Beurs gesloten -
Nyse
22:00:02 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,4
USD
|
+0,44%
|
|
+5,17%
|
+24,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.731
|
17.083
|
12.983
|
23.658
|
27.210
|
34.088
|
-
|
-
|
Bedrijfswaarde
1 |
16.142
|
18.362
|
14.138
|
24.341
|
28.715
|
35.523
|
35.057
|
34.195
|
K/w-verhouding
|
31
x
|
33,6
x
|
23,9
x
|
34
x
|
13,9
x
|
22,7
x
|
23,8
x
|
27,5
x
|
Dividendrendement
|
0,89%
|
1,56%
|
2,63%
|
3,08%
|
2,92%
|
2,22%
|
2,34%
|
2,34%
|
Marktkapitalisatie/omzet
|
5,9
x
|
5,44
x
|
3,4
x
|
4,12
x
|
4,11
x
|
4,48
x
|
4,3
x
|
4,41
x
|
Bedrijfswaarde/omzet
|
6,47
x
|
5,85
x
|
3,7
x
|
4,24
x
|
4,33
x
|
4,67
x
|
4,42
x
|
4,42
x
|
Bedrijfswaarde/EBITDA
|
15,8
x
|
12,4
x
|
7,98
x
|
9,34
x
|
8,78
x
|
8,89
x
|
8,25
x
|
8,57
x
|
Bedrijfswaarde/FCF
|
-16.607
x
|
42,4
x
|
31,5
x
|
43,6
x
|
30,3
x
|
24,4
x
|
21,9
x
|
21,1
x
|
FCF Yield
|
-0,01%
|
2,36%
|
3,17%
|
2,29%
|
3,3%
|
4,09%
|
4,57%
|
4,74%
|
Price to Book
|
2,89
x
|
3
x
|
2,17
x
|
1,46
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
239.097
|
242.276
|
244.322
|
455.045
|
496.082
|
498.367
|
-
|
-
|
Referentieprijs
2 |
61,61
|
70,51
|
53,14
|
51,99
|
54,85
|
68,40
|
68,40
|
68,40
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
23-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.495
|
3.138
|
3.824
|
5.741
|
6.627
|
7.614
|
7.924
|
7.728
|
EBITDA
1 |
1.021
|
1.484
|
1.773
|
2.606
|
3.269
|
3.998
|
4.251
|
3.990
|
Bedrijfsresultaat (EBIT)
1 |
475,4
|
853,1
|
1.035
|
1.511
|
1.778
|
2.294
|
2.483
|
2.376
|
Operationele Marge
|
19,05%
|
27,18%
|
27,05%
|
26,32%
|
26,82%
|
30,13%
|
31,34%
|
30,75%
|
Resultaat voor belastingen (EBT)
1 |
738,7
|
767,6
|
903,4
|
1.115
|
2.359
|
2.342
|
2.418
|
2.371
|
Nettowinst (verlies)
1 |
473,2
|
511,6
|
543
|
670,2
|
1.941
|
1.506
|
1.426
|
1.242
|
Nettomarge
|
18,97%
|
16,3%
|
14,2%
|
11,67%
|
29,29%
|
19,78%
|
17,99%
|
16,07%
|
WPA
2 |
1,990
|
2,100
|
2,220
|
1,530
|
3,950
|
3,015
|
2,875
|
2,490
|
Free Cash Flow
1 |
-0,972
|
432,7
|
448,3
|
558,4
|
947,4
|
1.453
|
1.603
|
1.622
|
FCF-marge
|
-0,04%
|
13,79%
|
11,72%
|
9,73%
|
14,3%
|
19,09%
|
20,22%
|
20,99%
|
Kasstroomconversie (ebitda)
|
-
|
29,15%
|
25,29%
|
21,43%
|
28,98%
|
36,35%
|
37,7%
|
40,65%
|
Kasstroomconversie (nettowinst)
|
-
|
84,58%
|
82,56%
|
83,31%
|
48,8%
|
96,49%
|
112,43%
|
130,57%
|
Dividend per aandeel
2 |
0,5500
|
1,100
|
1,400
|
1,600
|
1,600
|
1,519
|
1,600
|
1,600
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
23-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
949,1
|
1.326
|
1.581
|
1.450
|
1.385
|
1.510
|
1.718
|
1.642
|
1.757
|
1.830
