Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
71,36
USD
|
+2,76%
|
|
+8,04%
|
+36,26%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.932
|
13.232
|
21.810
|
14.039
|
12.135
|
23.297
|
-
|
-
|
Bedrijfswaarde
1 |
20.999
|
19.759
|
27.165
|
18.734
|
17.182
|
29.100
|
27.685
|
27.578
|
K/w-verhouding
|
-18,4
x
|
-52,6
x
|
26,8
x
|
9,44
x
|
-6,97
x
|
-39
x
|
12,3
x
|
12,8
x
|
Dividendrendement
|
4,21%
|
3,4%
|
-
|
-
|
-
|
-
|
-
|
2,7%
|
Marktkapitalisatie/omzet
|
0,84
x
|
0,79
x
|
1,29
x
|
0,75
x
|
0,99
x
|
1,8
x
|
1,34
x
|
1,29
x
|
Bedrijfswaarde/omzet
|
1,27
x
|
1,18
x
|
1,61
x
|
1
x
|
1,39
x
|
2,25
x
|
1,59
x
|
1,53
x
|
Bedrijfswaarde/EBITDA
|
5,47
x
|
6,4
x
|
8,71
x
|
4,55
x
|
73,4
x
|
28,5
x
|
6,66
x
|
7,84
x
|
Bedrijfswaarde/FCF
|
109
x
|
17,8
x
|
24,1
x
|
24,2
x
|
-14,3
x
|
-274
x
|
17,3
x
|
15,1
x
|
FCF Yield
|
0,91%
|
5,61%
|
4,15%
|
4,13%
|
-6,99%
|
-0,36%
|
5,78%
|
6,63%
|
Price to Book
|
1,39
x
|
1,39
x
|
2,04
x
|
1,16
x
|
-
|
2,22
x
|
1,86
x
|
1,69
x
|
Aantal aandelen (in duizenden)
|
292.998
|
299.701
|
306.453
|
313.168
|
319.937
|
326.476
|
-
|
-
|
Referentieprijs
2 |
47,55
|
44,15
|
71,17
|
44,83
|
37,93
|
71,36
|
71,36
|
71,36
|
Datum van publicatie
|
31/07/19
|
5/08/20
|
4/08/21
|
5/08/22
|
31/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.569
|
16.736
|
16.922
|
18.793
|
12.318
|
12.945
|
17.448
|
18.073
|
EBITDA
1 |
3.836
|
3.088
|
3.118
|
4.115
|
234
|
1.020
|
4.155
|
3.517
|
Bedrijfsresultaat (EBIT)
1 |
2.024
|
1.522
|
1.906
|
3.186
|
-594
|
287,9
|
3.625
|
3.074
|
Operationele Marge
|
12,22%
|
9,09%
|
11,26%
|
16,95%
|
-4,82%
|
2,22%
|
20,78%
|
17,01%
|
Resultaat voor belastingen (EBT)
1 |
-287
|
-46
|
927
|
2.123
|
-1.560
|
-421
|
2.074
|
2.284
|
Nettowinst (verlies)
1 |
-754
|
-250
|
821
|
1.500
|
-1.730
|
-614,3
|
2.088
|
1.826
|
Nettomarge
|
-4,55%
|
-1,49%
|
4,85%
|
7,98%
|
-14,04%
|
-4,75%
|
11,97%
|
10,1%
|
WPA
2 |
-2,580
|
-0,8400
|
2,660
|
4,750
|
-5,440
|
-1,827
|
5,780
|
5,586
|
Free Cash Flow
1 |
192
|
1.108
|
1.126
|
773
|
-1.201
|
-106
|
1.602
|
1.830
|
FCF-marge
|
1,16%
|
6,62%
|
6,65%
|
4,11%
|
-9,75%
|
-0,82%
|
9,18%
|
10,12%
|
Kasstroomconversie (ebitda)
|
5,01%
|
35,88%
|
36,11%
|
18,78%
|
-
|
-
|
38,54%
|
52,01%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
137,15%
|
51,53%
|
-
|
-
|
76,7%
|
100,2%
|
Dividend per aandeel
2 |
2,000
|
1,500
|
-
|
-
|
-
|
-
|
-
|
1,928
|
Datum van publicatie
|
31/07/19
|
5/08/20
|
4/08/21
|
5/08/22
|
31/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Junio |
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
|
2025 Q3
|
---|
Omzet
1 |
5.051
|
4.833
|
4.381
|
4.528
|
3.736
|
3.107
