Beurs gesloten -
Nyse
22:00:02 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,21
USD
|
-1,14%
|
|
-2,10%
|
+5,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
23.269
|
20.263
|
25.387
|
14.805
|
15.803
|
18.949
|
-
|
-
|
Bedrijfswaarde
1 |
30.988
|
24.514
|
31.557
|
18.702
|
17.526
|
21.259
|
19.019
|
20.671
|
K/w-verhouding
|
6,48
x
|
15,3
x
|
6,32
x
|
5,34
x
|
7,36
x
|
6,52
x
|
7,83
x
|
6,61
x
|
Dividendrendement
|
2,39%
|
2,54%
|
1,9%
|
2,74%
|
2,51%
|
2,16%
|
2,25%
|
2,55%
|
Marktkapitalisatie/omzet
|
1,75
x
|
1,82
x
|
2,49
x
|
1,27
x
|
1,16
x
|
1,24
x
|
1,25
x
|
1,18
x
|
Bedrijfswaarde/omzet
|
2,33
x
|
2,2
x
|
3,1
x
|
1,6
x
|
1,29
x
|
1,39
x
|
1,26
x
|
1,29
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,54
x
|
1,69
x
|
1,89
x
|
1,19
x
|
1,18
x
|
1,23
x
|
1,11
x
|
1,03
x
|
Aantal aandelen (in duizenden)
|
646.193
|
583.792
|
547.259
|
450.541
|
413.804
|
401.544
|
-
|
-
|
Referentieprijs
2 |
36,01
|
34,71
|
46,39
|
32,86
|
38,19
|
47,19
|
47,19
|
47,19
|
Datum van publicatie
|
24/01/20
|
29/01/21
|
28/01/22
|
23/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.312
|
11.162
|
10.192
|
11.674
|
13.627
|
15.316
|
15.102
|
16.066
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.067
|
7.107
|
6.229
|
7.337
|
8.869
|
10.351
|
9.931
|
10.674
|
Operationele Marge
|
68,11%
|
63,67%
|
61,12%
|
62,85%
|
65,08%
|
67,58%
|
65,76%
|
66,44%
|
Resultaat voor belastingen (EBT)
1 |
4.887
|
1.797
|
5.503
|
3.962
|
2.904
|
3.971
|
3.128
|
3.427
|
Nettowinst (verlies)
1 |
3.747
|
1.343
|
4.179
|
2.974
|
2.196
|
2.932
|
2.340
|
2.623
|
Nettomarge
|
28,15%
|
12,03%
|
41%
|
25,48%
|
16,12%
|
19,14%
|
15,5%
|
16,32%
|
WPA
2 |
5,560
|
2,270
|
7,340
|
6,150
|
5,190
|
7,241
|
6,027
|
7,134
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,8600
|
0,8800
|
0,8800
|
0,9000
|
0,9600
|
1,021
|
1,064
|
1,201
|
Datum van publicatie
|
24/01/20
|
29/01/21
|
28/01/22
|
23/01/23
|
23/01/24
|
-
|
-
|
-
|
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 |
2.730
|
2.793
|
2.873
|
2.915
|
3.093
|
3.163
|
3.294
|
3.475
|
3.659
|
4.798
|
3.680
|
3.753
|
3.604
|
3.675
|
3.684
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.608
|
1.754
|
1.790
|
1.851
|
1.942
|
2.044
|
2.125
|
2.321
|
2.343
|
3.592
|
2.484
|
2.562
|
2.276
|
2.395
|
2.483
|
Operationele Marge
|
58,9%
|
62,8%
|
62,3%
|
63,5%
|
62,79%
|
64,62%
|
64,51%
|
66,79%
|
64,03%
|
74,86%
|
67,48%
|
68,26%
|
63,16%
|
65,17%
|
67,4%
|
Resultaat voor belastingen (EBT)
1 |
1.047
|
1.233
|
1.066
|
922
|
741
|
790
|
742
|
833
|
539
|
1.708
|
772,8
|
940,8
|
626,3
|
718
|
875,5
|
Nettowinst (verlies)
1 |
803
|
922
|
793
|
692
|
567
|
590
|
559
|
618
|
429
|
1.282
|
561,5
|
676,8
|
465,9
|
543,8
|
587
|
Nettomarge
|
29,41%
|
33,01%
|
27,6%
|
23,74%
|
18,33%
|
18,65%
|
16,97%
|
17,78%
|
11,72%
|
26,72%
|
15,26%
|
18,03%
|
12,93%
|
14,79%
|
15,93%
|
WPA
2 |
1,480
|
1,770
|
1,600
|
1,470
|
1,260
|
1,350
|
1,320
|
1,480
|
1,030
|
3,140
|
1,387
|
1,772
|
1,161
|
1,478
|
1,563
|
Dividend per aandeel
2 |
0,2200
|
0,2200
|
0,2200
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2620
|
0,2620
|
0,2243
|
0,2243
|
Datum van publicatie
|
28/01/22
|
18/04/22
|
18/07/22
|
25/10/22
|
23/01/23
|
19/04/23
|
18/07/23
|
24/10/23
|
23/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.719
|
4.251
|
6.170
|
3.897
|
1.723
|
2.311
|
70,5
|
1.722
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
25,1%
|
11,2%
|
30,8%
|
22,6%
|
16,4%
|
16,9%
|
14,9%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
3,5%
|
1,4%
|
4,5%
|
3,1%
|
2%
|
2,12%
|
1,8%
|
1,89%
|
Totale activa
1 |
107.057
|
95.929
|
92.867
|
95.935
|
109.800
|
138.112
|
129.967
|
138.773
|
Nettoactief per aandeel
2 |
23,30
|
20,50
|
24,50
|
27,70
|
32,40
|
38,30
|
42,50
|
46,00
|
Cashflow per aandeel
|
13,30
|
2,550
|
12,50
|
13,80
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/01/20
|
29/01/21
|
28/01/22
|
23/01/23
|
23/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
47,19
USD Gemiddelde koersdoel
48,76
USD Spread / Gemiddelde doel +3,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,41% | 52,75 mld. | | -6,07% | 30,37 mld. | | +53,75% | 27,3 mld. | | +34,56% | 25,39 mld. | | +13,54% | 14,34 mld. | | +42,53% | 13,13 mld. | | +21,56% | 8,65 mld. | | -33,57% | 6,99 mld. | | +123,70% | 6,75 mld. |
Consumentenkrediet - Andere
|