Beurs gesloten -
Nyse
22:15:00 09-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,29
USD
|
0,00%
|
|
0,00%
|
-11,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.691
|
9.837
|
10.086
|
11.220
|
13.212
|
12.331
|
-
|
-
|
Bedrijfswaarde
1 |
20.205
|
17.337
|
16.611
|
17.182
|
18.567
|
17.330
|
17.061
|
16.768
|
K/w-verhouding
|
48,6
x
|
-10,3
x
|
10
x
|
-63,6
x
|
14
x
|
10,2
x
|
10,3
x
|
10,1
x
|
Dividendrendement
|
3,64%
|
1,26%
|
1,47%
|
2,95%
|
2,68%
|
3,02%
|
3,2%
|
3,37%
|
Marktkapitalisatie/omzet
|
1,11
x
|
1,02
x
|
0,98
x
|
1,05
x
|
1,13
x
|
1,04
x
|
1,04
x
|
1,03
x
|
Bedrijfswaarde/omzet
|
1,91
x
|
1,8
x
|
1,62
x
|
1,61
x
|
1,59
x
|
1,47
x
|
1,43
x
|
1,4
x
|
Bedrijfswaarde/EBITDA
|
8,55
x
|
8,13
x
|
7,99
x
|
8,44
x
|
7,66
x
|
6,98
x
|
6,78
x
|
6,65
x
|
Bedrijfswaarde/FCF
|
15,5
x
|
15,5
x
|
15,8
x
|
20,4
x
|
13,2
x
|
13,1
x
|
13,1
x
|
12,6
x
|
FCF Yield
|
6,45%
|
6,47%
|
6,33%
|
4,89%
|
7,58%
|
7,64%
|
7,66%
|
7,96%
|
Price to Book
|
0,87
x
|
0,79
x
|
0,75
x
|
0,88
x
|
0,99
x
|
0,9
x
|
0,85
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
216.361
|
216.681
|
216.970
|
216.509
|
215.698
|
211.872
|
-
|
-
|
Referentieprijs
2 |
53,90
|
45,19
|
46,35
|
51,52
|
61,21
|
58,21
|
58,21
|
58,21
|
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
|
11.818
|
11.899
|
11.988
|
EBITDA
1 |
2.364
|
2.132
|
2.078
|
2.036
|
2.423
|
2.484
|
2.515
|
2.521
|
Bedrijfsresultaat (EBIT)
1 |
1.502
|
1.284
|
1.266
|
1.325
|
1.717
|
1.772
|
1.782
|
1.785
|
Operationele Marge
|
14,19%
|
13,3%
|
12,32%
|
12,38%
|
14,67%
|
15%
|
14,97%
|
14,89%
|
Resultaat voor belastingen (EBT)
1 |
479,9
|
-643,9
|
1.239
|
-62,5
|
1.252
|
1.542
|
1.592
|
1.586
|
Nettowinst (verlies)
1 |
241,7
|
-949
|
1.006
|
-175,3
|
948,9
|
1.187
|
1.155
|
1.141
|
Nettomarge
|
2,28%
|
-9,83%
|
9,78%
|
-1,64%
|
8,11%
|
10,04%
|
9,71%
|
9,51%
|
WPA
2 |
1,110
|
-4,380
|
4,620
|
-0,8100
|
4,370
|
5,701
|
5,630
|
5,762
|
Free Cash Flow
1 |
1.304
|
1.121
|
1.051
|
840,6
|
1.408
|
1.324
|
1.307
|
1.335
|
FCF-marge
|
12,32%
|
11,61%
|
10,22%
|
7,86%
|
12,03%
|
11,2%
|
10,98%
|
11,14%
|
Kasstroomconversie (ebitda)
|
55,14%
|
52,57%
|
50,58%
|
41,29%
|
58,1%
|
53,3%
|
51,95%
|
52,96%
|
Kasstroomconversie (nettowinst)
|
539,3%
|
-
|
104,49%
|
-
|
148,33%
|
111,57%
|
113,14%
|
117,05%
|
Dividend per aandeel
2 |
1,960
|
0,5700
|
0,6800
|
1,520
|
1,640
|
1,760
|
1,865
|
1,962
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
23/02/22
|
21/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
2.619
|
2.215
|
2.922
|
2.935
|
2.630
|
2.346
|
3.267
|
3.298
|
2.791
|
2.596
|
3.234
|
3.241
|
2.755
|
2.537
|
3.284
|
EBITDA
1 |
457,3
