Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,91
USD
|
+0,50%
|
|
+1,10%
|
+3,02%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
92.603
|
70.185
|
83.289
|
66.734
|
67.387
|
63.277
|
-
|
-
|
Bedrijfswaarde
1 |
92.603
|
70.185
|
83.289
|
66.734
|
67.387
|
63.277
|
63.277
|
63.277
|
K/w-verhouding
|
14,3
x
|
15,2
x
|
11
x
|
11,8
x
|
13,2
x
|
10,8
x
|
9,65
x
|
8,88
x
|
Dividendrendement
|
2,66%
|
3,61%
|
3,13%
|
4,31%
|
4,46%
|
4,86%
|
5%
|
5,2%
|
Marktkapitalisatie/omzet
|
4,05
x
|
3,02
x
|
3,67
x
|
2,76
x
|
2,41
x
|
2,31
x
|
2,21
x
|
2,13
x
|
Bedrijfswaarde/omzet
|
4,05
x
|
3,02
x
|
3,67
x
|
2,76
x
|
2,41
x
|
2,31
x
|
2,21
x
|
2,13
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,98
x
|
1,49
x
|
1,72
x
|
1,52
x
|
1,39
x
|
1,23
x
|
1,13
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
1.561.859
|
1.506.438
|
1.482.798
|
1.530.242
|
1.557.012
|
1.560.460
|
-
|
-
|
Referentieprijs
2 |
59,29
|
46,59
|
56,17
|
43,61
|
43,28
|
40,55
|
40,55
|
40,55
|
Datum van publicatie
|
15/01/20
|
20/01/21
|
19/01/22
|
25/01/23
|
17/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.883
|
23.226
|
22.721
|
24.184
|
28.013
|
27.343
|
28.622
|
29.720
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
10.098
|
9.857
|
8.993
|
9.278
|
9.140
|
10.351
|
11.199
|
11.728
|
Operationele Marge
|
44,13%
|
42,44%
|
39,58%
|
38,36%
|
32,63%
|
37,86%
|
39,13%
|
39,46%
|
Resultaat voor belastingen (EBT)
1 |
8.594
|
6.051
|
10.166
|
7.301
|
6.865
|
7.960
|
8.802
|
9.092
|
Nettowinst (verlies)
1 |
6.583
|
4.621
|
7.605
|
5.501
|
5.051
|
5.881
|
6.548
|
6.881
|
Nettomarge
|
28,77%
|
19,9%
|
33,47%
|
22,75%
|
18,03%
|
21,51%
|
22,88%
|
23,15%
|
WPA
2 |
4,160
|
3,060
|
5,100
|
3,690
|
3,270
|
3,741
|
4,202
|
4,566
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,580
|
1,680
|
1,760
|
1,880
|
1,930
|
1,969
|
2,026
|
2,107
|
Datum van publicatie
|
15/01/20
|
20/01/21
|
19/01/22
|
25/01/23
|
17/01/24
|
-
|
-
|
-
|
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 |
5.657
|
5.569
|
5.983
|
6.296
|
6.336
|
7.141
|
7.141
|
7.000
|
6.731
|
6.685
|
6.790
|
6.891
|
6.940
|
6.936
|
7.190
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.124
|
2.067
|
2.259
|
2.659
|
2.293
|
2.586
|
2.572
|
2.470
|
1.512
|
2.226
|
2.612
|
2.741
|
2.753
|
2.642
|
2.824
|
Operationele Marge
|
37,55%
|
37,12%
|
37,76%
|
42,23%
|
36,19%
|
36,21%
|
36,02%
|
35,29%
|
22,46%
|
33,3%
|
38,46%
|
39,77%
|
39,66%
|
38,09%
|
39,28%
|
Resultaat voor belastingen (EBT)
1 |
2.137
|
1.955
|
1.948
|
2.297
|
1.101
|
2.159
|
1.751
|
1.955
|
1.000
|
1.673
|
1.987
|
2.104
|
2.144
|
2.042
|
2.296
|
Nettowinst (verlies)
1 |
1.582
|
1.466
|
1.464
|
1.718
|
853
|
1.592
|
1.281
|
1.412
|
766
|
1.209
|
1.490
|
1.560
|
1.620
|
1.470
|
1.666
|
Nettomarge
|
27,97%
|
26,32%
|
24,47%
|
27,29%
|
13,46%
|
22,29%
|
17,94%
|
20,17%
|
11,38%
|
18,09%
|
21,95%
|
22,64%
|
23,33%
|
21,2%
|
23,17%
|
WPA
2 |
1,070
|
0,9900
|
0,9900
|
1,160
|
0,5700
|
1,040
|
0,8400
|
0,9100
|
0,4900
|
0,7800
|
0,9405
|
0,9794
|
1,011
|
0,9522
|
1,069
|
Dividend per aandeel
2 |
0,4600
|
0,4600
|
0,4600
|
0,4800
|
0,4800
|
0,4800
|
-
|
0,4800
|
0,4900
|
0,4900
|
0,4900
|
0,4956
|
0,5006
|
0,4944
|
0,4988
|
Datum van publicatie
|
19/01/22
|
14/04/22
|
15/07/22
|
14/10/22
|
25/01/23
|
19/04/23
|
19/07/23
|
18/10/23
|
17/01/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,1%
|
10%
|
16%
|
12,6%
|
10,8%
|
12,1%
|
12,1%
|
13,1%
|
ROA (netto-inkomsten/totale activa)
|
1,45%
|
0,93%
|
1,43%
|
0,98%
|
0,82%
|
0,95%
|
1,02%
|
1,01%
|
Totale activa
1 |
454.000
|
496.882
|
531.818
|
561.327
|
615.976
|
619.099
|
644.023
|
681.263
|
Nettoactief per aandeel
2 |
29,90
|
31,30
|
32,70
|
28,70
|
31,10
|
32,90
|
35,80
|
37,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/01/20
|
20/01/21
|
19/01/22
|
25/01/23
|
17/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,55
USD Gemiddelde koersdoel
47,22
USD Spread / Gemiddelde doel +16,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,12% | 572 mld. | | +18,87% | 302 mld. | | +15,71% | 252 mld. | | +21,74% | 206 mld. | | +19,14% | 182 mld. | | +24,16% | 168 mld. | | +9,58% | 163 mld. | | +11,18% | 153 mld. | | -10,40% | 138 mld. |
Banken - Andere
|