,4
|
372,9
|
412,8
|
272,8
|
147,5
|
Nettomarge
|
16,05%
|
3,05%
|
6,84%
|
1,62%
|
7,37%
|
-22,46%
|
3,09%
|
10,48%
|
13,06%
|
3,7%
|
6,32%
|
11,47%
|
12,56%
|
9,68%
|
5,93%
|
WPA
2 |
2,080
|
0,3700
|
0,7000
|
0,2200
|
0,9900
|
-2,730
|
0,3300
|
1,570
|
1,980
|
0,4800
|
0,7612
|
1,764
|
1,896
|
1,285
|
0,7208
|
Dividend per aandeel
2 |
0,3400
|
0,3400
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
-
|
0,4100
|
0,4100
|
0,4100
|
0,4342
|
0,4338
|
0,4337
|
0,4340
|
0,4601
|
Datum van publicatie
|
28/10/21
|
23/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
21/02/23
|
2/05/23
|
1/08/23
|
2/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.514
|
7.500
|
6.525
|
5.962
|
5.355
|
5.013
|
4.656
|
4.330
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,602
x
|
3,518
x
|
3,14
x
|
2,929
x
|
2,21
x
|
2,02
x
|
1,845
x
|
1,717
x
|
Free Cash Flow
1 |
1.304
|
1.121
|
1.051
|
841
|
1.408
|
1.291
|
1.295
|
1.335
|
ROE (netto-inkomsten/eigen vermogen)
|
7,32%
|
6,61%
|
7%
|
6,84%
|
9,11%
|
8,85%
|
8,71%
|
8,49%
|
ROA (netto-inkomsten/totale activa)
|
3,34%
|
3,03%
|
3,28%
|
3,34%
|
4,52%
|
4,25%
|
4,21%
|
3,97%
|
Totale activa
1 |
7.235
|
-31.310
|
30.631
|
-5.252
|
21.017
|
28.184
|
27.833
|
29.399
|
Nettoactief per aandeel
2 |
62,10
|
57,00
|
61,80
|
58,70
|
61,90
|
65,20
|
69,40
|
74,10
|
Cashflow per aandeel
2 |
8,750
|
7,820
|
7,230
|
6,920
|
9,570
|
9,920
|
10,40
|
11,20
|
Capex
1 |
594
|
575
|
523
|
661
|
672
|
743
|
717
|
710
|
Capex/omzet
|
5,61%
|
5,95%
|
5,08%
|
6,18%
|
5,74%
|
6,28%
|
5,99%
|
5,88%
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
23/02/22
|
21/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
62,54
USD Gemiddelde koersdoel
68,6
USD Spread / Gemiddelde doel +9,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,17% | 13,27 mld. | | +384,45% | 67,41 mld. | | -0,59% | 55,17 mld. | | +7,57% | 47,58 mld. | | -12,53% | 36,89 mld. | | 0,00% | 23,13 mld. | | +12,68% | 19,06 mld. | | -25,17% | 18,42 mld. | | +3,94% | 17,59 mld. | | +6,29% | 15,06 mld. |
Brouwers - Andere
|