Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
210,1
USD
|
-1,22%
|
|
+1,46%
|
+17,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.347
|
49.838
|
69.817
|
64.396
|
72.137
|
84.268
|
-
|
-
|
Bedrijfswaarde
1 |
58.284
|
63.095
|
83.104
|
79.029
|
87.908
|
100.052
|
99.505
|
98.481
|
K/w-verhouding
|
29,1
x
|
33,5
x
|
38,9
x
|
29,1
x
|
31,6
x
|
28,8
x
|
26,8
x
|
23,6
x
|
Dividendrendement
|
1,8%
|
1,85%
|
1,38%
|
1,66%
|
1,56%
|
1,43%
|
1,5%
|
1,54%
|
Marktkapitalisatie/omzet
|
3,13
x
|
3,27
x
|
3,89
x
|
3,27
x
|
3,53
x
|
3,91
x
|
3,67
x
|
3,46
x
|
Bedrijfswaarde/omzet
|
3,77
x
|
4,15
x
|
4,63
x
|
4,01
x
|
4,3
x
|
4,64
x
|
4,33
x
|
4,05
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
14,6
x
|
16,5
x
|
14,3
x
|
14,9
x
|
15,4
x
|
14,2
x
|
13
x
|
Bedrijfswaarde/FCF
|
28,3
x
|
23,8
x
|
32,8
x
|
40
x
|
46,2
x
|
46,4
x
|
35,4
x
|
29
x
|
FCF Yield
|
3,53%
|
4,21%
|
3,04%
|
2,5%
|
2,16%
|
2,15%
|
2,82%
|
3,44%
|
Price to Book
|
6,89
x
|
6,73
x
|
9,85
x
|
9,51
x
|
10,6
x
|
11,1
x
|
9,86
x
|
8,61
x
|
Aantal aandelen (in duizenden)
|
424.241
|
422.606
|
418.316
|
410.477
|
402.775
|
401.083
|
-
|
-
|
Referentieprijs
2 |
114,0
|
117,9
|
166,9
|
156,9
|
179,1
|
210,1
|
210,1
|
210,1
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
2/02/22
|
1/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.455
|
15.218
|
17.931
|
19.698
|
20.426
|
21.564
|
22.973
|
24.344
|
EBITDA
1 |
4.383
|
4.321
|
5.032
|
5.512
|
5.899
|
6.485
|
7.005
|
7.565
|
Bedrijfsresultaat (EBIT)
1 |
2.809
|
2.650
|
3.033
|
3.474
|
3.828
|
4.329
|
4.686
|
5.126
|
Operationele Marge
|
18,18%
|
17,41%
|
16,91%
|
17,64%
|
18,74%
|
20,08%
|
20,4%
|
21,05%
|
Resultaat voor belastingen (EBT)
1 |
2.105
|
1.893
|
2.349
|
2.918
|
3.021
|
3.729
|
4.096
|
4.617
|
Nettowinst (verlies)
1 |
1.670
|
1.496
|
1.816
|
2.238
|
2.304
|
2.832
|
3.121
|
3.491
|
Nettomarge
|
10,81%
|
9,83%
|
10,13%
|
11,36%
|
11,28%
|
13,13%
|
13,59%
|
14,34%
|
WPA
2 |
3,910
|
3,520
|
4,290
|
5,390
|
5,660
|
7,290
|
7,850
|
8,886
|
Free Cash Flow
1 |
2.056
|
2.656
|
2.530
|
1.976
|
1.902
|
2.155
|
2.810
|
3.391
|
FCF-marge
|
13,3%
|
17,45%
|
14,11%
|
10,03%
|
9,31%
|
9,99%
|
12,23%
|
13,93%
|
Kasstroomconversie (ebitda)
|
46,91%
|
61,47%
|
50,28%
|
35,85%
|
32,24%
|
33,22%
|
40,12%
|
44,83%
|
Kasstroomconversie (nettowinst)
|
123,11%
|
177,54%
|
139,32%
|
88,29%
|
82,55%
|
76,07%
|
90,04%
|
97,15%
|
Dividend per aandeel
2 |
2,050
|
2,180
|
2,300
|
2,600
|
2,800
|
3,010
|
3,156
|
3,244
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
2/02/22
|
1/02/23
|
12/02/24
|
-
|
-
|
-
|
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 |
4.678
|
4.661
|
5.027
|
5.075
|
4.935
|
4.892
|
5.119
|
5.198
|
5.217
|
5.159
|
5.420
|
5.513
|
5.470
|
5.476
|
5.789
