Beurs gesloten -
Nyse
22:10:00 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,42
USD
|
+0,91%
|
|
+1,28%
|
+2,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.763
|
25.677
|
34.004
|
28.464
|
23.903
|
21.865
|
-
|
-
|
Bedrijfswaarde
1 |
42.111
|
46.882
|
49.182
|
46.734
|
48.269
|
60.253
|
61.711
|
63.206
|
K/w-verhouding
|
13,8
x
|
11,5
x
|
12,9
x
|
10,8
x
|
13,9
x
|
9,65
x
|
8,45
x
|
7,72
x
|
Dividendrendement
|
2,5%
|
2,86%
|
2,34%
|
3,09%
|
3,41%
|
3,91%
|
4,19%
|
4,36%
|
Marktkapitalisatie/omzet
|
2,45
x
|
2,19
x
|
2,83
x
|
2,34
x
|
2
x
|
1,75
x
|
1,71
x
|
1,67
x
|
Bedrijfswaarde/omzet
|
3,58
x
|
4,01
x
|
4,09
x
|
3,85
x
|
4,04
x
|
4,82
x
|
4,84
x
|
4,82
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,15
x
|
0,98
x
|
1,24
x
|
1,07
x
|
0,98
x
|
0,92
x
|
0,85
x
|
0,76
x
|
Aantal aandelen (in duizenden)
|
363.623
|
352.798
|
365.629
|
366.940
|
308.584
|
301.259
|
-
|
-
|
Referentieprijs
2 |
79,10
|
72,78
|
93,00
|
77,57
|
77,46
|
72,58
|
72,58
|
72,58
|
Datum van publicatie
|
17/01/20
|
19/01/21
|
19/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.756
|
11.703
|
12.027
|
12.148
|
11.945
|
12.502
|
12.750
|
13.118
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.100
|
3.329
|
3.378
|
3.604
|
2.987
|
3.216
|
3.298
|
-
|
Operationele Marge
|
26,37%
|
28,45%
|
28,09%
|
29,67%
|
25,01%
|
25,73%
|
25,87%
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.852
|
2.899
|
3.171
|
3.327
|
2.316
|
3.117
|
3.287
|
3.410
|
Nettowinst (verlies)
1 |
2.149
|
2.257
|
2.572
|
2.660
|
1.821
|
2.297
|
2.454
|
2.556
|
Nettomarge
|
18,28%
|
19,29%
|
21,39%
|
21,9%
|
15,24%
|
18,37%
|
19,25%
|
19,49%
|
WPA
2 |
5,750
|
6,320
|
7,190
|
7,190
|
5,580
|
7,519
|
8,588
|
9,404
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,980
|
2,080
|
2,180
|
2,400
|
2,640
|
2,839
|
3,041
|
3,164
|
Datum van publicatie
|
17/01/20
|
19/01/21
|
19/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
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 |
3.053
|
3.081
|
2.953
|
2.959
|
3.155
|
3.101
|
3.110
|
2.691
|
3.043
|
3.138
|
3.146
|
3.103
|
3.127
|
3.101
|
3.185
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
896
|
766
|
860
|
864
|
1.080
|
730
|
898
|
805
|
843
|
625
|
827,3
|
848,3
|
872
|
700
|
794
|
Operationele Marge
|
29,35%
|
24,86%
|
29,12%
|
29,2%
|
34,23%
|
23,54%
|
28,87%
|
29,91%
|
27,7%
|
19,92%
|
26,3%
|
27,33%
|
27,89%
|
22,57%
|
24,93%
|
Resultaat voor belastingen (EBT)
1 |
730
|
754
|
835
|
849
|
889
|
688
|
916
|
511
|
201
|
598
|
854,7
|
840
|
849,7
|
667,7
|
832,4
|
Nettowinst (verlies)
1 |
662
|
583
|
712
|
669
|
696
|
525
|
726
|
398
|
172
|
418
|
618,7
|
620,2
|
635,3
|
486
|
599
|
Nettomarge
|
21,68%
|
18,92%
|
24,11%
|
22,61%
|
22,06%
|
16,93%
|
23,34%
|
14,79%
|
5,65%
|
13,32%
|
19,67%
|
19,98%
|
20,32%
|
15,67%
|
18,81%
|
WPA
2 |
1,780
|
1,570
|
1,910
|
1,800
|
1,910
|
1,520
|
2,170
|
1,250
|
0,5500
|
1,370
|
1,996
|
2,059
|
2,144
|
1,660
|
2,198
|
Dividend per aandeel
2 |
0,5700
|
0,5700
|
0,5700
|
0,6300
|
0,6300
|
0,6300
|
0,6300
|
0,6900
|
0,6900
|
0,6900
|
0,6900
|
0,7344
|
0,7344
|
0,7250
|
0,7250
|
Datum van publicatie
|
19/01/22
|
14/04/22
|
15/07/22
|
18/10/22
|
20/01/23
|
17/04/23
|
14/07/23
|
18/10/23
|
19/01/24
|
12/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.348
|
21.205
|
15.178
|
18.270
|
24.366
|
38.387
|
39.846
|
41.341
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10%
|
10%
|
10,7%
|
11,1%
|
8,2%
|
10,4%
|
10,7%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
0,88%
|
0,81%
|
0,85%
|
0,86%
|
0,84%
|
0,86%
|
0,88%
|
0,8%
|
Totale activa
1 |
245.096
|
280.164
|
303.696
|
308.049
|
218.058
|
266.194
|
280.365
|
319.505
|
Nettoactief per aandeel
2 |
68,80
|
74,20
|
74,80
|
72,20
|
78,80
|
78,60
|
85,80
|
95,30
|
Cashflow per aandeel
|
-
|
9,890
|
-18,70
|
10,50
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/01/20
|
19/01/21
|
19/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
72,58
USD Gemiddelde koersdoel
86,77
USD Spread / Gemiddelde doel +19,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,14% | 118 mld. | | +1,57% | 95,05 mld. | | +26,92% | 67,41 mld. | | +6,25% | 64,11 mld. | | +12,95% | 43,96 mld. | | +15,35% | 43,52 mld. | | +28,46% | 38,01 mld. | | +9,03% | 26,22 mld. | | +1,83% | 18,78 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|