|
2.803
|
2.672
|
2.750
|
3.032
|
3.457
|
3.725
|
4.195
|
4.536
|
4.473
|
EBITDA
1 |
1.202
|
1.124
|
866
|
923
|
523
|
95
|
-91
|
-293
|
-296
|
52
|
520
|
676,3
|
978,6
|
1.212
|
1.344
|
Bedrijfsresultaat (EBIT)
1 |
952
|
882
|
650
|
702
|
307
|
-119
|
-304
|
-478
|
-443
|
-91
|
380
|
531,9
|
823,3
|
1.065
|
1.070
|
Operationele Marge
|
18,85%
|
18,25%
|
14,84%
|
15,5%
|
8,22%
|
-3,83%
|
-10,85%
|
-17,89%
|
-16,11%
|
-3%
|
10,99%
|
14,28%
|
19,63%
|
23,49%
|
23,92%
|
Resultaat voor belastingen (EBT)
1 |
704
|
646
|
262
|
511
|
84
|
-385
|
-529
|
-730
|
-682
|
-240
|
178
|
313,5
|
481
|
704,8
|
691,5
|
Nettowinst (verlies)
1 |
610
|
564
|
25
|
301
|
27
|
-446
|
-581
|
-730
|
-700
|
-282
|
113
|
277,4
|
441,9
|
595,8
|
608
|
Nettomarge
|
12,08%
|
11,67%
|
0,57%
|
6,65%
|
0,72%
|
-14,35%
|
-20,73%
|
-27,32%
|
-25,45%
|
-9,3%
|
3,27%
|
7,45%
|
10,53%
|
13,13%
|
13,59%
|
WPA
2 |
1,930
|
1,790
|
0,0800
|
0,9500
|
0,0800
|
-1,400
|
-1,820
|
-2,270
|
-2,170
|
-0,8700
|
0,3400
|
0,8536
|
1,278
|
1,605
|
1,649
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2914
|
0,2899
|
0,2885
|
Datum van publicatie
|
28/10/21
|
27/01/22
|
28/04/22
|
5/08/22
|
27/10/22
|
31/01/23
|
8/05/23
|
31/07/23
|
30/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.067
|
6.527
|
5.355
|
4.695
|
5.047
|
5.802
|
4.388
|
4.281
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,842
x
|
2,114
x
|
1,717
x
|
1,141
x
|
21,57
x
|
5,69
x
|
1,056
x
|
1,217
x
|
Free Cash Flow
1 |
192
|
1.108
|
1.126
|
773
|
-1.201
|
-106
|
1.602
|
1.830
|
ROE (netto-inkomsten/eigen vermogen)
|
13,3%
|
9,37%
|
6,94%
|
11,3%
|
-9,91%
|
-3,47%
|
18,1%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
5,14%
|
3,51%
|
3,17%
|
4,96%
|
-6,83%
|
-2,9%
|
6,09%
|
5,35%
|
Totale activa
1 |
-14.670
|
-7.116
|
25.897
|
30.237
|
25.344
|
21.184
|
34.296
|
34.118
|
Nettoactief per aandeel
2 |
34,10
|
31,70
|
34,90
|
38,80
|
-
|
32,10
|
38,40
|
42,30
|
Cashflow per aandeel
2 |
5,300
|
2,770
|
6,140
|
5,950
|
-1,280
|
1,470
|
11,00
|
9,780
|
Capex
1 |
1.355
|
647
|
1.003
|
1.107
|
807
|
335
|
1.163
|
1.377
|
Capex/omzet
|
8,18%
|
3,87%
|
5,93%
|
5,89%
|
6,55%
|
2,59%
|
6,67%
|
7,62%
|
Datum van publicatie
|
31/07/19
|
5/08/20
|
4/08/21
|
5/08/22
|
31/07/23
|
-
|
-
|
-
|
Laatste slotkoers
71,36
USD Gemiddelde koersdoel
82,7
USD Spread / Gemiddelde doel +15,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +36,26% | 23,3 mld. | | +14,94% | 20,91 mld. | | +48,49% | 17,2 mld. | | +14,15% | 2,44 mld. | | +12,20% | 785 mln. | | -8,17% | 776 mln. | | -25,57% | 720 mln. | | -7,29% | 439 mln. | | -32,45% | 324 mln. | | +4,76% | 256 mln. |
Opslagapparaten
|