Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,35
USD
|
+0,60%
|
|
-0,84%
|
-6,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.220
|
7.426
|
7.360
|
5.975
|
7.622
|
6.927
|
-
|
-
|
Bedrijfswaarde
1 |
8.220
|
7.426
|
7.360
|
5.975
|
7.622
|
4.526
|
4.486
|
4.445
|
K/w-verhouding
|
-19,7
x
|
-49
x
|
3,99
x
|
14,3
x
|
13,5
x
|
8,67
x
|
7,65
x
|
6,62
x
|
Dividendrendement
|
0,52%
|
1,02%
|
1,05%
|
1,3%
|
1,64%
|
2,36%
|
2,74%
|
3,79%
|
Marktkapitalisatie/omzet
|
1,08
x
|
1,33
x
|
1,13
x
|
0,97
x
|
1,12
x
|
0,94
x
|
0,89
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
1,08
x
|
1,33
x
|
1,13
x
|
0,97
x
|
1,12
x
|
0,62
x
|
0,58
x
|
0,56
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
5,32
x
|
5,28
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
18,8%
|
18,9%
|
-
|
Price to Book
|
0,92
x
|
0,76
x
|
0,94
x
|
1,55
x
|
2,1
x
|
1,77
x
|
1,61
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
134.799
|
126.268
|
110.995
|
97.173
|
104.468
|
101.341
|
-
|
-
|
Referentieprijs
2 |
60,98
|
58,81
|
66,31
|
61,49
|
72,96
|
68,35
|
68,35
|
68,35
|
Datum van publicatie
|
10/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.601
|
5.595
|
6.516
|
6.176
|
6.822
|
7.348
|
7.775
|
7.880
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.029
|
843
|
1.553
|
1.184
|
1.171
|
1.307
|
1.350
|
-
|
Operationele Marge
|
13,54%
|
15,07%
|
23,83%
|
19,17%
|
17,17%
|
17,79%
|
17,37%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
352
|
2.777
|
428
|
916
|
1.006
|
1.065
|
1.126
|
Nettowinst (verlies)
1 |
-380
|
-158
|
2.090
|
474
|
589
|
808,3
|
854,7
|
923,4
|
Nettomarge
|
-5%
|
-2,82%
|
32,07%
|
7,67%
|
8,63%
|
11%
|
10,99%
|
11,72%
|
WPA
2 |
-3,090
|
-1,200
|
16,61
|
4,300
|
5,420
|
7,882
|
8,934
|
10,32
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
850
|
850
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
11,57%
|
10,93%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
105,15%
|
99,45%
|
-
|
Dividend per aandeel
2 |
0,3200
|
0,6000
|
0,6950
|
0,8000
|
1,200
|
1,612
|
1,874
|
2,593
|
Datum van publicatie
|
10/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
1.689
|
1.618
|
1.601
|
1.534
|
1.494
|
1.547
|
1.697
|
1.721
|
1.717
|
1.686
|
1.798
|
1.836
|
1.850
|
1.864
|
1.910
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
453
|
333
|
267
|
272
|
356
|
278
|
303
|
360
|
294
|
249
|
272,2
|
345
|
350,2
|
339,8
|
294,5
|
Operationele Marge
|
26,82%
|
20,58%
|
16,68%
|
17,73%
|
23,83%
|
17,97%
|
17,86%
|
20,92%
|
17,12%
|
14,77%
|
15,14%
|
18,79%
|
18,94%
|
18,22%
|
15,42%
|
Resultaat voor belastingen (EBT)
1 |
411
|
300
|
91
|
153
|
101
|
83
|
192
|
294
|
229
|
202
|
201,3
|
277,3
|
273,7
|
273,3
|
229
|
Nettowinst (verlies)
1 |
142
|
403
|
27
|
64
|
193
|
190
|
69
|
154
|
248
|
118
|
162,1
|
223,9
|
218,5
|
216,1
|
186,3
|
Nettomarge
|
8,41%
|
24,91%
|
1,69%
|
4,17%
|
12,92%
|
12,28%
|
4,07%
|
8,95%
|
14,44%
|
7%
|
9,02%
|
12,2%
|
11,81%
|
11,59%
|
9,75%
|
WPA
2 |
1,150
|
3,360
|
0,2400
|
0,5700
|
1,820
|
2,180
|
0,6300
|
1,410
|
2,290
|
1,100
|
1,479
|
2,137
|
2,117
|
2,164
|
1,869
|
Dividend per aandeel
2 |
0,1650
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
-
|
0,2000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4067
|
0,4080
|
0,4850
|
Datum van publicatie
|
2/11/21
|
8/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
7/02/23
|
2/05/23
|
1/08/23
|
31/10/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
2.401
|
2.441
|
2.481
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
850
|
850
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,49%
|
4,34%
|
11,5%
|
13,1%
|
15,6%
|
14,1%
|
15,7%
|
14,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
66,50
|
77,60
|
70,90
|
39,70
|
34,80
|
38,70
|
42,50
|
48,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Laatste slotkoers
68,35
USD Gemiddelde koersdoel
82,23
USD Spread / Gemiddelde doel +20,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,32% | 6,93 mld. | | +1,51% | 44,31 mld. | | +10,78% | 12,09 mld. | | +21,56% | 7,39 mld. | | -5,22% | 5,7 mld. | | -3,44% | 3,25 mld. | | +17,20% | 1,91 mld. | | -0,48% | 1,6 mld. | | +0,68% | 1,21 mld. | | -14,02% | 1,18 mld. |
Gediversifieerde beleggingsdiensten
|