Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
164,2
USD
|
+0,26%
|
|
+3,61%
|
-10,21%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.733
|
3.689
|
4.222
|
3.427
|
3.251
|
3.069
|
-
|
-
|
Bedrijfswaarde
1 |
3.348
|
3.214
|
3.709
|
3.051
|
3.162
|
2.942
|
2.856
|
2.896
|
K/w-verhouding
|
21,1
x
|
27,4
x
|
28,2
x
|
33,5
x
|
31,4
x
|
23,7
x
|
21,5
x
|
18,4
x
|
Dividendrendement
|
0,23%
|
0,51%
|
0,45%
|
0,66%
|
-
|
0,78%
|
0,79%
|
0,8%
|
Marktkapitalisatie/omzet
|
2,06
x
|
2,04
x
|
2,31
x
|
1,71
x
|
1,46
x
|
1,27
x
|
1,23
x
|
1,19
x
|
Bedrijfswaarde/omzet
|
1,85
x
|
1,78
x
|
2,03
x
|
1,52
x
|
1,42
x
|
1,21
x
|
1,14
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
10,7
x
|
11,6
x
|
12,3
x
|
11
x
|
10,9
x
|
9,16
x
|
8,4
x
|
8
x
|
Bedrijfswaarde/FCF
|
21,7
x
|
18,9
x
|
47,2
x
|
-141
x
|
72,2
x
|
29,6
x
|
18,2
x
|
-
|
FCF Yield
|
4,6%
|
5,29%
|
2,12%
|
-0,71%
|
1,38%
|
3,37%
|
5,49%
|
-
|
Price to Book
|
2,3
x
|
2,14
x
|
2,27
x
|
1,81
x
|
1,63
x
|
1,36
x
|
1,29
x
|
1,06
x
|
Aantal aandelen (in duizenden)
|
19.000
|
18.892
|
18.886
|
18.719
|
18.694
|
18.683
|
-
|
-
|
Referentieprijs
2 |
196,5
|
195,3
|
223,6
|
183,1
|
173,9
|
164,2
|
164,2
|
164,2
|
Datum van publicatie
|
23/10/19
|
21/10/20
|
20/10/21
|
19/10/22
|
18/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.809
|
1.804
|
1.826
|
2.001
|
2.233
|
2.423
|
2.495
|
2.587
|
EBITDA
1 |
314,2
|
277,4
|
301,8
|
276,3
|
289,9
|
321,1
|
339,9
|
361,9
|
Bedrijfsresultaat (EBIT)
1 |
210,9
|
172,7
|
195,8
|
167,5
|
170,2
|
182,9
|
198,6
|
217,9
|
Operationele Marge
|
11,65%
|
9,57%
|
10,72%
|
8,37%
|
7,62%
|
7,55%
|
7,96%
|
8,43%
|
Resultaat voor belastingen (EBT)
1 |
237,9
|
177,9
|
196,9
|
134,3
|
138,8
|
174,3
|
194,1
|
-
|
Nettowinst (verlies)
1 |
179,1
|
135,8
|
151,1
|
103,4
|
103,7
|
130,5
|
142,4
|
165,2
|
Nettomarge
|
9,9%
|
7,53%
|
8,27%
|
5,17%
|
4,64%
|
5,39%
|
5,71%
|
6,39%
|
WPA
2 |
9,330
|
7,130
|
7,940
|
5,460
|
5,530
|
6,923
|
7,646
|
8,917
|
Free Cash Flow
1 |
154,1
|
170
|
78,66
|
-21,67
|
43,77
|
99,27
|
156,9
|
-
|
FCF-marge
|
8,51%
|
9,42%
|
4,31%
|
-1,08%
|
1,96%
|
4,1%
|
6,29%
|
-
|
Kasstroomconversie (ebitda)
|
49,03%
|
61,27%
|
26,07%
|
-
|
15,1%
|
30,92%
|
46,15%
|
-
|
Kasstroomconversie (nettowinst)
|
86,01%
|
125,19%
|
52,06%
|
-
|
42,22%
|
76,05%
|
110,12%
|
-
|
Dividend per aandeel
2 |
0,4500
|
1,000
|
1,000
|
1,200
|
-
|
1,287
|
1,293
|
1,320
|
Datum van publicatie
|
23/10/19
|
21/10/20
|
20/10/21
|
19/10/22
|
18/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
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
|
2025 Q3
|
---|
Omzet
1 |
486,2
|
