Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
92,2
USD
|
-0,88%
|
|
-3,06%
|
+3,05%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.262
|
36.985
|
32.623
|
36.616
|
37.279
|
-
|
-
|
Bedrijfswaarde
1 |
33.443
|
42.693
|
38.202
|
42.240
|
42.940
|
42.728
|
42.481
|
K/w-verhouding
|
32,5
x
|
30,1
x
|
26,5
x
|
26,4
x
|
24,3
x
|
22
x
|
20,1
x
|
Dividendrendement
|
0,89%
|
1,06%
|
1,42%
|
-
|
1,66%
|
1,83%
|
1,99%
|
Marktkapitalisatie/omzet
|
2,29
x
|
2,59
x
|
2,38
x
|
2,58
x
|
2,54
x
|
2,45
x
|
2,36
x
|
Bedrijfswaarde/omzet
|
2,62
x
|
2,99
x
|
2,79
x
|
2,97
x
|
2,93
x
|
2,81
x
|
2,69
x
|
Bedrijfswaarde/EBITDA
|
15,8
x
|
17,8
x
|
16,5
x
|
17,2
x
|
16,4
x
|
15,6
x
|
14,7
x
|
Bedrijfswaarde/FCF
|
25,8
x
|
26,8
x
|
26,4
x
|
28,4
x
|
26,4
x
|
23,7
x
|
21,5
x
|
FCF Yield
|
3,88%
|
3,73%
|
3,78%
|
3,53%
|
3,78%
|
4,22%
|
4,65%
|
Price to Book
|
-7,64
x
|
-10,3
x
|
-6,75
x
|
-7,48
x
|
-7,57
x
|
-8,19
x
|
-9,24
x
|
Aantal aandelen (in duizenden)
|
433.195
|
424.769
|
416.586
|
409.259
|
404.323
|
-
|
-
|
Referentieprijs
2 |
67,55
|
87,07
|
78,31
|
89,47
|
92,20
|
92,20
|
92,20
|
Datum van publicatie
|
1/02/21
|
31/01/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.756
|
14.298
|
13.685
|
14.209
|
14.658
|
15.195
|
15.792
|
EBITDA
1 |
2.110
|
2.394
|
2.317
|
2.462
|
2.611
|
2.739
|
2.898
|
Bedrijfsresultaat (EBIT)
1 |
1.919
|
2.191
|
2.126
|
2.269
|
2.411
|
2.565
|
2.726
|
Operationele Marge
|
15,04%
|
15,32%
|
15,54%
|
15,97%
|
16,45%
|
16,88%
|
17,26%
|
Resultaat voor belastingen (EBT)
1 |
1.511
|
1.961
|
1.888
|
2.031
|
2.195
|
2.358
|
2.522
|
Nettowinst (verlies)
1 |
906
|
1.246
|
1.253
|
1.406
|
1.537
|
1.664
|
1.802
|
Nettomarge
|
7,1%
|
8,71%
|
9,16%
|
9,9%
|
10,48%
|
10,95%
|
11,41%
|
WPA
2 |
2,080
|
2,890
|
2,960
|
3,390
|
3,789
|
4,191
|
4,581
|
Free Cash Flow
1 |
1.297
|
1.594
|
1.445
|
1.489
|
1.624
|
1.804
|
1.975
|
FCF-marge
|
10,17%
|
11,15%
|
10,56%
|
10,48%
|
11,08%
|
11,87%
|
12,51%
|
Kasstroomconversie (ebitda)
|
61,47%
|
66,58%
|
62,37%
|
60,48%
|
62,18%
|
65,87%
|
68,16%
|
Kasstroomconversie (nettowinst)
|
143,16%
|
127,93%
|
115,32%
|
105,9%
|
105,66%
|
108,4%
|
109,62%
|
Dividend per aandeel
2 |
0,6000
|
0,9200
|
1,110
|
-
|
1,531
|
1,687
|
1,839
|
Datum van publicatie
|
1/02/21
|
31/01/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
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 |
3.569
|
3.414
|
3.488
|
3.344
|
3.439
|
3.346
|
3.720
|
3.523
|
3.620
|
3.437
|
3.732
|
3.671
|
3.802
|
-
