Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
79,12
USD
|
-2,39%
|
|
-1,64%
|
+0,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.272
|
13.629
|
19.172
|
20.534
|
18.756
|
18.605
|
-
|
-
|
Bedrijfswaarde
1 |
15.272
|
13.629
|
19.172
|
20.534
|
18.756
|
18.605
|
18.605
|
18.605
|
K/w-verhouding
|
11,1
x
|
9,82
x
|
11,5
x
|
4,45
x
|
30,9
x
|
10,1
x
|
9,59
x
|
8,83
x
|
Dividendrendement
|
3,96%
|
4,52%
|
3,37%
|
3,05%
|
3,3%
|
3,59%
|
3,88%
|
4,56%
|
Marktkapitalisatie/omzet
|
0,93
x
|
0,93
x
|
1,33
x
|
1,52
x
|
1,28
x
|
1,19
x
|
1,13
x
|
1,05
x
|
Bedrijfswaarde/omzet
|
0,93
x
|
0,93
x
|
1,33
x
|
1,52
x
|
1,28
x
|
1,19
x
|
1,13
x
|
1,05
x
|
Bedrijfswaarde/EBITDA
|
6.286.825
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
12,8
x
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
7,79%
|
-
|
-
|
Price to Book
|
1,04
x
|
0,82
x
|
1,18
x
|
2,04
x
|
1,7
x
|
1,59
x
|
1,49
x
|
1,37
x
|
Aantal aandelen (in duizenden)
|
277.672
|
274.728
|
265.069
|
244.683
|
238.412
|
235.150
|
-
|
-
|
Referentieprijs
2 |
55,00
|
49,61
|
72,33
|
83,92
|
78,67
|
79,12
|
79,12
|
79,12
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
7/02/22
|
30/01/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.393
|
14.580
|
14.458
|
13.475
|
14.660
|
15.595
|
16.459
|
17.754
|
EBITDA
|
2.429
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.061
|
1.824
|
2.459
|
2.309
|
2.211
|
-
|
-
|
-
|
Operationele Marge
|
12,57%
|
12,51%
|
17,01%
|
17,13%
|
15,08%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
2.160
|
2.296
|
-
|
Nettowinst (verlies)
1 |
1.394
|
1.396
|
1.711
|
4.812
|
623,2
|
1.852
|
1.877
|
1.941
|
Nettomarge
|
8,5%
|
9,57%
|
11,83%
|
35,71%
|
4,25%
|
11,88%
|
11,4%
|
10,93%
|
WPA
2 |
4,960
|
5,050
|
6,270
|
18,85
|
2,550
|
7,802
|
8,248
|
8,956
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1.450
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
9,3%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
78,3%
|
-
|
-
|
Dividend per aandeel
2 |
2,180
|
2,240
|
2,440
|
2,560
|
2,600
|
2,837
|
3,067
|
3,610
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
7/02/22
|
30/01/23
|
12/02/24
|
-
|
-
|
-
|
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 |
3.622
|
4.109
|
3.274
|
3.141
|
3.442
|
3.617
|
3.440
|
3.500
|
3.478
|
4.242
|
3.805
|
3.696
|
3.800
|
3.974
|
3.871
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
612,4
|
699,8
|
563,7
|
609,4
|
567,6
|
567,9
|
488,9
|
494,3
|
603,1
|
597
|
516,9
|
-
|
-
|
-
|
-
|
Operationele Marge
|
16,91%
|
17,03%
|
17,22%
|
19,4%
|
16,49%
|
15,7%
|
14,21%
|
14,12%
|
17,34%
|
14,07%
|
13,59%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
428,1
|
575,6
|
-
|
3.897
|
1.730
|
4,9
|
-212,5
|
453,6
|
1.605
|
-1.107
|
627,1
|
546
|
550
|
556
|
541
|
Nettowinst (verlies)
1 |
359,9
|
471,8
|
376,2
|
3.059
|
1.386
|
-9,5
|
-140,1
|
388,8
|
1.246
|
-871,7
|
532,5
|
445
|
448
|
453
|
427,9
|
Nettomarge
|
9,94%
|
11,48%
|
11,49%
|
97,4%
|
40,25%
|
-0,26%
|
-4,07%
|
11,11%
|
35,83%
|
-20,55%
|
14%
|
12,04%
|
11,79%
|
11,4%
|
11,05%
|
WPA
2 |
1,320
|
1,760
|
1,430
|
11,94
|
5,500
|
-0,0400
|
-0,5800
|
1,580
|
5,100
|
-3,660
|
2,220
|
1,870
|
1,940
|
1,926
|
1,906
|
Dividend per aandeel
2 |
0,6300
|
0,6400
|
0,6400
|
0,6400
|
0,6400
|
0,6400
|
0,6400
|
0,6400
|
0,6500
|
0,6700
|
0,6900
|
0,6980
|
0,7140
|
0,7340
|
0,7600
|
Datum van publicatie
|
26/10/21
|
7/02/22
|
28/04/22
|
8/08/22
|
27/10/22
|
30/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
12/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1.450
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,8%
|
9,8%
|
13,3%
|
13%
|
15,3%
|
14,2%
|
13,8%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
52,90
|
60,60
|
61,40
|
41,10
|
46,20
|
49,60
|
53,20
|
57,60
|
Cashflow per aandeel
|
-
|
13,50
|
11,80
|
12,40
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
7/02/22
|
30/01/23
|
12/02/24
|
-
|
-
|
-
|
Laatste slotkoers
79,12
USD Gemiddelde koersdoel
83,3
USD Spread / Gemiddelde doel +5,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,57% | 18,61 mld. | | -6,03% | 113 mld. | | -3,98% | 87,91 mld. | | +20,96% | 63,76 mld. | | +5,29% | 61,9 mld. | | +10,12% | 42,86 mld. | | +7,95% | 40,84 mld. | | +18,92% | 34,58 mld. | | +5,88% | 25,48 mld. | | -5,25% | 22,13 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|