|
EBITDA
1 |
1.249
|
1.285
|
1.415
|
1.453
|
1.359
|
1.333
|
1.467
|
1.541
|
1.558
|
1.528
|
1.635
|
1.692
|
1.644
|
1.631
|
1.803
|
Bedrijfsresultaat (EBIT)
1 |
739
|
803
|
907
|
950
|
814
|
828
|
946
|
1.022
|
1.032
|
1.014
|
1.083
|
1.148
|
1.091
|
1.042
|
1.168
|
Operationele Marge
|
15,8%
|
17,23%
|
18,04%
|
18,72%
|
16,49%
|
16,93%
|
18,48%
|
19,66%
|
19,78%
|
19,65%
|
19,99%
|
20,82%
|
19,94%
|
19,03%
|
20,17%
|
Resultaat voor belastingen (EBT)
1 |
642
|
671
|
776
|
828
|
643
|
696
|
809
|
872
|
644
|
869
|
925,5
|
995,8
|
949,9
|
900,3
|
1.028
|
Nettowinst (verlies)
1 |
506
|
513
|
587
|
639
|
499
|
533
|
615
|
663
|
493
|
708
|
716,4
|
773,6
|
733
|
685,2
|
782,6
|
Nettomarge
|
10,82%
|
11,01%
|
11,68%
|
12,59%
|
10,11%
|
10,9%
|
12,01%
|
12,75%
|
9,45%
|
13,72%
|
13,22%
|
14,03%
|
13,4%
|
12,51%
|
13,52%
|
WPA
2 |
1,200
|
1,230
|
1,410
|
1,540
|
1,210
|
1,300
|
1,510
|
1,630
|
1,220
|
1,750
|
1,772
|
1,912
|
1,820
|
1,787
|
1,962
|
Dividend per aandeel
2 |
0,5750
|
0,6500
|
0,6500
|
0,6500
|
0,6500
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
-
|
0,7520
|
0,7520
|
0,7520
|
0,7938
|
0,7938
|
Datum van publicatie
|
2/02/22
|
26/04/22
|
27/07/22
|
26/10/22
|
1/02/23
|
26/04/23
|
25/07/23
|
24/10/23
|
12/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.937
|
13.257
|
13.287
|
14.633
|
15.771
|
15.784
|
15.237
|
14.214
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,267
x
|
3,068
x
|
2,641
x
|
2,655
x
|
2,674
x
|
2,434
x
|
2,175
x
|
1,879
x
|
Free Cash Flow
1 |
2.056
|
2.656
|
2.530
|
1.976
|
1.902
|
2.155
|
2.810
|
3.391
|
ROE (netto-inkomsten/eigen vermogen)
|
28,2%
|
20,6%
|
24,9%
|
33,2%
|
33,5%
|
40,8%
|
39,6%
|
39,3%
|
ROA (netto-inkomsten/totale activa)
|
7,47%
|
5,24%
|
6,22%
|
7,68%
|
7,18%
|
8,6%
|
8,8%
|
9%
|
Totale activa
1 |
22.371
|
28.544
|
29.220
|
29.151
|
32.089
|
32.935
|
35.468
|
38.789
|
Nettoactief per aandeel
2 |
16,50
|
17,50
|
16,90
|
16,50
|
17,00
|
19,00
|
21,30
|
24,40
|
Cashflow per aandeel
2 |
9,060
|
8,010
|
10,30
|
10,90
|
11,60
|
12,70
|
13,90
|
15,90
|
Capex
1 |
1.818
|
1.632
|
1.904
|
2.587
|
2.895
|
3.129
|
2.880
|
2.627
|
Capex/omzet
|
11,76%
|
10,72%
|
10,62%
|
13,13%
|
14,17%
|
14,51%
|
12,53%
|
10,79%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
2/02/22
|
1/02/23
|
12/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
210,1
USD Gemiddelde koersdoel
221,3
USD Spread / Gemiddelde doel +5,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,31% | 84,27 mld. | | +16,38% | 60,45 mld. | | +14,42% | 23,23 mld. | | +11,17% | 10,46 mld. | | +15,32% | 10,29 mld. | | -13,32% | 5,87 mld. | | +12,26% | 4,42 mld. | | +14,10% | 4,42 mld. | | -8,55% | 2,9 mld. | | -2,61% | 2,43 mld. |
Milieudiensten & -uitrusting - Andere
|