Geschatte realtime
Cboe BZX
16:15:34 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
81,32
USD
|
+0,61%
|
|
+3,42%
|
+18,23%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.147
|
5.198
|
7.331
|
6.204
|
7.053
|
8.291
|
-
|
-
|
Bedrijfswaarde
1 |
4.147
|
5.198
|
6.867
|
6.204
|
5.224
|
8.291
|
8.291
|
8.291
|
K/w-verhouding
|
11
x
|
12,1
x
|
10,6
x
|
11
x
|
16,2
x
|
13,2
x
|
11,4
x
|
10,6
x
|
Dividendrendement
|
0,99%
|
0,89%
|
0,85%
|
2,06%
|
2,08%
|
2,08%
|
2,27%
|
2,29%
|
Marktkapitalisatie/omzet
|
1,24
x
|
1,39
x
|
1,55
x
|
1,41
x
|
1,62
x
|
1,73
x
|
1,61
x
|
1,51
x
|
Bedrijfswaarde/omzet
|
1,24
x
|
1,39
x
|
1,55
x
|
1,41
x
|
1,62
x
|
1,73
x
|
1,61
x
|
1,51
x
|
Bedrijfswaarde/EBITDA
|
6,5
x
|
7,51
x
|
6,59
x
|
-
|
8,95
x
|
8,32
x
|
7,47
x
|
7,17
x
|
Bedrijfswaarde/FCF
|
8.842.644
x
|
3.272.105
x
|
10.719.797
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,25
x
|
1,41
x
|
1,69
x
|
1,22
x
|
1,52
x
|
1,67
x
|
1,55
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
102.561
|
103.004
|
104.111
|
106.281
|
101.996
|
102.574
|
-
|
-
|
Referentieprijs
2 |
40,43
|
50,46
|
70,42
|
58,37
|
69,15
|
80,83
|
80,83
|
80,83
|
Datum van publicatie
|
30/01/20
|
29/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.337
|
3.752
|
4.737
|
4.391
|
4.349
|
4.784
|
5.144
|
5.508
|
EBITDA
1 |
637,5
|
692
|
1.113
|
-
|
788,2
|
997
|
1.110
|
1.157
|
Bedrijfsresultaat (EBIT)
1 |
599,1
|
651,2
|
1.067
|
885,1
|
706,7
|
915
|
1.028
|
1.076
|
Operationele Marge
|
17,95%
|
17,35%
|
22,53%
|
20,16%
|
16,25%
|
19,12%
|
19,98%
|
19,54%
|
Resultaat voor belastingen (EBT)
1 |
599,1
|
651,2
|
1.067
|
885,1
|
706,7
|
987,9
|
1.079
|
1.274
|
Nettowinst (verlies)
1 |
431,1
|
476,2
|
789,3
|
624,9
|
485,3
|
682,1
|
758,4
|
807,2
|
Nettomarge
|
12,92%
|
12,69%
|
16,66%
|
14,23%
|
11,16%
|
14,26%
|
14,74%
|
14,66%
|
WPA
2 |
3,660
|
4,160
|
6,660
|
5,320
|
4,280
|
6,130
|
7,070
|
7,654
|
Free Cash Flow
|
469
|
1.588
|
683,9
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
14,05%
|
42,34%
|
14,44%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
73,56%
|
229,54%
|
61,47%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
108,79%
|
333,56%
|
86,65%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,4000
|
0,4500
|
0,6000
|
1,200
|
1,440
|
1,680
|
1,833
|
1,848
|
Datum van publicatie
|
30/01/20
|
29/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
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 |
1.145
|
1.304
|
1.117
|
1.108
|
1.045
|
1.122
|
1.107
|
1.051
|
1.045
|
1.146
|
1.163
|
1.192
|
1.198
|
1.272
|
1.245
|
EBITDA
|
268,3
|
330,7
|
238,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
256,5
|
318,7
|
227,1
|
218,5
|
-
|
233,7
|
209,9
|
181,4
|
109,4
|
206
|
218,7
|
244,6
|
250,5
|
274,1
|
253,3
|
Nettowinst (verlies)
1 |
182,7
|
252,1
|
164,2
|
151,5
|
141,8
|
167,3
|
148,2
|
125
|
58,84
|
153,2
|
154,3
|
165,9
|
179,7
|
198,8
|
176,4
|
Nettomarge
|
15,96%
|
19,33%
|
14,71%
|
13,67%
|
13,57%
|
14,92%
|
13,39%
|
11,9%
|
5,63%
|
13,36%
|
13,26%
|
13,91%
|
15%
|
15,62%
|
14,17%
|
WPA
2 |
1,540
|
2,120
|
1,390
|
1,290
|
-
|
1,430
|
1,280
|
1,100
|
0,5200
|
1,380
|
1,400
|
1,407
|
1,636
|
1,932
|
1,650
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4673
|
Datum van publicatie
|
27/10/21
|
26/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
25/01/23
|
26/04/23
|
26/07/23
|
25/10/23
|
24/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
464
|
-
|
1.829
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
469
|
1.588
|
684
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,1%
|
12,8%
|
21%
|
15%
|
11,5%
|
14,1%
|
14,3%
|
13,2%
|
ROA (netto-inkomsten/totale activa)
|
1,95%
|
-
|
2,77%
|
1,75%
|
1,42%
|
1,7%
|
1,8%
|
1,8%
|
Totale activa
1 |
22.073
|
-
|
28.512
|
35.624
|
34.202
|
40.121
|
42.136
|
44.845
|
Nettoactief per aandeel
2 |
32,20
|
35,90
|
41,60
|
47,70
|
45,60
|
48,40
|
52,30
|
62,40
|
Cashflow per aandeel
|
-
|
14,50
|
7,360
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
158
|
73,4
|
188
|
-
|
52
|
99
|
104
|
109
|
Capex/omzet
|
4,73%
|
1,96%
|
3,97%
|
-
|
1,2%
|
2,07%
|
2,02%
|
1,98%
|
Datum van publicatie
|
30/01/20
|
29/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
80,83
USD Gemiddelde koersdoel
86,71
USD Spread / Gemiddelde doel +7,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,23% | 8,29 mld. | | +1,00% | 151 mld. | | +14,41% | 148 mld. | | +10,90% | 138 mld. | | +20,43% | 117 mld. | | -6,68% | 36,28 mld. | | +11,78% | 25,7 mld. | | -9,28% | 21,05 mld. | | +17,17% | 20,13 mld. | | +37,43% | 16,72 mld. |
Investment Banking & Brokerage Services - Andere
|