Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
166,1
USD
|
+0,58%
|
|
+5,46%
|
+8,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.564
|
11.684
|
10.421
|
10.060
|
10.405
|
11.182
|
-
|
-
|
Bedrijfswaarde
1 |
16.487
|
14.316
|
14.496
|
14.766
|
15.198
|
15.669
|
15.860
|
15.676
|
K/w-verhouding
|
15,7
x
|
12,5
x
|
11
x
|
15,4
x
|
14,9
x
|
12
x
|
11,1
x
|
9,6
x
|
Dividendrendement
|
0,42%
|
0,15%
|
0,62%
|
0,57%
|
0,52%
|
0,49%
|
0,49%
|
0,5%
|
Marktkapitalisatie/omzet
|
1,1
x
|
1,01
x
|
0,82
x
|
0,75
x
|
0,73
x
|
0,72
x
|
0,68
x
|
0,65
x
|
Bedrijfswaarde/omzet
|
1,45
x
|
1,24
x
|
1,15
x
|
1,1
x
|
1,06
x
|
1,01
x
|
0,97
x
|
0,9
x
|
Bedrijfswaarde/EBITDA
|
9,15
x
|
7,66
x
|
7,64
x
|
8,99
x
|
8,72
x
|
7,77
x
|
7,54
x
|
6,95
x
|
Bedrijfswaarde/FCF
|
20,5
x
|
8,79
x
|
517
x
|
56,4
x
|
29
x
|
20,9
x
|
19,3
x
|
17,3
x
|
FCF Yield
|
4,88%
|
11,4%
|
0,19%
|
1,77%
|
3,45%
|
4,79%
|
5,17%
|
5,79%
|
Price to Book
|
2,28
x
|
1,85
x
|
1,76
x
|
1,68
x
|
1,74
x
|
1,7
x
|
1,52
x
|
1,36
x
|
Aantal aandelen (in duizenden)
|
87.582
|
84.982
|
80.377
|
71.410
|
68.259
|
67.334
|
-
|
-
|
Referentieprijs
2 |
143,5
|
137,5
|
129,7
|
140,9
|
152,4
|
166,1
|
166,1
|
166,1
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.378
|
11.559
|
12.642
|
13.399
|
14.282
|
15.555
|
16.403
|
17.323
|
EBITDA
1 |
1.802
|
1.869
|
1.896
|
1.643
|
1.743
|
2.017
|
2.103
|
2.255
|
Bedrijfsresultaat (EBIT)
1 |
1.325
|
1.358
|
1.363
|
1.004
|
1.175
|
1.417
|
1.473
|
1.608
|
Operationele Marge
|
11,64%
|
11,75%
|
10,78%
|
7,49%
|
8,23%
|
9,11%
|
8,98%
|
9,28%
|
Resultaat voor belastingen (EBT)
1 |
1.066
|
1.252
|
1.293
|
866,3
|
940,4
|
1.210
|
1.257
|
1.407
|
Nettowinst (verlies)
1 |
814,9
|
944
|
991,6
|
675,6
|
717,8
|
924
|
960,6
|
1.044
|
Nettomarge
|
7,16%
|
8,17%
|
7,84%
|
5,04%
|
5,03%
|
5,94%
|
5,86%
|
6,03%
|
WPA
2 |
9,130
|
10,99
|
11,82
|
9,140
|
10,23
|
13,83
|
15,01
|
17,31
|
Free Cash Flow
1 |
804,4
|
1.629
|
28,04
|
262
|
524,7
|
751
|
820
|
907
|
FCF-marge
|
7,07%
|
14,09%
|
0,22%
|
1,96%
|
3,67%
|
4,83%
|
5%
|
5,24%
|
Kasstroomconversie (ebitda)
|
44,63%
|
87,16%
|
1,48%
|
15,95%
|
30,1%
|
37,23%
|
38,99%
|
40,22%
|
Kasstroomconversie (nettowinst)
|
98,71%
|
172,56%
|
2,83%
|
38,78%
|
73,1%
|
81,28%
|
85,36%
|
86,84%
|
Dividend per aandeel
2 |
0,6000
|
0,2000
|
0,8000
|
0,8000
|
0,8000
|
0,8098
|
0,8172
|
0,8283
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
3.156
|
3.275
|
3.293
|
3.323
|
3.336
|
3.447
|
3.468
|
3.548
|
3.563
|
3.704
|
3.844
|
3.866
|
3.882
|
4.003
|
4.021
|
EBITDA
1 |
442,6
|
