Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
273,9
USD
|
+3,26%
|
|
+8,35%
|
+27,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.998
|
16.631
|
26.942
|
24.851
|
23.248
|
29.563
|
-
|
-
|
Bedrijfswaarde
1 |
11.345
|
16.311
|
27.087
|
25.850
|
24.614
|
31.112
|
31.176
|
31.187
|
K/w-verhouding
|
19,9
x
|
22,4
x
|
27,5
x
|
23,2
x
|
21,3
x
|
26,4
x
|
24
x
|
21,6
x
|
Dividendrendement
|
1,46%
|
1,05%
|
0,88%
|
1,64%
|
1,92%
|
1,62%
|
1,71%
|
1,93%
|
Marktkapitalisatie/omzet
|
1,32
x
|
1,57
x
|
2,12
x
|
1,75
x
|
1,6
x
|
1,97
x
|
1,86
x
|
1,74
x
|
Bedrijfswaarde/omzet
|
1,36
x
|
1,54
x
|
2,13
x
|
1,82
x
|
1,69
x
|
2,08
x
|
1,96
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
12
x
|
12,7
x
|
17,2
x
|
14,5
x
|
13,1
x
|
16
x
|
15
x
|
13,7
x
|
Bedrijfswaarde/FCF
|
19,1
x
|
14,8
x
|
53,1
x
|
44,3
x
|
42,4
x
|
34,1
x
|
31,3
x
|
25
x
|
FCF Yield
|
5,24%
|
6,75%
|
1,88%
|
2,26%
|
2,36%
|
2,93%
|
3,2%
|
4%
|
Price to Book
|
7,1
x
|
8,63
x
|
13,8
x
|
12,4
x
|
11
x
|
11,8
x
|
11,4
x
|
10,1
x
|
Aantal aandelen (in duizenden)
|
118.386
|
116.497
|
113.815
|
110.463
|
108.114
|
107.932
|
-
|
-
|
Referentieprijs
2 |
92,90
|
142,8
|
236,7
|
225,0
|
215,0
|
273,9
|
273,9
|
273,9
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.352
|
10.620
|
12.731
|
14.205
|
14.556
|
14.991
|
15.890
|
16.953
|
EBITDA
1 |
942,1
|
1.288
|
1.577
|
1.778
|
1.872
|
1.940
|
2.075
|
2.279
|
Bedrijfsresultaat (EBIT)
1 |
743,2
|
1.071
|
1.307
|
1.435
|
1.479
|
1.494
|
1.616
|
1.764
|
Operationele Marge
|
8,9%
|
10,08%
|
10,26%
|
10,1%
|
10,16%
|
9,96%
|
10,17%
|
10,4%
|
Resultaat voor belastingen (EBT)
1 |
723,4
|
968,1
|
1.280
|
1.404
|
1.432
|
1.445
|
1.565
|
1.711
|
Nettowinst (verlies)
1 |
562,4
|
749
|
997,1
|
1.089
|
1.107
|
1.116
|
1.206
|
1.321
|
Nettomarge
|
6,73%
|
7,05%
|
7,83%
|
7,66%
|
7,61%
|
7,45%
|
7,59%
|
7,79%
|
WPA
2 |
4,660
|
6,380
|
8,610
|
9,710
|
10,09
|
10,36
|
11,39
|
12,70
|
Free Cash Flow
1 |
594,3
|
1.101
|
510,3
|
583,6
|
580,2
|
912,7
|
996,9
|
1.248
|
FCF-marge
|
7,12%
|
10,36%
|
4,01%
|
4,11%
|
3,99%
|
6,09%
|
6,27%
|
7,36%
|
Kasstroomconversie (ebitda)
|
63,08%
|
85,44%
|
32,36%
|
32,82%
|
30,99%
|
47,06%
|
48,05%
|
54,77%
|
Kasstroomconversie (nettowinst)
|
105,67%
|
146,94%
|
51,18%
|
53,61%
|
52,4%
|
81,77%
|
82,67%
|
94,49%
|
Dividend per aandeel
2 |
1,360
|
1,500
|
2,080
|
3,680
|
4,120
|
4,440
|
4,692
|
5,276
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
1/02/24
|
-
|
-
|
-
|
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 |
3.018
|
3.319
|
3.024
|
3.903
|
3.271
|
4.006
|
3.299
|
4.185
|
3.412
|
3.660
|
3.395
|
4.283