|
1.973
|
2.099
|
2.174
|
2.396
|
-
|
EBITDA
1 |
407,9
|
530,6
|
803,8
|
679,2
|
592,3
|
754,5
|
873,2
|
782,5
|
859,2
|
929,3
|
1.015
|
1.088
|
1.141
|
1.149
|
1.004
|
Bedrijfsresultaat (EBIT)
1 |
216,3
|
269,8
|
512,7
|
406
|
322,6
|
450,6
|
491,9
|
367,5
|
467,6
|
589,7
|
711,4
|
838,1
|
870,2
|
948,3
|
-
|
Operationele Marge
|
22,79%
|
20,35%
|
32,43%
|
28%
|
23,3%
|
29,85%
|
28,63%
|
22,37%
|
26,62%
|
32,23%
|
36,05%
|
39,93%
|
40,03%
|
39,57%
|
-
|
Resultaat voor belastingen (EBT)
1 |
188,8
|
174,6
|
435,7
|
226,3
|
278,9
|
1.945
|
466,3
|
271,3
|
-324,1
|
-
|
667,6
|
796,9
|
850,9
|
914
|
-
|
Nettowinst (verlies)
1 |
101,1
|
109,8
|
-
|
-
|
-
|
1.817
|
326,8
|
178,6
|
-381
|
347,2
|
423
|
473
|
533
|
-
|
-
|
Nettomarge
|
10,65%
|
8,28%
|
-
|
-
|
-
|
120,35%
|
19,02%
|
10,87%
|
-21,69%
|
18,97%
|
21,43%
|
22,54%
|
24,52%
|
-
|
-
|
WPA
2 |
0,4100
|
0,2800
|
0,6000
|
0,1700
|
0,4500
|
3,860
|
0,6600
|
0,3600
|
-0,7700
|
0,7000
|
0,8500
|
0,9500
|
1,070
|
0,6900
|
0,6550
|
Dividend per aandeel
2 |
0,3500
|
0,4000
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
-
|
Datum van publicatie
|
23-02-22
|
28-04-22
|
27-07-22
|
26-10-22
|
16-02-23
|
27-04-23
|
26-07-23
|
25-10-23
|
15-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.411
|
1.279
|
1.154
|
683
|
1.505
|
1.435
|
969
|
107
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,381
x
|
0,8618
x
|
0,6512
x
|
0,2623
x
|
0,4602
x
|
0,3588
x
|
0,2279
x
|
0,0268
x
|
Free Cash Flow
1 |
-0,97
|
433
|
448
|
558
|
947
|
1.453
|
1.603
|
1.622
|
ROE (netto-inkomsten/eigen vermogen)
|
4,75%
|
9,48%
|
10,1%
|
6,03%
|
6,15%
|
7,11%
|
8,74%
|
8,17%
|
ROA (netto-inkomsten/totale activa)
|
2,76%
|
5,56%
|
5,93%
|
-
|
4,2%
|
4,17%
|
5,05%
|
4,75%
|
Totale activa
1 |
17.149
|
9.202
|
9.154
|
-
|
46.211
|
36.145
|
28.228
|
26.150
|
Nettoactief per aandeel
|
21,30
|
23,50
|
24,50
|
35,60
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
3,700
|
4,900
|
5,380
|
4,780
|
5,310
|
6,200
|
6,470
|
5,870
|
Capex
1 |
883
|
759
|
868
|
1.538
|
1.654
|
1.720
|
1.619
|
1.475
|
Capex/omzet
|
35,38%
|
24,2%
|
22,69%
|
26,79%
|
24,96%
|
22,59%
|
20,43%
|
19,08%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
23-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
68,4
USD Gemiddelde koersdoel
73,18
USD Spread / Gemiddelde doel +6,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,70% | 34,09 mld. | | +2,66% | 49 mld. | | -3,34% | 29,74 mld. | | +14,90% | 24,92 mld. | | +8,06% | 11,13 mld. | | +30,44% | 10,17 mld. | | +29,43% | 9,34 mld. | | -.--% | 8,57 mld. | | +5,19% | 8,36 mld. | | +20,20% | 6,24 mld. |
Goudwinning
|