Beurs gesloten -
Nasdaq
22:30:01 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,8
USD
|
-0,68%
|
|
-0,48%
|
+1,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.046
|
3.521
|
5.177
|
5.136
|
5.680
|
5.678
|
-
|
-
|
Bedrijfswaarde
1 |
4.046
|
3.521
|
5.177
|
5.136
|
5.680
|
5.678
|
5.678
|
5.678
|
K/w-verhouding
|
11,8
x
|
13,1
x
|
12
x
|
10,5
x
|
9,68
x
|
9,06
x
|
9,12
x
|
7,85
x
|
Dividendrendement
|
1,41%
|
1,83%
|
1,37%
|
1,61%
|
1,73%
|
1,89%
|
1,97%
|
2%
|
Marktkapitalisatie/omzet
|
2,76
x
|
2,14
x
|
3,03
x
|
2,63
x
|
2,5
x
|
2,37
x
|
2,23
x
|
2,14
x
|
Bedrijfswaarde/omzet
|
2,76
x
|
2,14
x
|
3,03
x
|
2,63
x
|
2,5
x
|
2,37
x
|
2,23
x
|
2,14
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,15
x
|
0,94
x
|
1,27
x
|
1,17
x
|
1,14
x
|
1,07
x
|
0,98
x
|
-
|
Aantal aandelen (in duizenden)
|
57.072
|
57.636
|
57.007
|
60.765
|
61.236
|
61.754
|
-
|
-
|
Referentieprijs
2 |
70,90
|
61,09
|
90,82
|
84,52
|
92,75
|
91,95
|
91,95
|
91,95
|
Datum van publicatie
|
21/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.468
|
1.644
|
1.711
|
1.956
|
2.272
|
2.395
|
2.550
|
2.658
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
545,5
|
604
|
578,5
|
779,1
|
959,5
|
1.036
|
1.107
|
-
|
Operationele Marge
|
37,15%
|
36,74%
|
33,81%
|
39,83%
|
42,23%
|
43,26%
|
43,4%
|
-
|
Resultaat voor belastingen (EBT)
1 |
480,1
|
389,8
|
637,8
|
700,6
|
845,1
|
913,7
|
976,2
|
1.078
|
Nettowinst (verlies)
1 |
347,5
|
271,6
|
438,2
|
481,7
|
594,7
|
639,3
|
671,2
|
769,6
|
Nettomarge
|
23,67%
|
16,52%
|
25,61%
|
24,62%
|
26,17%
|
26,69%
|
26,32%
|
28,95%
|
WPA
2 |
6,030
|
4,680
|
7,580
|
8,020
|
9,580
|
10,15
|
10,08
|
11,71
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,000
|
1,120
|
1,240
|
1,360
|
1,600
|
1,736
|
1,812
|
1,840
|
Datum van publicatie
|
21/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
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 |
429,7
|
462,1
|
440,7
|
502,9
|
550,7
|
565,8
|
560,6
|
574,8
|
570,8
|
604,8
|
588,4
|
599,3
|
613,2
|
615,9
|
633,3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
146,3
|
177,8
|
152,1
|
206,5
|
242,8
|
266,6
|
239,9
|
244,8
|
208,2
|
271,6
|
251,7
|
258,2
|
262,8
|
264,2
|
273,5
|
Operationele Marge
|
34,05%
|
38,47%
|
34,5%
|
41,05%
|
44,1%
|
47,12%
|
42,8%
|
42,58%
|
36,47%
|
44,91%
|
42,77%
|
43,09%
|
42,85%
|
42,89%
|
43,2%
|
Resultaat voor belastingen (EBT)
1 |
137
|
173,7
|
131,7
|
200
|
195,2
|
243,6
|
211,4
|
224,9
|
165,2
|
250
|
217,4
|
223,8
|
224
|
232,7
|
237,1
|
Nettowinst (verlies)
1 |
91,77
|
120,4
|
87,52
|
136
|
137,8
|
173,2
|
147,8
|
157,2
|
116,5
|
180,3
|
151,3
|
154,7
|
155,1
|
158,3
|
164,8
|
Nettomarge
|
21,35%
|
26,06%
|
19,86%
|
27,04%
|
25,03%
|
30,61%
|
26,36%
|
27,35%
|
20,41%
|
29,81%
|
25,71%
|
25,82%
|
25,29%
|
25,7%
|
26,02%
|
WPA
2 |
1,580
|
2,070
|
1,490
|
2,210
|
2,230
|
2,800
|
2,380
|
2,530
|
1,870
|
2,890
|
2,428
|
2,481
|
2,389
|
2,377
|
2,462
|
Dividend per aandeel
2 |
0,3100
|
0,3400
|
0,3400
|
0,3400
|
0,3400
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4500
|
0,4364
|
0,4364
|
0,4364
|
0,4612
|
0,4614
|
Datum van publicatie
|
19/01/22
|
19/04/22
|
20/07/22
|
18/10/22
|
18/01/23
|
19/04/23
|
19/07/23
|
17/10/23
|
17/01/24
|
17/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,4%
|
7,5%
|
11,3%
|
11,4%
|
12,9%
|
11,9%
|
10,9%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
1,07%
|
0,71%
|
1%
|
1,01%
|
1,16%
|
1,12%
|
1,09%
|
-
|
Totale activa
1 |
32.476
|
38.255
|
43.819
|
47.695
|
51.264
|
57.150
|
61.739
|
-
|
Nettoactief per aandeel
2 |
61,70
|
65,20
|
71,60
|
72,10
|
81,40
|
85,50
|
94,10
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/01/20
|
20/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
Laatste slotkoers
91,95
USD Gemiddelde koersdoel
115,8
USD Spread / Gemiddelde doel +25,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,92% | 556 mld. | | +16,54% | 307 mld. | | +13,61% | 253 mld. | | +18,28% | 179 mld. | | +25,50% | 170 mld. | | +6,50% | 158 mld. | | +6,62% | 147 mld. | | -6,57% | 145 mld. | | +12,08% | 139 mld. |
Banken - Andere
|