Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
134
USD
|
+0,76%
|
|
-2,09%
|
+13,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.334
|
7.756
|
12.318
|
17.153
|
19.111
|
21.171
|
-
|
-
|
Bedrijfswaarde
1 |
8.425
|
9.490
|
14.180
|
17.967
|
20.059
|
22.552
|
21.733
|
19.932
|
K/w-verhouding
|
11,2
x
|
14,2
x
|
3,99
x
|
4,67
x
|
8,07
x
|
11,9
x
|
13,7
x
|
12,1
x
|
Dividendrendement
|
2,82%
|
2,71%
|
1,68%
|
1,39%
|
1,44%
|
1,37%
|
1,41%
|
1,4%
|
Marktkapitalisatie/omzet
|
0,7
x
|
0,81
x
|
0,67
x
|
0,77
x
|
1,02
x
|
1,17
x
|
1,17
x
|
1,1
x
|
Bedrijfswaarde/omzet
|
0,8
x
|
0,99
x
|
0,77
x
|
0,81
x
|
1,07
x
|
1,24
x
|
1,2
x
|
1,04
x
|
Bedrijfswaarde/EBITDA
|
6,44
x
|
7,96
x
|
3,05
x
|
3,28
x
|
5,48
x
|
7,5
x
|
8,52
x
|
6,38
x
|
Bedrijfswaarde/FCF
|
8,92
x
|
-45
x
|
11,8
x
|
5,06
x
|
10,8
x
|
45,2
x
|
20,2
x
|
13,9
x
|
FCF Yield
|
11,2%
|
-2,22%
|
8,45%
|
19,8%
|
9,28%
|
2,21%
|
4,95%
|
7,17%
|
Price to Book
|
1,84
x
|
1,8
x
|
2,02
x
|
2,2
x
|
2,13
x
|
2,18
x
|
1,98
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
215.452
|
210.366
|
198.451
|
175.571
|
161.816
|
157.947
|
-
|
-
|
Referentieprijs
2 |
34,04
|
36,87
|
62,07
|
97,70
|
118,1
|
134,0
|
134,0
|
134,0
|
Datum van publicatie
|
22/01/20
|
25/01/21
|
24/01/22
|
25/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.485
|
9.601
|
18.409
|
22.261
|
18.795
|
18.133
|
18.040
|
19.204
|
EBITDA
1 |
1.308
|
1.192
|
4.649
|
5.476
|
3.663
|
3.006
|
2.551
|
3.122
|
Bedrijfsresultaat (EBIT)
1 |
986,9
|
866,6
|
4.301
|
5.092
|
3.151
|
2.532
|
2.160
|
2.471
|
Operationele Marge
|
9,41%
|
9,03%
|
23,36%
|
22,87%
|
16,77%
|
13,96%
|
11,97%
|
12,87%
|
Resultaat voor belastingen (EBT)
1 |
875,3
|
705,5
|
4.209
|
5.021
|
3.219
|
2.462
|
2.142
|
2.390
|
Nettowinst (verlies)
1 |
671,1
|
550,8
|
3.214
|
3.863
|
2.451
|
1.868
|
1.612
|
1.801
|
Nettomarge
|
6,4%
|
5,74%
|
17,46%
|
17,35%
|
13,04%
|
10,3%
|
8,94%
|
9,38%
|
WPA
2 |
3,040
|
2,590
|
15,56
|
20,92
|
14,64
|
11,28
|
9,765
|
11,05
|
Free Cash Flow
1 |
944,3
|
-211
|
1.198
|
3.552
|
1.862
|
498,9
|
1.075
|
1.430
|
FCF-marge
|
9,01%
|
-2,2%
|
6,51%
|
15,95%
|
9,91%
|
2,75%
|
5,96%
|
7,45%
|
Kasstroomconversie (ebitda)
|
72,2%
|
-
|
25,77%
|
64,86%
|
50,83%
|
16,6%
|
42,15%
|
45,8%
|
Kasstroomconversie (nettowinst)
|
140,72%
|
-
|
37,27%
|
91,94%
|
75,97%
|
26,71%
|
66,7%
|
79,39%
|
Dividend per aandeel
2 |
0,9600
|
1,000
|
1,040
|
1,360
|
1,700
|
1,840
|
1,889
|
1,875
|
Datum van publicatie
|
22/01/20
|
25/01/21
|
24/01/22
|
25/01/23
|
23/01/24
|
-
|
-
|
-
|
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 |
5.088
|
5.311
|
5.570
|
6.213
|
5.652
|
4.826
|
4.893
|
5.082
|
4.587
|
4.233
|
4.694
|
4.715
|
4.663
|
4.420
|
4.882
|
EBITDA