|
320,5
|
566,4
|
593,5
|
555,5
|
388,4
|
725,2
|
742,9
|
566,1
|
476,2
|
717,6
|
732,9
|
556,1
|
465,9
|
735,5
|
Bedrijfsresultaat (EBIT)
1 |
271
|
134,2
|
387,7
|
421,7
|
381,2
|
102,3
|
549,6
|
573,6
|
379,6
|
307,7
|
538,2
|
559,5
|
378,1
|
289,6
|
558,7
|
Operationele Marge
|
10,35%
|
6,06%
|
13,27%
|
14,37%
|
14,5%
|
4,36%
|
16,82%
|
17,39%
|
13,6%
|
11,85%
|
16,64%
|
17,27%
|
13,72%
|
11,42%
|
17,01%
|
Resultaat voor belastingen (EBT)
1 |
109,5
|
173,7
|
54,9
|
273
|
-564,1
|
101,9
|
441,1
|
544
|
165,5
|
265,4
|
481,5
|
524,8
|
332,2
|
260,6
|
493,6
|
Nettowinst (verlies)
1 |
80
|
151,5
|
47,3
|
216,4
|
-590,5
|
72,5
|
342,4
|
430,7
|
103,3
|
207,8
|
363,8
|
396,4
|
250,6
|
197,1
|
374,2
|
Nettomarge
|
3,05%
|
6,84%
|
1,62%
|
7,37%
|
-22,46%
|
3,09%
|
10,48%
|
13,06%
|
3,7%
|
8%
|
11,25%
|
12,23%
|
9,1%
|
7,77%
|
11,39%
|
WPA
2 |
0,3700
|
0,7000
|
0,2200
|
0,9900
|
-2,730
|
0,3300
|
1,570
|
1,980
|
0,4800
|
0,9700
|
1,703
|
1,825
|
1,217
|
0,8981
|
1,814
|
Dividend per aandeel
2 |
0,3400
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
-
|
0,4100
|
0,4100
|
0,4100
|
0,4400
|
0,4410
|
0,4409
|
0,4411
|
0,4532
|
0,4594
|
Datum van publicatie
|
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
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.514
|
7.500
|
6.525
|
5.962
|
5.355
|
5.000
|
4.730
|
4.438
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,602
x
|
3,518
x
|
3,14
x
|
2,929
x
|
2,21
x
|
2,013
x
|
1,881
x
|
1,76
x
|
Free Cash Flow
1 |
1.304
|
1.121
|
1.051
|
841
|
1.408
|
1.324
|
1.307
|
1.335
|
ROE (netto-inkomsten/eigen vermogen)
|
7,32%
|
6,61%
|
7%
|
6,84%
|
9,11%
|
8,89%
|
8,6%
|
8,47%
|
ROA (netto-inkomsten/totale activa)
|
3,34%
|
3,03%
|
3,28%
|
3,34%
|
4,52%
|
4,28%
|
4,18%
|
4%
|
Totale activa
1 |
7.235
|
-31.310
|
30.631
|
-5.252
|
21.017
|
27.725
|
27.658
|
28.498
|
Nettoactief per aandeel
2 |
62,10
|
57,00
|
61,80
|
58,70
|
61,90
|
64,70
|
68,70
|
73,30
|
Cashflow per aandeel
2 |
8,750
|
7,820
|
7,230
|
6,920
|
9,570
|
9,740
|
10,10
|
10,80
|
Capex
1 |
594
|
575
|
523
|
661
|
672
|
753
|
722
|
712
|
Capex/omzet
|
5,61%
|
5,95%
|
5,08%
|
6,18%
|
5,74%
|
6,37%
|
6,07%
|
5,94%
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
23/02/22
|
21/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
58,21
USD Gemiddelde koersdoel
65,17
USD Spread / Gemiddelde doel +11,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,92% | 125 mld. | | +7,84% | 47,27 mld. | | -12,24% | 37,7 mld. | | +1,11% | 23,33 mld. | | +12,92% | 19,37 mld. | | -21,75% | 18,55 mld. | | +4,30% | 17,8 mld. | | +12,87% | 15,27 mld. | | +17,27% | 13,51 mld. |
Brouwers - Andere
|