Beurs gesloten -
Nyse
22:00:01 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
77,78
USD
|
+1,05%
|
|
-0,09%
|
+9,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.692
|
11.837
|
14.553
|
19.266
|
18.237
|
20.862
|
-
|
-
|
Bedrijfswaarde
1 |
12.692
|
11.837
|
14.553
|
19.266
|
18.701
|
22.385
|
22.364
|
20.862
|
K/w-verhouding
|
19,6
x
|
23,6
x
|
15
x
|
14,7
x
|
14
x
|
12,7
x
|
11,7
x
|
10,9
x
|
Dividendrendement
|
0,62%
|
0,71%
|
2,44%
|
1,23%
|
2,73%
|
2,3%
|
2,47%
|
2,26%
|
Marktkapitalisatie/omzet
|
1,91
x
|
1,71
x
|
1,8
x
|
2,01
x
|
1,75
x
|
1,82
x
|
1,69
x
|
1,6
x
|
Bedrijfswaarde/omzet
|
1,91
x
|
1,71
x
|
1,8
x
|
2,01
x
|
1,8
x
|
1,96
x
|
1,81
x
|
1,6
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
10
x
|
10,3
x
|
10,3
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
6,5
x
|
8,8
x
|
9,76
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
15,4%
|
11,4%
|
10,2%
|
-
|
Price to Book
|
2,09
x
|
1,87
x
|
2,19
x
|
2,84
x
|
2,43
x
|
2,32
x
|
2,01
x
|
1,85
x
|
Aantal aandelen (in duizenden)
|
275.512
|
267.331
|
264.961
|
265.476
|
257.872
|
268.212
|
-
|
-
|
Referentieprijs
2 |
46,07
|
44,28
|
54,93
|
72,57
|
70,72
|
77,78
|
77,78
|
77,78
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
27/01/22
|
26/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.633
|
6.931
|
8.106
|
9.561
|
10.401
|
11.438
|
12.343
|
13.063
|
EBITDA
1 |
-
|
-
|
-
|
-
|
1.861
|
2.168
|
2.172
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.006
|
852,7
|
1.430
|
1.850
|
1.882
|
2.090
|
2.177
|
2.189
|
Operationele Marge
|
15,17%
|
12,3%
|
17,64%
|
19,35%
|
18,09%
|
18,27%
|
17,64%
|
16,76%
|
Resultaat voor belastingen (EBT)
1 |
852,9
|
704,8
|
1.283
|
1.720
|
1.754
|
2.108
|
2.253
|
2.391
|
Nettowinst (verlies)
1 |
681,9
|
530,7
|
1.022
|
1.381
|
1.381
|
1.655
|
1.779
|
1.933
|
Nettomarge
|
10,28%
|
7,66%
|
12,61%
|
14,44%
|
13,28%
|
14,47%
|
14,41%
|
14,79%
|
WPA
2 |
2,347
|
1,873
|
3,653
|
4,940
|
5,050
|
6,122
|
6,656
|
7,163
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
2.876
|
2.543
|
2.291
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
27,65%
|
22,24%
|
18,56%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
154,55%
|
117,32%
|
105,5%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
208,21%
|
153,72%
|
128,79%
|
-
|
Dividend per aandeel
2 |
0,2867
|
0,3133
|
1,340
|
0,8900
|
1,930
|
1,792
|
1,922
|
1,757
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
27/01/22
|
26/01/23
|
24/01/24
|
-
|
-
|
-
|
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 |
2.081
|
2.203
|
2.249
|
2.357
|
2.442
|
2.513
|
2.491
|
2.553
|
2.642
|
2.715
|
2.764
|
2.838
|
2.901
|
2.957
|
3.007
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
392
|
767,4
|
425,8
|
385,5
|
510,3
|
407,9
|
489
|
494,3
|
533,1
|
605,8
|
541,7
|
539,8
|
554,2
|
579,7
|
Operationele Marge
|
-
|
17,79%
|
34,12%
|
18,07%
|
15,78%
|
20,31%
|
16,37%
|
19,16%
|
18,71%
|
19,64%
|
21,91%
|
19,09%
|
18,61%
|
18,74%
|
19,28%
|
Resultaat voor belastingen (EBT)
1 |
332,3
|
354,6
|
732,4
|
222,6
|
286,3
|
478,4
|
376,1
|
457,2
|
419,9
|
501,2
|
574,1
|
517,1
|
509,7
|
551,8
|
567
|
Nettowinst (verlies)
1 |
261,3
|
294,4
|
590,6
|
179,3
|
228,9
|
382,2
|
294,1
|
356,3
|
333,6
|
397,3
|
442,5
|
405
|
397
|
434,9
|
441,7
|
Nettomarge
|
12,56%
|
13,36%
|
26,26%
|
7,61%
|
9,37%
|
15,21%
|
11,81%
|
13,96%
|
12,63%
|
14,64%
|
16,01%
|
14,27%
|
13,69%
|
14,71%
|
14,69%
|
WPA
2 |
0,9333
|
1,060
|
2,120
|
0,6400
|
0,8200
|
1,370
|
1,060
|
1,300
|
1,230
|
1,470
|
1,640
|
1,493
|
1,474
|
1,601
|
1,647
|
Dividend per aandeel
2 |
0,0867
|
0,4200
|
0,0900
|
0,6000
|
0,1000
|
0,1000
|
0,1000
|
0,1100
|
-
|
0,6100
|
0,1050
|
0,6100
|
0,1200
|
1,120
|
0,1200
|
Datum van publicatie
|
21/10/21
|
27/01/22
|
25/04/22
|
21/07/22
|
24/10/22
|
26/01/23
|
20/04/23
|
20/07/23
|
23/10/23
|
24/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
465
|
1.523
|
1.502
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,2497
x
|
0,7025
x
|
0,6916
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
2.876
|
2.543
|
2.291
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,5%
|
8,7%
|
16,2%
|
20,8%
|
20,5%
|
20,3%
|
19%
|
18,4%
|
ROA (netto-inkomsten/totale activa)
|
2,65%
|
1,92%
|
3,37%
|
4,19%
|
3,89%
|
4,1%
|
4,05%
|
4,1%
|
Totale activa
1 |
25.770
|
27.639
|
30.347
|
32.973
|
35.532
|
40.357
|
43.926
|
47.135
|
Nettoactief per aandeel
2 |
22,10
|
23,70
|
25,10
|
25,50
|
29,10
|
33,50
|
38,70
|
42,10
|
Cashflow per aandeel
2 |
-
|
5,710
|
7,810
|
9,190
|
10,70
|
10,50
|
8,810
|
-
|
Capex
1 |
-
|
38,2
|
-
|
52,7
|
53,1
|
107
|
112
|
-
|
Capex/omzet
|
-
|
0,55%
|
-
|
0,55%
|
0,51%
|
0,93%
|
0,91%
|
-
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
27/01/22
|
26/01/23
|
24/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
77,78
USD Gemiddelde koersdoel
87,19
USD Spread / Gemiddelde doel +12,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,98% | 20,86 mld. | | +43,10% | 62,34 mld. | | +11,90% | 51,1 mld. | | +11,90% | 48,81 mld. | | +22,56% | 45,27 mld. | | +28,99% | 35,81 mld. | | +12,27% | 29,67 mld. | | +53,14% | 28,34 mld. | | +25,02% | 25,35 mld. | | -4,97% | 20,32 mld. |
Schadeverzekeringen - Andere
|