Vertraagde tijd
Nyse
22:00:02 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40,05
USD
|
+0,75%
|
|
+3,84%
|
+14,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.615
|
13.332
|
16.494
|
7.302
|
10.533
|
12.174
|
-
|
-
|
Bedrijfswaarde
1 |
135.744
|
13.332
|
25.455
|
21.892
|
24.455
|
14.496
|
14.496
|
14.496
|
K/w-verhouding
|
7,04
x
|
12,4
x
|
5,79
x
|
4,86
x
|
11,7
x
|
14,1
x
|
7,61
x
|
6,32
x
|
Dividendrendement
|
2,23%
|
2,13%
|
1,85%
|
4,91%
|
3,44%
|
3%
|
3,07%
|
3,13%
|
Marktkapitalisatie/omzet
|
1,82
x
|
1,99
x
|
2,01
x
|
0,87
x
|
1,28
x
|
1,47
x
|
1,31
x
|
1,23
x
|
Bedrijfswaarde/omzet
|
21,2
x
|
1,99
x
|
3,1
x
|
2,6
x
|
2,98
x
|
1,75
x
|
1,55
x
|
1,47
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,79
x
|
0,91
x
|
1,09
x
|
0,69
x
|
0,92
x
|
1,01
x
|
0,91
x
|
0,8
x
|
Aantal aandelen (in duizenden)
|
380.069
|
373.857
|
346.444
|
298.647
|
301.630
|
303.981
|
-
|
-
|
Referentieprijs
2 |
30,56
|
35,66
|
47,61
|
24,45
|
34,92
|
40,05
|
40,05
|
40,05
|
Datum van publicatie
|
22-01-20
|
22-01-21
|
21-01-22
|
20-01-23
|
19-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.394
|
6.686
|
8.206
|
8.428
|
8.214
|
8.266
|
9.328
|
9.888
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.965
|
2.903
|
4.096
|
3.741
|
3.051
|
3.231
|
4.073
|
4.074
|
Operationele Marge
|
46,37%
|
43,42%
|
49,91%
|
44,39%
|
37,14%
|
39,08%
|
43,66%
|
41,2%
|
Resultaat voor belastingen (EBT)
1 |
1.967
|
1.414
|
3.855
|
2.342
|
1.083
|
1.189
|
2.122
|
2.492
|
Nettowinst (verlies)
1 |
1.715
|
1.085
|
3.003
|
1.604
|
910
|
883
|
1.599
|
1.946
|
Nettomarge
|
26,82%
|
16,23%
|
36,6%
|
19,03%
|
11,08%
|
10,68%
|
17,14%
|
19,68%
|
WPA
2 |
4,340
|
2,880
|
8,220
|
5,030
|
2,980
|
2,844
|
5,265
|
6,337
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6800
|
0,7600
|
0,8800
|
1,200
|
1,200
|
1,200
|
1,231
|
1,253
|
Datum van publicatie
|
22-01-20
|
22-01-21
|
21-01-22
|
20-01-23
|
19-01-24
|
-
|
-
|
-
|
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 |
2.199
|
2.135
|
2.076
|
2.016
|
2.201
|
2.100
|
2.079
|
1.968
|
2.067
|
1.986
|
2.016
|
2.083
|
2.159
|
2.218
|
2.291
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.109
|
1.013
|
938
|
855
|
935
|
834
|
830
|
736
|
651
|
678
|
752,4
|
839,6
|
904,9
|
917
|
984,5
|
Operationele Marge
|
50,43%
|
47,45%
|
45,18%
|
42,41%
|
42,48%
|
39,71%
|
39,92%
|
37,4%
|
31,49%
|
34,14%
|
37,33%
|
40,3%
|
41,9%
|
41,35%
|
42,97%
|
Resultaat voor belastingen (EBT)
1 |
899
|
846
|
634
|
417
|
445
|
388
|
403
|
228
|
64
|
171
|
252,3
|
357,1
|
414
|
445,5
|
513
|
Nettowinst (verlies)
1 |
624
|
627
|
454
|
272
|
251
|
291
|
301
|
269
|
49
|
129
|
175,8
|
268,5
|
313,1
|
326,9
|
373,8
|
Nettomarge
|
28,38%
|
29,37%
|
21,87%
|
13,49%
|
11,4%
|
13,86%
|
14,48%
|
13,67%
|
2,37%
|
6,5%
|
8,72%
|
12,89%
|
14,5%
|
14,74%
|
16,32%
|
WPA
2 |
1,790
|
1,860
|
1,400
|
0,8800
|
0,8300
|
0,9600
|
0,9900
|
0,8800
|
0,1600
|
0,4200
|
0,5341
|
0,8597
|
1,022
|
1,067
|
1,193
|
Dividend per aandeel
2 |
0,2500
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
-
|
0,3000
|
0,3000
|
0,3050
|
0,3050
|
0,3050
|
0,3175
|
0,3210
|
Datum van publicatie
|
21-01-22
|
14-04-22
|
19-07-22
|
19-10-22
|
20-01-23
|
19-04-23
|
19-07-23
|
18-10-23
|
19-01-24
|
18-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
124.129
|
-
|
8.961
|
14.590
|
13.922
|
2.322
|
2.322
|
2.322
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
7,7%
|
18,5%
|
11,2%
|
8,3%
|
7,29%
|
11,5%
|
12,1%
|
ROA (netto-inkomsten/totale activa)
|
1%
|
0,6%
|
1,1%
|
0,9%
|
0,5%
|
0,49%
|
0,81%
|
0,9%
|
Totale activa
1 |
171.500
|
180.833
|
273.000
|
178.222
|
182.000
|
178.674
|
198.108
|
216.230
|
Nettoactief per aandeel
2 |
38,50
|
39,20
|
43,60
|
35,20
|
37,80
|
39,80
|
43,80
|
50,30
|
Cashflow per aandeel
|
10,20
|
9,920
|
11,10
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22-01-20
|
22-01-21
|
21-01-22
|
20-01-23
|
19-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,05
USD Gemiddelde koersdoel
43,63
USD Spread / Gemiddelde doel +8,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,69% | 12,17 mld. | | -9,42% | 5,84 mld. | | +1,86% | 2,97 mld. | | +10,75% | 2,82 mld. | | -45,62% | 1,95 mld. | | -18,44% | 889 mln. | | -1,29% | 798 mln. | | -9,76% | 749 mln. | | +107,63% | 553 mln. | | -28,78% | 407 mln. |
Verhuur aan de consument
|