|
-
|
EBITDA
1 |
571
|
590
|
590
|
591
|
551
|
565
|
642
|
641
|
614
|
605
|
659,4
|
677,1
|
670,9
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
520
|
542
|
541
|
543
|
505
|
518
|
590
|
595
|
566
|
561
|
610,8
|
628,2
|
622,1
|
-
|
-
|
Operationele Marge
|
14,57%
|
15,88%
|
15,51%
|
16,24%
|
14,68%
|
15,48%
|
15,86%
|
16,89%
|
15,64%
|
16,32%
|
16,37%
|
17,11%
|
16,36%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
447
|
489
|
451
|
493
|
455
|
480
|
542
|
532
|
477
|
500
|
557
|
575
|
563
|
-
|
-
|
Nettowinst (verlies)
1 |
281
|
311
|
321
|
324
|
297
|
331
|
376
|
376
|
323
|
353
|
403,6
|
388,1
|
381,3
|
-
|
-
|
Nettomarge
|
7,87%
|
9,11%
|
9,2%
|
9,69%
|
8,64%
|
9,89%
|
10,11%
|
10,67%
|
8,92%
|
10,27%
|
10,82%
|
10,57%
|
10,03%
|
-
|
-
|
WPA
2 |
0,6500
|
0,7300
|
0,7600
|
0,7700
|
0,7100
|
0,7900
|
0,9000
|
0,9100
|
0,7900
|
0,8600
|
0,9907
|
0,9623
|
0,9505
|
-
|
-
|
Dividend per aandeel
2 |
0,2400
|
0,2400
|
0,2900
|
0,2900
|
0,2900
|
0,2900
|
0,3400
|
-
|
-
|
-
|
0,3867
|
0,3933
|
0,4000
|
0,3950
|
0,4135
|
Datum van publicatie
|
31/01/22
|
25/04/22
|
27/07/22
|
26/10/22
|
1/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
31/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.181
|
5.708
|
5.579
|
5.624
|
5.661
|
5.449
|
5.203
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,982
x
|
2,384
x
|
2,408
x
|
2,284
x
|
2,168
x
|
1,99
x
|
1,795
x
|
Free Cash Flow
1 |
1.297
|
1.594
|
1.445
|
1.489
|
1.624
|
1.804
|
1.975
|
ROE (netto-inkomsten/eigen vermogen)
|
-103%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
8,88%
|
10,8%
|
11,3%
|
14,1%
|
15,8%
|
16,6%
|
17%
|
Totale activa
1 |
10.198
|
11.494
|
11.049
|
9.968
|
9.747
|
10.018
|
10.600
|
Nettoactief per aandeel
2 |
-8,840
|
-8,480
|
-11,60
|
-12,00
|
-12,20
|
-11,30
|
-9,980
|
Cashflow per aandeel
2 |
3,410
|
4,060
|
3,690
|
3,920
|
4,470
|
4,960
|
5,340
|
Capex
1 |
183
|
156
|
115
|
138
|
150
|
159
|
167
|
Capex/omzet
|
1,43%
|
1,09%
|
0,84%
|
0,97%
|
1,03%
|
1,05%
|
1,06%
|
Datum van publicatie
|
1/02/21
|
31/01/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
92,2
USD Gemiddelde koersdoel
98,65
USD Spread / Gemiddelde doel +6,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,05% | 37,28 mld. | | +0,24% | 25,01 mld. | | +11,17% | 7,47 mld. | | +8,99% | 2,62 mld. | | +10,55% | 2,03 mld. | | +6,26% | 1,88 mld. | | +8,00% | 1,63 mld. | | +52,24% | 1,33 mld. | | -99,92% | 1,24 mld. | | -9,58% | 1,05 mld. |
Lift & transportmiddelen
|