Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
47,64
USD
|
+1,21%
|
|
-1,87%
|
+13,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.356
|
5.054
|
5.042
|
4.260
|
4.656
|
5.306
|
-
|
-
|
Bedrijfswaarde
1 |
18.617
|
19.815
|
20.956
|
22.122
|
23.375
|
25.582
|
26.566
|
29.275
|
K/w-verhouding
|
9,34
x
|
10,1
x
|
12,4
x
|
-31
x
|
8,16
x
|
11,1
x
|
9,22
x
|
8,52
x
|
Dividendrendement
|
1,18%
|
1,37%
|
1,51%
|
1,97%
|
-
|
1,84%
|
1,9%
|
1,63%
|
Marktkapitalisatie/omzet
|
2,66
x
|
2,51
x
|
2,41
x
|
1,84
x
|
1,73
x
|
1,87
x
|
1,7
x
|
1,63
x
|
Bedrijfswaarde/omzet
|
9,23
x
|
9,83
x
|
10
x
|
9,55
x
|
8,71
x
|
9,01
x
|
8,53
x
|
9,02
x
|
Bedrijfswaarde/EBITDA
|
9,94
x
|
10,4
x
|
10,8
x
|
16,1
x
|
9,75
x
|
9,88
x
|
9,42
x
|
9,57
x
|
Bedrijfswaarde/FCF
|
-7,27
x
|
-28,2
x
|
-15,4
x
|
12,7
x
|
-9,96
x
|
-55,1
x
|
-77,2
x
|
-
|
FCF Yield
|
-13,8%
|
-3,54%
|
-6,49%
|
7,86%
|
-10%
|
-1,81%
|
-1,29%
|
-
|
Price to Book
|
0,96
x
|
0,83
x
|
0,72
x
|
0,64
x
|
0,65
x
|
0,7
x
|
0,65
x
|
0,6
x
|
Aantal aandelen (in duizenden)
|
112.704
|
113.779
|
113.987
|
110.892
|
111.027
|
111.367
|
-
|
-
|
Referentieprijs
2 |
47,52
|
44,42
|
44,23
|
38,42
|
41,94
|
47,64
|
47,64
|
47,64
|
Datum van publicatie
|
14-02-20
|
22-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.017
|
2.015
|
2.088
|
2.317
|
2.685
|
2.841
|
3.116
|
3.247
|
EBITDA
1 |
1.873
|
1.902
|
1.937
|
1.373
|
2.397
|
2.589
|
2.820
|
3.059
|
Bedrijfsresultaat (EBIT)
1 |
1.170
|
1.121
|
1.054
|
1.179
|
1.396
|
1.342
|
1.500
|
1.676
|
Operationele Marge
|
57,99%
|
55,64%
|
50,47%
|
50,87%
|
51,98%
|
47,24%
|
48,15%
|
51,61%
|
Resultaat voor belastingen (EBT)
1 |
735,7
|
646,7
|
541
|
-138,8
|
753,6
|
659,6
|
780,3
|
855,1
|
Nettowinst (verlies)
1 |
575,2
|
500,9
|
408,2
|
-138,7
|
572,9
|
501,3
|
655,8
|
677,2
|
Nettomarge
|
28,52%
|
24,85%
|
19,54%
|
-5,99%
|
21,34%
|
17,65%
|
21,05%
|
20,86%
|
WPA
2 |
5,090
|
4,390
|
3,570
|
-1,240
|
5,140
|
4,308
|
5,166
|
5,595
|
Free Cash Flow
1 |
-2.562
|
-702,4
|
-1.359
|
1.739
|
-2.348
|
-464
|
-344
|
-
|
FCF-marge
|
-127,05%
|
-34,85%
|
-65,07%
|
75,05%
|
-87,43%
|
-16,34%
|
-11,04%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
126,64%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5600
|
0,6100
|
0,6700
|
0,7550
|
-
|
0,8774
|
0,9065
|
0,7762
|
Datum van publicatie
|
14-02-20
|
22-02-21
|
17-02-22
|
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 |
597,2
|
596,7
|
557,7
|
561,3
|
601,6
|
636,1
|
672,9
|
659,4
|
716,6
|
663,3
|
711,3
|
731,8
|
757,7
|
762
|
777
|
EBITDA
1 |
548,9
|
566,4
|
512,6
|
515,9
|
580,8
|
582,6
|
618,4
|
607,9
|
588,5
|
607,3
|
642,4
