Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
114
USD
|
+4,77%
|
|
+4,87%
|
+5,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.471
|
34.280
|
45.070
|
24.371
|
24.066
|
25.483
|
-
|
-
|
Bedrijfswaarde
1 |
26.689
|
32.128
|
43.546
|
22.615
|
21.999
|
22.858
|
23.465
|
21.889
|
K/w-verhouding
|
14
x
|
15,2
x
|
15
x
|
16,3
x
|
13,9
x
|
14,8
x
|
13,3
x
|
15,5
x
|
Dividendrendement
|
2,5%
|
2,38%
|
2,2%
|
4,4%
|
4,53%
|
4,35%
|
4,43%
|
4,58%
|
Marktkapitalisatie/omzet
|
5,07
x
|
5,52
x
|
5,87
x
|
3,76
x
|
3,73
x
|
3,76
x
|
3,5
x
|
3,47
x
|
Bedrijfswaarde/omzet
|
4,75
x
|
5,18
x
|
5,68
x
|
3,49
x
|
3,41
x
|
3,37
x
|
3,22
x
|
2,98
x
|
Bedrijfswaarde/EBITDA
|
10,4
x
|
10,9
x
|
11,1
x
|
8,3
x
|
8,74
x
|
9,6
x
|
9,02
x
|
9,06
x
|
Bedrijfswaarde/FCF
|
20,2
x
|
-
|
13,6
x
|
-
|
-
|
10,7
x
|
11
x
|
11,3
x
|
FCF Yield
|
4,94%
|
-
|
7,38%
|
-
|
-
|
9,37%
|
9,06%
|
8,85%
|
Price to Book
|
4,03
x
|
4,48
x
|
5
x
|
2,77
x
|
2,54
x
|
2,58
x
|
2,45
x
|
2,17
x
|
Aantal aandelen (in duizenden)
|
233.677
|
226.433
|
229.198
|
223.465
|
223.470
|
223.500
|
-
|
-
|
Referentieprijs
2 |
121,8
|
151,4
|
196,6
|
109,1
|
107,7
|
114,0
|
114,0
|
114,0
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.618
|
6.207
|
7.672
|
6.488
|
6.460
|
6.783
|
7.290
|
7.354
|
EBITDA
1 |
2.578
|
2.935
|
3.915
|
2.726
|
2.518
|
2.381
|
2.603
|
2.416
|
Bedrijfsresultaat (EBIT)
1 |
2.387
|
2.746
|
3.710
|
2.500
|
2.263
|
2.501
|
2.531
|
2.690
|
Operationele Marge
|
42,49%
|
44,24%
|
48,36%
|
38,54%
|
35,03%
|
36,87%
|
34,72%
|
36,58%
|
Resultaat voor belastingen (EBT)
1 |
2.927
|
3.242
|
3.995
|
1.948
|
2.490
|
2.497
|
2.670
|
2.379
|
Nettowinst (verlies)
1 |
2.076
|
2.307
|
3.002
|
1.522
|
1.744
|
1.728
|
1.907
|
1.631
|
Nettomarge
|
36,95%
|
37,18%
|
39,14%
|
23,45%
|
27%
|
25,48%
|
26,16%
|
22,18%
|
WPA
2 |
8,700
|
9,980
|
13,12
|
6,700
|
7,760
|
7,690
|
8,557
|
7,350
|
Free Cash Flow
1 |
1.318
|
-
|
3.213
|
-
|
-
|
2.142
|
2.125
|
1.938
|
FCF-marge
|
23,46%
|
-
|
41,88%
|
-
|
-
|
31,58%
|
29,15%
|
26,35%
|
Kasstroomconversie (ebitda)
|
51,13%
|
-
|
82,07%
|
-
|
-
|
89,96%
|
81,65%
|
80,22%
|
Kasstroomconversie (nettowinst)
|
63,49%
|
-
|
107,01%
|
-
|
-
|
123,96%
|
111,44%
|
118,82%
|
Dividend per aandeel
2 |
3,040
|
3,600
|
4,320
|
4,800
|
4,880
|
4,954
|
5,050
|
5,227
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
8/02/24
|
-
|
-
|
-
|
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 |
1.954
|
1.962
|
1.863
|
1.513
|
1.588
|
1.524
|
1.538
|
1.610
|
1.671
|
1.642
|
1.750
|
1.758
|
1.780
|
1.799
|
1.825
|