|
3.507
|
3.798
|
3.593
|
EBITDA
1 |
367
|
368,5
|
321,9
|
608,4
|
393,6
|
454
|
341,7
|
661,6
|
431,2
|
437,5
|
367,4
|
675,8
|
434,6
|
458,7
|
378,7
|
Bedrijfsresultaat (EBIT)
1 |
297,2
|
293,1
|
244,3
|
525
|
306,4
|
359,2
|
244,4
|
559,3
|
340,9
|
334,2
|
263,1
|
563,1
|
324,4
|
343,1
|
284,9
|
Operationele Marge
|
9,85%
|
8,83%
|
8,08%
|
13,45%
|
9,37%
|
8,97%
|
7,41%
|
13,37%
|
9,99%
|
9,13%
|
7,75%
|
13,15%
|
9,25%
|
9,03%
|
7,93%
|
Resultaat voor belastingen (EBT)
1 |
291,1
|
286,5
|
237,2
|
517,9
|
300,2
|
349
|
231,8
|
547
|
331,4
|
322,3
|
251,2
|
550,1
|
312,9
|
330
|
270,5
|
Nettowinst (verlies)
1 |
224,4
|
221,3
|
187,2
|
396,5
|
234,1
|
270,9
|
183,1
|
421,2
|
255
|
247,9
|
198,2
|
424,4
|
240,4
|
254,1
|
208,7
|
Nettomarge
|
7,44%
|
6,67%
|
6,19%
|
10,16%
|
7,16%
|
6,76%
|
5,55%
|
10,07%
|
7,47%
|
6,77%
|
5,84%
|
9,91%
|
6,86%
|
6,69%
|
5,81%
|
WPA
2 |
1,950
|
1,930
|
1,650
|
3,530
|
2,100
|
2,430
|
1,650
|
3,830
|
2,330
|
2,280
|
1,830
|
3,932
|
2,238
|
2,376
|
1,969
|
Dividend per aandeel
2 |
0,5200
|
0,5200
|
0,9200
|
0,9200
|
0,9200
|
0,9200
|
1,030
|
1,030
|
1,030
|
1,030
|
1,086
|
1,110
|
1,110
|
1,120
|
1,201
|
Datum van publicatie
|
21/10/21
|
27/01/22
|
21/04/22
|
21/07/22
|
20/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
347
|
-
|
145
|
999
|
1.367
|
1.550
|
1.613
|
1.624
|
Nettokaspositie
1 |
-
|
320
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,368
x
|
-
|
0,092
x
|
0,5621
x
|
0,73
x
|
0,799
x
|
0,7775
x
|
0,7128
x
|
Free Cash Flow
1 |
594
|
1.101
|
510
|
584
|
580
|
913
|
997
|
1.248
|
ROE (netto-inkomsten/eigen vermogen)
|
35,9%
|
46,2%
|
50,8%
|
53,8%
|
52,8%
|
49,5%
|
50,2%
|
49,4%
|
ROA (netto-inkomsten/totale activa)
|
13,4%
|
13,1%
|
13,5%
|
13,4%
|
12,5%
|
11,7%
|
12,1%
|
11,9%
|
Totale activa
1 |
4.187
|
5.731
|
7.409
|
8.129
|
8.823
|
9.513
|
9.939
|
11.099
|
Nettoactief per aandeel
2 |
13,10
|
16,50
|
17,20
|
18,20
|
19,60
|
23,30
|
24,00
|
27,10
|
Cashflow per aandeel
2 |
6,720
|
11,90
|
9,830
|
12,10
|
12,20
|
14,80
|
16,00
|
18,80
|
Capex
1 |
217
|
294
|
628
|
773
|
754
|
737
|
708
|
709
|
Capex/omzet
|
2,6%
|
2,77%
|
4,94%
|
5,44%
|
5,18%
|
4,92%
|
4,46%
|
4,18%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
273,9
USD Gemiddelde koersdoel
261,7
USD Spread / Gemiddelde doel -4,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,38% | 29,56 mld. | | +4,90% | 5,71 mld. | | -11,42% | 4,42 mld. | | +14,25% | 4,17 mld. | | +4,23% | 1,85 mld. | | -4,59% | 1,77 mld. | | -13,78% | 1,26 mld. | | -17,17% | 1,15 mld. | | -2,08% | 613 mln. | | -6,69% | 499 mln. |
Overige speciaalzaken - overige
|