|
664,1
|
686,5
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
318
|
331,1
|
277,3
|
273,3
|
297,1
|
323
|
349,8
|
340,5
|
382,4
|
330
|
347,1
|
361,4
|
357,1
|
-
|
-
|
Operationele Marge
|
53,26%
|
55,49%
|
49,73%
|
48,7%
|
49,38%
|
50,77%
|
51,98%
|
51,64%
|
53,36%
|
49,76%
|
48,81%
|
49,39%
|
47,13%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
188,4
|
-601,7
|
144,9
|
137,8
|
180,2
|
158,3
|
164
|
165
|
266,4
|
135,3
|
167,6
|
174,8
|
182,3
|
197
|
199
|
Nettowinst (verlies)
1 |
142,3
|
-479,4
|
105,9
|
99,96
|
134,9
|
118,3
|
122
|
122
|
210,6
|
97,44
|
125,2
|
135,8
|
144,2
|
149
|
151
|
Nettomarge
|
23,83%
|
-80,35%
|
18,98%
|
17,81%
|
22,42%
|
18,6%
|
18,13%
|
18,51%
|
29,39%
|
14,69%
|
17,61%
|
18,56%
|
19,03%
|
19,55%
|
19,43%
|
WPA
2 |
1,240
|
-4,210
|
0,9500
|
0,9000
|
1,120
|
1,060
|
1,100
|
1,100
|
1,890
|
0,8700
|
1,085
|
1,145
|
1,226
|
1,128
|
1,276
|
Dividend per aandeel
2 |
0,1850
|
0,1850
|
0,1850
|
0,1850
|
0,2000
|
0,2000
|
0,2000
|
-
|
-
|
-
|
0,1722
|
0,1857
|
0,1884
|
0,2200
|
0,2200
|
Datum van publicatie
|
17-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
16-02-23
|
01-05-23
|
03-08-23
|
06-11-23
|
15-02-24
|
06-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.261
|
14.761
|
15.914
|
17.861
|
18.718
|
20.276
|
21.261
|
23.969
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,082
x
|
7,76
x
|
8,218
x
|
13,01
x
|
7,808
x
|
7,831
x
|
7,539
x
|
7,836
x
|
Free Cash Flow
1 |
-2.562
|
-702
|
-1.359
|
1.739
|
-2.348
|
-464
|
-344
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
8,57%
|
6,24%
|
9,66%
|
8,3%
|
6,61%
|
8,61%
|
8%
|
ROA (netto-inkomsten/totale activa)
|
3,89%
|
2,13%
|
1,56%
|
-0,5%
|
1,95%
|
1,5%
|
2,07%
|
1,9%
|
Totale activa
1 |
14.796
|
23.462
|
26.092
|
27.684
|
29.424
|
33.471
|
31.637
|
35.643
|
Nettoactief per aandeel
2 |
49,60
|
53,30
|
61,50
|
59,90
|
64,50
|
68,40
|
73,00
|
79,20
|
Cashflow per aandeel
2 |
12,30
|
9,560
|
12,00
|
12,40
|
15,70
|
19,80
|
14,60
|
-
|
Capex
1 |
3.955
|
1.793
|
2.736
|
3.121
|
4.094
|
4.465
|
2.452
|
-
|
Capex/omzet
|
196,09%
|
88,94%
|
131%
|
134,7%
|
152,5%
|
157,19%
|
78,69%
|
-
|
Datum van publicatie
|
14-02-20
|
22-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
47,64
USD Gemiddelde koersdoel
56,29
USD Spread / Gemiddelde doel +18,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,59% | 5,31 mld. | | +16,74% | 44,58 mld. | | +4,14% | 31,58 mld. | | +24,74% | 17,97 mld. | | -11,40% | 7,5 mld. | | -2,57% | 4,12 mld. | | -7,40% | 3,51 mld. | | -8,89% | 2,68 mld. | | +19,63% | 2,19 mld. | | -9,46% | 1,71 mld. |
Verhuur van commercieel materiaal
|