Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
41,12
USD
|
+0,32%
|
|
+1,66%
|
-4,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
92.603
|
70.185
|
83.289
|
66.734
|
67.387
|
64.078
|
-
|
-
|
Bedrijfswaarde
1 |
92.603
|
70.185
|
83.289
|
66.734
|
67.387
|
64.078
|
64.078
|
64.078
|
K/w-verhouding
|
14,3
x
|
15,2
x
|
11
x
|
11,8
x
|
13,2
x
|
11
x
|
9,75
x
|
9
x
|
Dividendrendement
|
2,66%
|
3,61%
|
3,13%
|
4,31%
|
4,46%
|
4,81%
|
4,92%
|
5,09%
|
Marktkapitalisatie/omzet
|
4,05
x
|
3,02
x
|
3,67
x
|
2,76
x
|
2,41
x
|
2,34
x
|
2,23
x
|
2,16
x
|
Bedrijfswaarde/omzet
|
4,05
x
|
3,02
x
|
3,67
x
|
2,76
x
|
2,41
x
|
2,34
x
|
2,23
x
|
2,16
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
|
1,24
x
|
1,15
x
|
1,08
x
|
Aantal aandelen (in duizenden)
|
1.561.859
|
1.506.438
|
1.482.798
|
1.530.242
|
1.557.012
|
1.558.312
|
-
|
-
|
Referentieprijs
2 |
59,29
|
46,59
|
56,17
|
43,61
|
43,28
|
41,12
|
41,12
|
41,12
|
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
|
27.427
|
28.677
|
29.684
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
10.098
|
9.857
|
8.993
|
9.278
|
9.140
|
10.495
|
11.212
|
11.728
|
Operationele Marge
|
44,13%
|
42,44%
|
39,58%
|
38,36%
|
32,63%
|
38,26%
|
39,1%
|
39,51%
|
Resultaat voor belastingen (EBT)
1 |
8.594
|
6.051
|
10.166
|
7.301
|
6.865
|
7.900
|
8.839
|
9.063
|
Nettowinst (verlies)
1 |
6.583
|
4.621
|
7.605
|
5.501
|
5.051
|
5.866
|
6.572
|
6.886
|
Nettomarge
|
28,77%
|
19,9%
|
33,47%
|
22,75%
|
18,03%
|
21,39%
|
22,92%
|
23,2%
|
WPA
2 |
4,160
|
3,060
|
5,100
|
3,690
|
3,270
|
3,729
|
4,219
|
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
|
1,977
|
2,023
|
2,093
|
Datum van publicatie
|
15/01/20
|
20/01/21
|
19/01/22
|
25/01/23
|
17/01/24
|
-
|
-
|
-
|
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 |
5.864
|
5.657
|
5.569
|
5.983
|
6.296
|
6.336
|
7.141
|
7.141
|
7.000
|
6.731
|
6.655
|
6.825
|
6.932
|
6.974
|
6.938
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.435
|
2.124
|
2.067
|
2.259
|
2.659
|
2.293
|
2.586
|
2.572
|
2.470
|
1.512
|
2.318
|
2.612
|
2.741
|
2.753
|
2.642
|
Operationele Marge
|
41,52%
|
37,55%
|
37,12%
|
37,76%
|
42,23%
|
36,19%
|
36,21%
|
36,02%
|
35,29%
|
22,46%
|
34,84%
|
38,26%
|
39,53%
|
39,47%
|
38,08%
|
Resultaat voor belastingen (EBT)
1 |
2.598
|
2.137
|
1.955
|
1.948
|
2.297
|
1.101
|
2.159
|
1.751
|
1.955
|
1.000
|
1.700
|
2.015
|
2.124
|
2.158
|
2.052
|
Nettowinst (verlies)
1 |
1.934
|
1.582
|
1.466
|
1.464
|
1.718
|
853
|
1.592
|
1.281
|
1.412
|
766
|
1.279
|
1.477
|
1.559
|
1.614
|
1.489
|
Nettomarge
|
32,98%
|
27,97%
|
26,32%
|
24,47%
|
27,29%
|
13,46%
|
22,29%
|
17,94%
|
20,17%
|
11,38%
|
19,22%
|
21,64%
|
22,49%
|
23,14%
|
21,46%
|
WPA
2 |
1,300
|
1,070
|
0,9900
|
0,9900
|
1,160
|
0,5700
|
1,040
|
0,8400
|
0,9100
|
0,4900
|
0,7850
|
0,9459
|
0,9897
|
1,015
|
0,9587
|
Dividend per aandeel
2 |
0,4600
|
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
|
Datum van publicatie
|
14/10/21
|
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
|
-
|
-
|
-
|
-
|
-
|
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%
|
11,8%
|
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
|
618.535
|
642.030
|
681.782
|
Nettoactief per aandeel
2 |
29,90
|
31,30
|
32,70
|
28,70
|
31,10
|
33,20
|
35,90
|
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
41,12
USD Gemiddelde koersdoel
47,42
USD Spread / Gemiddelde doel +15,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,99% | 64,08 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|