447
|
376,6
|
377,3
|
415,7
|
467,3
|
420,3
|
423,9
|
411,1
|
476,7
|
529,8
|
486,9
|
476,9
|
529,5
|
542,2
|
Bedrijfsresultaat (EBIT)
1 |
314,8
|
313,6
|
232,9
|
233,4
|
275,9
|
261,4
|
278,7
|
280,1
|
285,4
|
331,2
|
388,8
|
340,7
|
327,4
|
371,3
|
383,4
|
Operationele Marge
|
9,97%
|
9,58%
|
7,07%
|
7,02%
|
8,27%
|
7,58%
|
8,04%
|
7,9%
|
8,01%
|
8,94%
|
10,11%
|
8,81%
|
8,43%
|
9,28%
|
9,53%
|
Resultaat voor belastingen (EBT)
1 |
286,9
|
306,7
|
200
|
209,7
|
234,2
|
222,3
|
214,1
|
224,7
|
220,5
|
281,1
|
336,1
|
299,1
|
273,3
|
311
|
319,9
|
Nettowinst (verlies)
1 |
218,4
|
239,1
|
153,9
|
164,1
|
182,8
|
174,8
|
163,1
|
171,3
|
167
|
216,4
|
261,8
|
219,6
|
201
|
241
|
247,3
|
Nettomarge
|
6,92%
|
7,3%
|
4,67%
|
4,94%
|
5,48%
|
5,07%
|
4,7%
|
4,83%
|
4,69%
|
5,84%
|
6,81%
|
5,68%
|
5,18%
|
6,02%
|
6,15%
|
WPA
2 |
2,600
|
3,000
|
2,020
|
2,200
|
2,500
|
2,430
|
2,280
|
2,420
|
2,400
|
3,160
|
3,820
|
3,247
|
3,081
|
3,701
|
3,929
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2005
|
0,2011
|
0,2021
|
Datum van publicatie
|
25/10/21
|
24/02/22
|
25/04/22
|
25/07/22
|
25/10/22
|
27/02/23
|
25/04/23
|
25/07/23
|
25/10/23
|
27/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.923
|
2.632
|
4.075
|
4.705
|
4.793
|
4.488
|
4.679
|
4.494
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,177
x
|
1,408
x
|
2,149
x
|
2,864
x
|
2,749
x
|
2,225
x
|
2,225
x
|
1,993
x
|
Free Cash Flow
1 |
804
|
1.629
|
28
|
262
|
525
|
751
|
820
|
907
|
ROE (netto-inkomsten/eigen vermogen)
|
16,4%
|
16%
|
16%
|
12,2%
|
11,9%
|
14,8%
|
14,1%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
7,78%
|
7,51%
|
7,46%
|
5,49%
|
5,23%
|
6,51%
|
6,62%
|
6,9%
|
Totale activa
1 |
10.477
|
12.573
|
13.284
|
12.299
|
13.731
|
14.193
|
14.521
|
15.128
|
Nettoactief per aandeel
2 |
62,80
|
74,30
|
73,80
|
83,80
|
87,70
|
97,90
|
109,0
|
122,0
|
Cashflow per aandeel
2 |
16,20
|
27,60
|
10,60
|
13,50
|
18,10
|
22,10
|
24,40
|
-
|
Capex
1 |
634
|
731
|
856
|
734
|
743
|
950
|
956
|
982
|
Capex/omzet
|
5,57%
|
6,33%
|
6,77%
|
5,48%
|
5,2%
|
6,11%
|
5,83%
|
5,67%
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
166,1
USD Gemiddelde koersdoel
189,4
USD Spread / Gemiddelde doel +14,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,93% | 11,18 mld. | | -14,92% | 84,68 mld. | | +13,30% | 81,12 mld. | | +10,92% | 29,4 mld. | | -12,71% | 16,73 mld. | | -3,06% | 16,36 mld. | | -2,63% | 14,92 mld. | | -3,97% | 11,66 mld. | | -1,42% | 11,72 mld. | | -31,75% | 11,77 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|