Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
188,8
USD
|
-1,19%
|
|
+1,21%
|
+16,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.209
|
7.874
|
7.402
|
9.497
|
10.662
|
12.419
|
-
|
-
|
Bedrijfswaarde
1 |
12.339
|
11.447
|
11.069
|
13.458
|
12.119
|
14.023
|
14.194
|
14.285
|
K/w-verhouding
|
12
x
|
18,4
x
|
12,1
x
|
15,4
x
|
12
x
|
10
x
|
9,16
x
|
8,12
x
|
Dividendrendement
|
1,66%
|
2,42%
|
2,61%
|
2,15%
|
2,04%
|
1,87%
|
2,01%
|
2,19%
|
Marktkapitalisatie/omzet
|
0,71
x
|
0,54
x
|
0,44
x
|
0,58
x
|
0,57
x
|
0,65
x
|
0,62
x
|
0,58
x
|
Bedrijfswaarde/omzet
|
0,86
x
|
0,78
x
|
0,66
x
|
0,83
x
|
0,65
x
|
0,74
x
|
0,7
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
23,4
x
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
4,28%
|
-
|
-
|
Price to Book
|
0,88
x
|
0,55
x
|
0,57
x
|
2,29
x
|
1,17
x
|
1,24
x
|
1,13
x
|
1,05
x
|
Aantal aandelen (in duizenden)
|
62.611
|
67.937
|
67.600
|
66.836
|
65.906
|
65.786
|
-
|
-
|
Referentieprijs
2 |
163,1
|
115,9
|
109,5
|
142,1
|
161,8
|
188,8
|
188,8
|
188,8
|
Datum van publicatie
|
28/01/20
|
8/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.300
|
14.596
|
16.658
|
16.258
|
18.567
|
19.031
|
20.142
|
21.334
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.272
|
797
|
248
|
1.445
|
1.956
|
1.854
|
1.954
|
2.180
|
Operationele Marge
|
8,9%
|
5,46%
|
1,49%
|
8,89%
|
10,53%
|
9,74%
|
9,7%
|
10,22%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
1.160
|
1.696
|
1.841
|
1.984
|
Nettowinst (verlies)
1 |
870
|
415
|
617
|
623
|
902
|
1.239
|
1.340
|
1.490
|
Nettomarge
|
6,08%
|
2,84%
|
3,7%
|
3,83%
|
4,86%
|
6,51%
|
6,65%
|
6,98%
|
WPA
2 |
13,62
|
6,310
|
9,040
|
9,210
|
13,44
|
18,80
|
20,61
|
23,25
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
600
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
3,15%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
48,43%
|
-
|
-
|
Dividend per aandeel
2 |
2,700
|
2,800
|
2,860
|
3,060
|
3,300
|
3,524
|
3,791
|
4,126
|
Datum van publicatie
|
28/01/20
|
8/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
4.043
|
4.359
|
3.930
|
3.887
|
4.066
|
4.375
|
4.251
|
4.156
|
5.153
|
5.007
|
4.550
|
4.647
|
4.943
|
4.944
|
4.783
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-48
|
-38
|
101
|
547
|
498
|
299
|
506
|
439
|
550
|
455
|
423
|
443
|
452
|
451
|
-
|
Operationele Marge
|
-1,19%
|
-0,87%
|
2,57%
|
14,07%
|
12,25%
|
6,83%
|
11,9%
|
10,56%
|
10,67%
|
9,09%
|
9,3%
|
9,53%
|
9,14%
|
9,12%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-34
|
57
|
-60
|
254
|
366
|
271
|
351
|
265
|
380
|
164
|
400
|
428,5
|
431,5
|
435,5
|
431
|
Nettowinst (verlies)
1 |
-22
|
156
|
-63
|
198
|
284
|
204
|
252
|
205
|
287
|
158
|
300
|
319,5
|
325,5
|
328,5
|
323,5
|
Nettomarge
|
-0,54%
|
3,58%
|
-1,6%
|
5,09%
|
6,98%
|
4,66%
|
5,93%
|
4,93%
|
5,57%
|
3,16%
|
6,59%
|
6,88%
|
6,58%
|
6,64%
|
6,76%
|
WPA
2 |
-0,3200
|
2,300
|
-0,9300
|
2,920
|
4,190
|
3,020
|
3,720
|
3,050
|
4,290
|
2,370
|
4,405
|
4,707
|
4,817
|
4,867
|
5,107
|
Dividend per aandeel
2 |
0,7300
|
0,7300
|
0,7300
|
0,8000
|
0,8000
|
0,7300
|
0,8000
|
0,8000
|
-
|
0,8500
|
0,8500
|
0,8500
|
0,9014
|
0,9014
|
0,9105
|
Datum van publicatie
|
4/11/21
|
3/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
2/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.130
|
3.573
|
3.667
|
3.961
|
1.457
|
1.604
|
1.775
|
1.866
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
600
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,5%
|
3,82%
|
0,84%
|
7,26%
|
14,4%
|
13,2%
|
13%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
185,0
|
211,0
|
194,0
|
62,20
|
138,0
|
152,0
|
167,0
|
180,0
|
Cashflow per aandeel
|
-
|
50,50
|
-
|
19,80
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/20
|
8/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
188,8
USD Gemiddelde koersdoel
208,9
USD Spread / Gemiddelde doel +10,66% Consensus |