EBITDA
1 |
-
|
916,2
|
931,9
|
634,4
|
683,1
|
568,8
|
586,8
|
655,7
|
699,6
|
575,9
|
755
|
677,9
|
705,7
|
638,3
|
-
|
Bedrijfsresultaat (EBIT)
1 |
996,2
|
862,5
|
838
|
579,7
|
573,7
|
509,1
|
528
|
596,6
|
635,9
|
502,7
|
692,4
|
637,6
|
664,5
|
604,9
|
657
|
Operationele Marge
|
50,98%
|
43,97%
|
44,98%
|
38,31%
|
36,12%
|
33,4%
|
34,34%
|
37,05%
|
38,06%
|
30,62%
|
39,56%
|
36,26%
|
37,33%
|
33,63%
|
36%
|
Resultaat voor belastingen (EBT)
1 |
984,7
|
912,6
|
678,9
|
388,7
|
491,8
|
388,8
|
619,6
|
639,7
|
584,1
|
646,9
|
775,5
|
660,8
|
654,8
|
655
|
669
|
Nettowinst (verlies)
1 |
757,7
|
721,7
|
554,9
|
332,2
|
375,2
|
259,5
|
411
|
464,8
|
442,6
|
425,9
|
558
|
474,1
|
478,7
|
450,5
|
492,1
|
Nettomarge
|
38,77%
|
36,79%
|
29,79%
|
21,96%
|
23,62%
|
17,03%
|
26,73%
|
28,87%
|
26,49%
|
25,94%
|
31,88%
|
26,96%
|
26,89%
|
25,04%
|
26,97%
|
WPA
2 |
3,310
|
3,180
|
2,410
|
1,460
|
1,660
|
1,160
|
1,830
|
2,060
|
1,970
|
1,900
|
2,490
|
2,170
|
2,280
|
2,080
|
2,180
|
Dividend per aandeel
2 |
1,080
|
1,080
|
1,200
|
1,200
|
1,200
|
1,200
|
1,220
|
1,220
|
1,200
|
1,220
|
1,240
|
1,235
|
1,235
|
1,235
|
1,278
|
Datum van publicatie
|
28/10/21
|
27/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
26/01/23
|
2/05/23
|
28/07/23
|
27/10/23
|
8/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.782
|
2.152
|
1.523
|
1.756
|
2.067
|
2.626
|
2.019
|
3.594
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.318
|
-
|
3.213
|
-
|
-
|
2.142
|
2.125
|
1.938
|
ROE (netto-inkomsten/eigen vermogen)
|
31,4%
|
31,2%
|
35,9%
|
17%
|
19%
|
18,5%
|
19%
|
18,1%
|
ROA (netto-inkomsten/totale activa)
|
24,4%
|
23,1%
|
25,9%
|
12,6%
|
14,6%
|
13,7%
|
14,1%
|
12,2%
|
Totale activa
1 |
8.510
|
9.995
|
11.588
|
12.076
|
11.961
|
12.613
|
13.491
|
13.369
|
Nettoactief per aandeel
2 |
30,20
|
33,80
|
39,40
|
39,40
|
42,50
|
44,30
|
46,50
|
52,50
|
Cashflow per aandeel
2 |
6,380
|
8,300
|
15,20
|
10,40
|
5,420
|
10,80
|
10,70
|
9,950
|
Capex
1 |
205
|
215
|
239
|
238
|
-
|
293
|
273
|
271
|
Capex/omzet
|
3,64%
|
3,46%
|
3,12%
|
3,66%
|
-
|
4,32%
|
3,74%
|
3,69%
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
114
USD Gemiddelde koersdoel
114,2
USD Spread / Gemiddelde doel +0,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,88% | 25,48 mld. | | -6,03% | 113 mld. | | -3,98% | 87,91 mld. | | +20,96% | 63,76 mld. | | +5,29% | 61,9 mld. | | +10,12% | 42,86 mld. | | +7,95% | 40,84 mld. | | +18,92% | 34,58 mld. | | -5,25% | 22,13 mld. | | +0,57% | 18,61 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|