486,7
|
511,5
|
516,4
|
541,8
|
542,7
|
576,7
|
571,9
|
593,5
|
590,7
|
601
|
637,8
|
620,3
|
618,4
|
631,2
|
EBITDA
1 |
71,65
|
56,21
|
72,11
|
70,38
|
80,5
|
61,7
|
73,67
|
75,62
|
89,05
|
65,73
|
80,5
|
85,81
|
91,98
|
72,7
|
86,36
|
Bedrijfsresultaat (EBIT)
1 |
44,79
|
29,35
|
45,09
|
42,35
|
53,46
|
31,81
|
42,5
|
42,48
|
56,04
|
31,14
|
45,52
|
49,93
|
56,81
|
36,25
|
50,21
|
Operationele Marge
|
9,21%
|
6,03%
|
8,81%
|
8,2%
|
9,87%
|
5,86%
|
7,37%
|
7,43%
|
9,44%
|
5,27%
|
7,57%
|
7,83%
|
9,16%
|
5,86%
|
7,95%
|
Resultaat voor belastingen (EBT)
1 |
44,7
|
22,77
|
33,61
|
33,25
|
45,4
|
23,63
|
33,33
|
36,48
|
55,26
|
27,72
|
44
|
46
|
55,94
|
35,91
|
48,2
|
Nettowinst (verlies)
1 |
33,7
|
18,45
|
25,07
|
26,18
|
33,96
|
17,81
|
24,28
|
27,63
|
42,32
|
20,46
|
32,44
|
35,08
|
40,42
|
25,1
|
36,21
|
Nettomarge
|
6,93%
|
3,79%
|
4,9%
|
5,07%
|
6,27%
|
3,28%
|
4,21%
|
4,83%
|
7,13%
|
3,46%
|
5,4%
|
5,5%
|
6,52%
|
4,06%
|
5,74%
|
WPA
2 |
1,770
|
0,9700
|
1,330
|
1,390
|
1,810
|
0,9500
|
1,290
|
1,470
|
2,260
|
1,090
|
1,696
|
1,880
|
2,168
|
1,348
|
1,950
|
Dividend per aandeel
2 |
0,2500
|
0,3000
|
0,3000
|
0,3000
|
0,3100
|
-
|
0,3100
|
-
|
-
|
-
|
0,3233
|
0,3233
|
0,3300
|
0,3300
|
0,3300
|
Datum van publicatie
|
5/01/22
|
30/03/22
|
29/06/22
|
19/10/22
|
4/01/23
|
29/03/23
|
28/06/23
|
18/10/23
|
3/01/24
|
27/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
385
|
475
|
513
|
376
|
89,6
|
126
|
213
|
173
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
154
|
170
|
78,7
|
-21,7
|
43,8
|
99,3
|
157
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
8,03%
|
8,36%
|
6,81%
|
5,29%
|
6,88%
|
6,8%
|
7,38%
|
ROA (netto-inkomsten/totale activa)
|
9,21%
|
6,39%
|
6,6%
|
5,36%
|
4,15%
|
5,31%
|
5,25%
|
-
|
Totale activa
1 |
1.945
|
2.123
|
2.290
|
1.929
|
2.499
|
2.459
|
2.712
|
-
|
Nettoactief per aandeel
2 |
85,50
|
91,40
|
98,30
|
101,0
|
107,0
|
121,0
|
128,0
|
155,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
120
|
117
|
134
|
144
|
172
|
148
|
154
|
176
|
Capex/omzet
|
6,62%
|
6,47%
|
7,32%
|
7,21%
|
7,7%
|
6,11%
|
6,19%
|
6,8%
|
Datum van publicatie
|
23/10/19
|
21/10/20
|
20/10/21
|
19/10/22
|
18/10/23
|
-
|
-
|
-
|
Laatste slotkoers
164,2
USD Gemiddelde koersdoel
180,2
USD Spread / Gemiddelde doel +9,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,21% | 3,07 mld. | | +10,55% | 67,6 mld. | | +11,64% | 18,21 mld. | | +21,03% | 13,41 mld. | | +9,40% | 13,37 mld. | | +16,53% | 9,94 mld. | | -32,90% | 5,74 mld. | | -10,98% | 5,57 mld. | | -4,09% | 4,91 mld. | | -4,83% | 4,87 mld. |
Bedrijfsondersteunende diensten - NEC
|