Beurs gesloten -
Nyse
22:10:00 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,25
USD
|
-0,64%
|
|
+0,90%
|
+8,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.911
|
3.802
|
5.058
|
8.238
|
8.734
|
7.737
|
-
|
-
|
Bedrijfswaarde
1 |
4.911
|
3.802
|
5.058
|
8.238
|
8.734
|
7.737
|
7.737
|
7.737
|
K/w-verhouding
|
13,1
x
|
17,9
x
|
12,6
x
|
12,7
x
|
10,3
x
|
8,16
x
|
7,21
x
|
6,86
x
|
Dividendrendement
|
2,87%
|
3,8%
|
2,87%
|
3,38%
|
3,15%
|
3,56%
|
3,63%
|
3,8%
|
Marktkapitalisatie/omzet
|
3,96
x
|
3,23
x
|
4,13
x
|
3,33
x
|
3,29
x
|
2,78
x
|
2,61
x
|
2,48
x
|
Bedrijfswaarde/omzet
|
3,96
x
|
3,23
x
|
4,13
x
|
3,33
x
|
3,29
x
|
2,78
x
|
2,61
x
|
2,48
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,6
x
|
1,23
x
|
1,54
x
|
1,06
x
|
1,04
x
|
0,87
x
|
0,79
x
|
0,71
x
|
Aantal aandelen (in duizenden)
|
92.032
|
90.201
|
90.589
|
174.009
|
172.056
|
171.487
|
-
|
-
|
Referentieprijs
2 |
53,36
|
42,15
|
55,84
|
47,34
|
50,76
|
45,12
|
45,12
|
45,12
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
20/01/22
|
26/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.240
|
1.177
|
1.224
|
2.475
|
2.652
|
2.784
|
2.963
|
3.117
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
526,2
|
469,9
|
479,4
|
1.079
|
1.235
|
1.479
|
1.585
|
-
|
Operationele Marge
|
42,42%
|
39,94%
|
39,15%
|
43,58%
|
46,59%
|
53,1%
|
53,49%
|
-
|
Resultaat voor belastingen (EBT)
1 |
486,7
|
280
|
533,9
|
798
|
1.085
|
1.225
|
1.356
|
-
|
Nettowinst (verlies)
1 |
373
|
211,5
|
398,7
|
628,4
|
851,2
|
937
|
1.049
|
1.088
|
Nettomarge
|
30,07%
|
17,97%
|
32,56%
|
25,39%
|
32,1%
|
33,65%
|
35,42%
|
34,92%
|
WPA
2 |
4,060
|
2,350
|
4,420
|
3,720
|
4,910
|
5,527
|
6,262
|
6,578
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,530
|
1,600
|
1,600
|
1,600
|
1,600
|
1,605
|
1,637
|
1,713
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
20/01/22
|
26/01/23
|
23/01/24
|
-
|
-
|
-
|
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 |
316,9
|
498,3
|
607,6
|
664,6
|
704,6
|
666
|
673,2
|
677,5
|
634,8
|
667,1
|
680,5
|
705,6
|
722,1
|
724,6
|
736
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
127,1
|
138,5
|
249,4
|
334,6
|
356,2
|
333,6
|
329,1
|
314,9
|
257,6
|
331,2
|
356,8
|
381,3
|
398,5
|
393,1
|
399,7
|
Operationele Marge
|
40,09%
|
27,8%
|
41,04%
|
50,34%
|
50,55%
|
50,08%
|
48,89%
|
46,48%
|
40,58%
|
49,64%
|
52,44%
|
54,04%
|
55,19%
|
54,25%
|
54,3%
|
Resultaat voor belastingen (EBT)
1 |
142,1
|
-50,35
|
237,1
|
298
|
313,2
|
286,8
|
297,6
|
278,4
|
221,6
|
285,7
|
298,1
|
313,4
|
324,6
|
329,7
|
336,1
|
Nettowinst (verlies)
1 |
108,4
|
-20,18
|
178,1
|
229,8
|
240,6
|
216,8
|
230,8
|
222,3
|
181,2
|
212,2
|
228,5
|
244
|
251,7
|
253,2
|
261,4
|
Nettomarge
|
34,21%
|
-4,05%
|
29,32%
|
34,58%
|
34,15%
|
32,56%
|
34,28%
|
32,81%
|
28,55%
|
31,8%
|
33,58%
|
34,57%
|
34,85%
|
34,95%
|
35,51%
|
WPA
2 |
1,200
|
-0,1400
|
1,000
|
1,310
|
1,380
|
1,240
|
1,320
|
1,280
|
1,050
|
1,230
|
1,356
|
1,442
|
1,485
|
1,471
|
1,538
|
Dividend per aandeel
2 |
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
-
|
0,4000
|
0,4000
|
0,4054
|
0,4043
|
0,4050
|
Datum van publicatie
|
20/01/22
|
28/04/22
|
21/07/22
|
20/10/22
|
26/01/23
|
20/04/23
|
20/07/23
|
19/10/23
|
23/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,2%
|
6,57%
|
11,9%
|
11,4%
|
10,5%
|
11%
|
11,4%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
1,29%
|
0,67%
|
1,18%
|
1,18%
|
1,16%
|
1,25%
|
1,3%
|
-
|
Totale activa
1 |
28.999
|
31.488
|
33.753
|
53.098
|
73.114
|
75.211
|
80.856
|
-
|
Nettoactief per aandeel
2 |
33,30
|
34,30
|
36,40
|
44,70
|
48,90
|
52,20
|
56,80
|
63,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/01/20
|
21/01/21
|
20/01/22
|
26/01/23
|
23/01/24
|
-
|
-
|
-
|
Laatste slotkoers
45,12
USD Gemiddelde koersdoel
57,12
USD Spread / Gemiddelde doel +26,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,58% | 569 mld. | | +8,47% | 163 mld. | | +18,09% | 311 mld. | | +23,04% | 258 mld. | | +23,79% | 212 mld. | | +25,81% | 191 mld. | | +31,21% | 174 mld. | | +8,22% | 150 mld. | | +7,99% | 135 mld. |
Banken - Andere
|