Beurs gesloten -
Nyse
22:00:02 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50,85
USD
|
+1,01%
|
|
+4,89%
|
+12,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.015
|
4.672
|
5.023
|
8.163
|
8.820
|
9.630
|
-
|
-
|
Bedrijfswaarde
1 |
6.015
|
7.821
|
8.391
|
11.473
|
8.820
|
9.630
|
9.630
|
9.630
|
K/w-verhouding
|
5,56
x
|
5,9
x
|
6,11
x
|
6,31
x
|
6,96
x
|
6,39
x
|
6,09
x
|
5,44
x
|
Dividendrendement
|
3,74%
|
4,97%
|
4,76%
|
3,07%
|
-
|
3,08%
|
3,42%
|
3,92%
|
Marktkapitalisatie/omzet
|
0,5
x
|
0,39
x
|
0,42
x
|
0,68
x
|
0,71
x
|
0,74
x
|
0,71
x
|
0,69
x
|
Bedrijfswaarde/omzet
|
0,5
x
|
0,39
x
|
0,42
x
|
0,68
x
|
0,71
x
|
0,74
x
|
0,71
x
|
0,69
x
|
Bedrijfswaarde/EBITDA
|
3.553.160
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
3,93
x
|
-
|
-
|
8,75
x
|
7,41
x
|
-
|
FCF Yield
|
-
|
-
|
25,4%
|
-
|
-
|
11,4%
|
13,5%
|
-
|
Price to Book
|
0,59
x
|
0,43
x
|
0,44
x
|
0,88
x
|
0,91
x
|
0,88
x
|
0,77
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
206.268
|
203.662
|
204.453
|
198.941
|
195.046
|
189.383
|
-
|
-
|
Referentieprijs
2 |
29,16
|
22,94
|
24,57
|
41,03
|
45,22
|
50,85
|
50,85
|
50,85
|
Datum van publicatie
|
4/02/20
|
4/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.022
|
11.963
|
11.937
|
12.007
|
12.422
|
13.010
|
13.523
|
14.054
|
EBITDA
|
1.693
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.583
|
1.443
|
1.302
|
1.744
|
2.127
|
2.163
|
2.112
|
-
|
Operationele Marge
|
13,16%
|
12,06%
|
10,9%
|
14,53%
|
17,12%
|
16,63%
|
15,62%
|
-
|
Resultaat voor belastingen (EBT)
|
1.382
|
-
|
-
|
-
|
1.640
|
-
|
1.987
|
2.045
|
Nettowinst (verlies)
1 |
1.100
|
793
|
824,2
|
1.314
|
1.284
|
1.510
|
1.501
|
1.539
|
Nettomarge
|
9,15%
|
6,63%
|
6,9%
|
10,95%
|
10,33%
|
11,61%
|
11,1%
|
10,95%
|
WPA
2 |
5,240
|
3,890
|
4,020
|
6,500
|
6,500
|
7,955
|
8,353
|
9,340
|
Free Cash Flow
1 |
-
|
-
|
1.277
|
-
|
-
|
1.100
|
1.300
|
-
|
FCF-marge
|
-
|
-
|
10,7%
|
-
|
-
|
8,46%
|
9,61%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
154,96%
|
-
|
-
|
72,85%
|
86,6%
|
-
|
Dividend per aandeel
2 |
1,090
|
1,140
|
1,170
|
1,260
|
-
|
1,564
|
1,737
|
1,991
|
Datum van publicatie
|
4/02/20
|
4/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
2.988
|
2.996
|
3.045
|
2.966
|
2.999
|
3.036
|
3.111
|
3.124
|
3.151
|
3.202
|
3.239
|
3.256
|
3.284
|
3.336
|
3.352
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
270,7
|
389,5
|
511,2
|
428
|
416,8
|
517,4
|
567,3
|
538,8
|
503,3
|
563,6
|
531
|
535
|
535
|
-
|
-
|
Operationele Marge
|
9,06%
|
13%
|
16,79%
|
14,43%
|
13,9%
|
17,04%
|
18,23%
|
17,25%
|
15,97%
|
17,61%
|
16,39%
|
16,43%
|
16,29%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
191,7
|
312,1
|
443,1
|
515,3
|
360,9
|
451,3
|
498,4
|
261,7
|
428,7
|
495,7
|
497
|
500
|
500
|
495
|
494
|
Nettowinst (verlies)
1 |
159,7
|
253,5
|
370,4
|
410,7
|
279,6
|
358,3
|
392,9
|
202
|
330,6
|
395,2
|
374,3
|
375
|
371,2
|
379
|
380,3
|
Nettomarge
|
5,35%
|
8,46%
|
12,16%
|
13,85%
|
9,32%
|
11,8%
|
12,63%
|
6,47%
|
10,49%
|
12,34%
|
11,56%
|
11,52%
|
11,3%
|
11,36%
|
11,35%
|
WPA
2 |
0,7800
|
1,250
|
1,830
|
2,040
|
1,390
|
1,800
|
1,980
|
1,020
|
1,690
|
2,040
|
1,939
|
1,979
|
1,994
|
2,061
|
2,115
|
Dividend per aandeel
2 |
0,2950
|
0,3000
|
0,3000
|
0,3300
|
0,3300
|
0,3300
|
0,3300
|
0,3650
|
-
|
-
|
0,3800
|
0,4103
|
0,4125
|
0,4200
|
0,4200
|
Datum van publicatie
|
1/02/22
|
5/05/22
|
2/08/22
|
1/11/22
|
31/01/23
|
2/05/23
|
1/08/23
|
31/10/23
|
30/01/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
3.149
|
3.367
|
3.311
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
1.277
|
-
|
-
|
1.100
|
1.300
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,3%
|
9,65%
|
7,99%
|
12,2%
|
16,5%
|
11,7%
|
11,1%
|
10,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
49,10
|
53,40
|
56,40
|
46,50
|
49,90
|
57,80
|
65,80
|
75,60
|
Cashflow per aandeel
|
-
|
2,930
|
6,770
|
7,170
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/20
|
4/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
50,85
USD Gemiddelde koersdoel
58,9
USD Spread / Gemiddelde doel +15,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,45% | 9,63 mld. | | +4,48% | 71,87 mld. | | +8,69% | 50,95 mld. | | +7,77% | 50,68 mld. | | +20,12% | 45,9 mld. | | +13,52% | 42,27 mld. | | +23,37% | 38,37 mld. | | +19,72% | 34,24 mld. | | -3,42% | 28,06 mld. | | +31,37% | 27,22 mld. |
Levens- en ziektekostenverzekering - Andere
|