Beurs gesloten -
Nyse
22:00:02 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
173,8
USD
|
+2,27%
|
|
+2,57%
|
-10,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.067
|
8.982
|
6.292
|
7.134
|
8.315
|
7.284
|
-
|
-
|
Bedrijfswaarde
1 |
11.192
|
11.157
|
8.554
|
8.937
|
11.207
|
9.551
|
9.071
|
8.527
|
K/w-verhouding
|
92,7
x
|
-36,6
x
|
-
|
36,4
x
|
31,6
x
|
18,2
x
|
14,8
x
|
12
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,26
x
|
5,76
x
|
3,4
x
|
3,04
x
|
3,26
x
|
2,65
x
|
2,48
x
|
2,29
x
|
Bedrijfswaarde/omzet
|
6,49
x
|
7,15
x
|
4,62
x
|
3,8
x
|
4,4
x
|
3,48
x
|
3,08
x
|
2,68
x
|
Bedrijfswaarde/EBITDA
|
16,8
x
|
65,5
x
|
13,9
x
|
10,3
x
|
13,7
x
|
7,91
x
|
6,82
x
|
5,86
x
|
Bedrijfswaarde/FCF
|
20
x
|
14,4
x
|
133
x
|
11,7
x
|
14,6
x
|
14,5
x
|
11,9
x
|
9,77
x
|
FCF Yield
|
5,01%
|
6,96%
|
0,75%
|
8,53%
|
6,87%
|
6,89%
|
8,41%
|
10,2%
|
Price to Book
|
4,71
x
|
4,72
x
|
3,42
x
|
4,29
x
|
4,46
x
|
3,25
x
|
2,54
x
|
2,03
x
|
Aantal aandelen (in duizenden)
|
43.290
|
44.130
|
44.819
|
43.593
|
42.737
|
41.901
|
-
|
-
|
Referentieprijs
2 |
209,5
|
203,5
|
140,4
|
163,6
|
194,6
|
173,8
|
173,8
|
173,8
|
Datum van publicatie
|
13/02/20
|
24/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.724
|
1.560
|
1.851
|
2.351
|
2.548
|
2.745
|
2.943
|
3.185
|
EBITDA
1 |
664,9
|
170,3
|
614,6
|
870,2
|
818,9
|
1.208
|
1.330
|
1.456
|
Bedrijfsresultaat (EBIT)
1 |
385,8
|
-91,67
|
342
|
469,8
|
647,1
|
777,5
|
882,9
|
1.013
|
Operationele Marge
|
22,38%
|
-5,88%
|
18,48%
|
19,99%
|
25,4%
|
28,32%
|
30,01%
|
31,82%
|
Resultaat voor belastingen (EBT)
1 |
216,5
|
-301,1
|
203,9
|
260,5
|
368,8
|
518,2
|
661,1
|
792,2
|
Nettowinst (verlies)
1 |
99,01
|
-243,6
|
0,137
|
201,4
|
266,6
|
389,8
|
501,3
|
608,2
|
Nettomarge
|
5,74%
|
-15,62%
|
0,01%
|
8,57%
|
10,46%
|
14,2%
|
17,04%
|
19,1%
|
WPA
2 |
2,260
|
-5,560
|
-
|
4,500
|
6,160
|
9,564
|
11,74
|
14,52
|
Free Cash Flow
1 |
560,3
|
776,5
|
64,36
|
762,1
|
769,7
|
658
|
763
|
873
|
FCF-marge
|
32,51%
|
49,78%
|
3,48%
|
32,42%
|
30,21%
|
23,97%
|
25,93%
|
27,41%
|
Kasstroomconversie (ebitda)
|
84,27%
|
456,11%
|
10,47%
|
87,57%
|
93,99%
|
54,47%
|
57,35%
|
59,98%
|
Kasstroomconversie (nettowinst)
|
565,94%
|
-
|
46.975,91%
|
378,32%
|
288,71%
|
168,79%
|
152,2%
|
143,54%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
24/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
497,5
|
517,5
|
598,2
|
616,1
|
618,6
|
612
|
621,3
|
651,4
|
663,3
|
652,7
|
679,5
|
708,2