1 |
1.409
|
1.515
|
1.556
|
1.714
|
1.319
|
861,3
|
949,7
|
1.172
|
876,1
|
658,7
|
863,8
|
765,1
|
660
|
640,1
|
670,6
|
Bedrijfsresultaat (EBIT)
1 |
1.322
|
1.429
|
1.495
|
1.618
|
1.220
|
759
|
835,4
|
1.064
|
733,6
|
518,5
|
751
|
593,2
|
547,3
|
511,4
|
630,1
|
Operationele Marge
|
25,98%
|
26,91%
|
26,84%
|
26,04%
|
21,58%
|
15,73%
|
17,07%
|
20,93%
|
15,99%
|
12,25%
|
16%
|
12,58%
|
11,74%
|
11,57%
|
12,91%
|
Resultaat voor belastingen (EBT)
1 |
1.303
|
1.409
|
1.458
|
1.596
|
1.208
|
758,4
|
847,8
|
1.074
|
754,6
|
542,2
|
765,8
|
577
|
531,4
|
495,9
|
614,1
|
Nettowinst (verlies)
1 |
990,8
|
1.091
|
1.104
|
1.210
|
914,3
|
634,9
|
637,3
|
812,1
|
577,2
|
424,3
|
584
|
436,4
|
401,7
|
374,4
|
460
|
Nettomarge
|
19,47%
|
20,53%
|
19,82%
|
19,47%
|
16,18%
|
13,15%
|
13,02%
|
15,98%
|
12,58%
|
10,02%
|
12,44%
|
9,26%
|
8,61%
|
8,47%
|
9,42%
|
WPA
2 |
4,850
|
5,490
|
5,710
|
6,440
|
5,030
|
3,610
|
3,700
|
4,810
|
3,470
|
2,610
|
3,670
|
3,083
|
2,593
|
2,314
|
2,668
|
Dividend per aandeel
2 |
0,2600
|
0,2600
|
0,3400
|
0,3400
|
0,3400
|
0,3400
|
0,4250
|
0,4250
|
0,4250
|
0,4250
|
0,4600
|
0,4600
|
0,4600
|
0,4600
|
0,4425
|
Datum van publicatie
|
18/10/21
|
24/01/22
|
20/04/22
|
20/07/22
|
19/10/22
|
25/01/23
|
19/04/23
|
19/07/23
|
18/10/23
|
23/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.091
|
1.734
|
1.862
|
814
|
949
|
1.381
|
562
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.240
|
Hefboom (schuld/ebitda)
|
0,8339
x
|
1,454
x
|
0,4005
x
|
0,1486
x
|
0,2591
x
|
0,4593
x
|
0,2202
x
|
-
|
Free Cash Flow
1 |
944
|
-211
|
1.198
|
3.552
|
1.862
|
499
|
1.075
|
1.430
|
ROE (netto-inkomsten/eigen vermogen)
|
16,8%
|
13,1%
|
60,4%
|
53,5%
|
28,8%
|
18,6%
|
13,9%
|
14,6%
|
ROA (netto-inkomsten/totale activa)
|
8,4%
|
6,28%
|
29,5%
|
-
|
16,9%
|
11,3%
|
9,15%
|
-
|
Totale activa
1 |
7.990
|
8.771
|
10.898
|
-
|
14.534
|
16.540
|
17.630
|
-
|
Nettoactief per aandeel
2 |
18,50
|
20,50
|
30,70
|
44,30
|
55,40
|
61,40
|
67,70
|
84,80
|
Cashflow per aandeel
2 |
6,330
|
4,650
|
10,70
|
24,20
|
21,00
|
15,80
|
11,90
|
10,40
|
Capex
1 |
452
|
993
|
1.006
|
909
|
1.658
|
1.977
|
716
|
679
|
Capex/omzet
|
4,31%
|
10,34%
|
5,47%
|
4,08%
|
8,82%
|
10,9%
|
3,97%
|
3,54%
|
Datum van publicatie
|
22/01/20
|
25/01/21
|
24/01/22
|
25/01/23
|
23/01/24
|
-
|
-
|
-
|
Laatste slotkoers
134
USD Gemiddelde koersdoel
130,9
USD Spread / Gemiddelde doel -2,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,50% | 21,17 mld. | | +0,79% | 42,1 mld. | | +18,89% | 24,83 mld. | | -21,02% | 21,75 mld. | | -7,50% | 20,77 mld. | | +6,81% | 9,44 mld. | | -12,44% | 8,5 mld. | | -23,08% | 8,41 mld. | | +36,31% | 8,35 mld. | | -.--% | 7,47 mld. |
Staal - Andere
|