|
703,4
|
709,9
|
728
|
EBITDA
1 |
178,8
|
188,7
|
236,6
|
223,9
|
220,9
|
252,8
|
273,3
|
314,2
|
204,9
|
278,8
|
299,7
|
328,7
|
338,6
|
303
|
328,1
|
Bedrijfsresultaat (EBIT)
1 |
108,4
|
122,3
|
171,1
|
21,29
|
155,1
|
154,3
|
159,4
|
174,9
|
158,5
|
164,5
|
183,6
|
219,5
|
212,4
|
196
|
220
|
Operationele Marge
|
21,78%
|
23,63%
|
28,61%
|
3,46%
|
25,08%
|
25,21%
|
25,66%
|
26,85%
|
23,9%
|
25,2%
|
27,02%
|
30,99%
|
30,2%
|
27,61%
|
30,22%
|
Resultaat voor belastingen (EBT)
1 |
101,7
|
130,8
|
48,6
|
-43,34
|
124,5
|
98,2
|
117,8
|
44,4
|
108,4
|
90
|
119
|
155,6
|
152,6
|
133,7
|
158,8
|
Nettowinst (verlies)
1 |
-11,76
|
122,8
|
34,13
|
-44,14
|
88,69
|
68
|
95,3
|
18,4
|
84,9
|
65,8
|
88,33
|
118,9
|
116,3
|
102
|
123,4
|
Nettomarge
|
-2,36%
|
23,72%
|
5,7%
|
-7,16%
|
14,34%
|
11,11%
|
15,34%
|
2,82%
|
12,8%
|
10,08%
|
13%
|
16,78%
|
16,53%
|
14,37%
|
16,96%
|
WPA
2 |
-0,2600
|
2,710
|
0,7600
|
-1,000
|
2,020
|
1,560
|
2,200
|
0,4200
|
1,980
|
1,550
|
2,112
|
2,854
|
2,795
|
2,601
|
2,916
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
9/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.124
|
2.175
|
2.262
|
1.803
|
2.893
|
2.268
|
1.787
|
1.244
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,195
x
|
12,77
x
|
3,681
x
|
2,072
x
|
3,533
x
|
1,877
x
|
1,343
x
|
0,8546
x
|
Free Cash Flow
1 |
560
|
777
|
64,4
|
762
|
770
|
658
|
763
|
873
|
ROE (netto-inkomsten/eigen vermogen)
|
21,7%
|
14%
|
22,1%
|
35%
|
37,2%
|
34,7%
|
33,6%
|
31,1%
|
ROA (netto-inkomsten/totale activa)
|
5,34%
|
3,26%
|
4,48%
|
5,6%
|
5,08%
|
4,79%
|
5,18%
|
5,99%
|
Totale activa
1 |
1.853
|
-7.474
|
3,059
|
3.600
|
5.245
|
8.140
|
9.680
|
10.154
|
Nettoactief per aandeel
2 |
44,50
|
43,10
|
41,00
|
38,20
|
43,60
|
53,50
|
68,40
|
85,80
|
Cashflow per aandeel
2 |
15,20
|
19,50
|
3,320
|
15,20
|
21,00
|
18,70
|
23,70
|
32,20
|
Capex
1 |
103
|
80,5
|
86
|
113
|
144
|
155
|
171
|
185
|
Capex/omzet
|
5,97%
|
5,16%
|
4,65%
|
4,8%
|
5,64%
|
5,66%
|
5,82%
|
5,8%
|
Datum van publicatie
|
13/02/20
|
24/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
173,8
USD Gemiddelde koersdoel
248,8
USD Spread / Gemiddelde doel +43,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,65% | 7,28 mld. | | +12,76% | 87,64 mld. | | -1,30% | 63,4 mld. | | -18,59% | 39,07 mld. | | -25,17% | 24,26 mld. | | -5,47% | 18,77 mld. | | -23,22% | 11,06 mld. | | -22,08% | 8,81 mld. | | +8,60% | 5,06 mld. | | -4,30% | 4,53 mld. |
Transactie- & Betalingsdiensten
|