Beurs gesloten -
Nyse
22:00:02 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
257,7
USD
|
+0,84%
|
|
+2,73%
|
+14,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.763
|
23.792
|
35.169
|
39.752
|
48.554
|
56.305
|
-
|
-
|
Bedrijfswaarde
1 |
21.764
|
27.672
|
40.821
|
45.524
|
55.548
|
63.176
|
62.765
|
65.862
|
K/w-verhouding
|
27,1
x
|
29,5
x
|
38,8
x
|
36,3
x
|
50,9
x
|
34,8
x
|
30,3
x
|
26,6
x
|
Dividendrendement
|
1,81%
|
1,46%
|
1,13%
|
1,08%
|
0,98%
|
0,93%
|
0,99%
|
1,06%
|
Marktkapitalisatie/omzet
|
2,52
x
|
3,47
x
|
4,35
x
|
4,72
x
|
4,89
x
|
4,86
x
|
4,39
x
|
3,9
x
|
Bedrijfswaarde/omzet
|
3,08
x
|
4,04
x
|
5,05
x
|
5,41
x
|
5,6
x
|
5,45
x
|
4,89
x
|
4,57
x
|
Bedrijfswaarde/EBITDA
|
16,2
x
|
16,3
x
|
20,1
x
|
17,8
x
|
18,5
x
|
17,5
x
|
15,5
x
|
14,3
x
|
Bedrijfswaarde/FCF
|
22,2
x
|
-
|
25,9
x
|
23,4
x
|
30,2
x
|
27,8
x
|
21,8
x
|
20,2
x
|
FCF Yield
|
4,5%
|
-
|
3,86%
|
4,27%
|
3,31%
|
3,6%
|
4,58%
|
4,94%
|
Price to Book
|
3,44
x
|
3,84
x
|
4,16
x
|
4,37
x
|
4,52
x
|
4,58
x
|
3,96
x
|
4,05
x
|
Aantal aandelen (in duizenden)
|
186.523
|
192.322
|
207.278
|
210.840
|
215.911
|
218.516
|
-
|
-
|
Referentieprijs
2 |
95,23
|
123,7
|
169,7
|
188,5
|
224,9
|
257,7
|
257,7
|
257,7
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.056
|
6.852
|
8.076
|
8.420
|
9.926
|
11.592
|
12.829
|
14.423
|
EBITDA
1 |
1.341
|
1.699
|
2.029
|
2.554
|
3.010
|
3.607
|
4.050
|
4.603
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
1.523
|
2.002
|
2.313
|
3.275
|
3.743
|
4.316
|
Operationele Marge
|
-
|
-
|
18,85%
|
23,77%
|
23,3%
|
28,25%
|
29,18%
|
29,93%
|
Resultaat voor belastingen (EBT)
1 |
626,1
|
870,9
|
975,1
|
1.327
|
1.185
|
2.134
|
2.392
|
2.566
|
Nettowinst (verlies)
1 |
668,8
|
818,8
|
906,8
|
1.114
|
969,5
|
1.680
|
1.900
|
2.197
|
Nettomarge
|
9,48%
|
11,95%
|
11,23%
|
13,23%
|
9,77%
|
14,5%
|
14,81%
|
15,23%
|
WPA
2 |
3,520
|
4,200
|
4,370
|
5,190
|
4,420
|
7,413
|
8,511
|
9,696
|
Free Cash Flow
1 |
980,4
|
-
|
1.576
|
1.943
|
1.838
|
2.276
|
2.877
|
3.254
|
FCF-marge
|
13,89%
|
-
|
19,51%
|
23,07%
|
18,52%
|
19,64%
|
22,43%
|
22,56%
|
Kasstroomconversie (ebitda)
|
73,1%
|
-
|
77,65%
|
76,06%
|
61,08%
|
63,1%
|
71,04%
|
70,7%
|
Kasstroomconversie (nettowinst)
|
146,59%
|
-
|
173,74%
|
174,36%
|
189,59%
|
135,46%
|
151,44%
|
148,15%
|
Dividend per aandeel
2 |
1,720
|
1,800
|
1,920
|
2,040
|
2,200
|
2,408
|
2,561
|
2,722
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
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 |
1.941
|
2.404
|
2.008
|
2.012
|
1.995
|
2.673
|
2.407
|
2.454
|
2.393
|
3.218
|
2.790
|
2.843
|
2.734
|
3.576
|
2.943
|
EBITDA
1 |
436,1
|
856,5
|
579,8
|
589,7
|
528,1
|
958,3
|
675,7
|
706,5
|
669
|
1.146
|
820,3
|
841,6
|
782,8
|
1.291
|
915
|
Bedrijfsresultaat (EBIT)
1 |
-
|
696,7
|
439,5
|
444,2
|
385,3
|
798,9
|
500
|
546,4
|
479,3
|
999,3
|
771,5
|
809
|
752,3
|
1.261
|
878
|
Operationele Marge
|
-
|
28,97%
|
21,88%
|
22,08%
|
19,31%
|
29,89%
|
20,77%
|
22,27%
|
20,03%
|
31,05%
|
27,65%
|
28,46%
|
27,52%
|
35,25%
|
29,84%
|
Resultaat voor belastingen (EBT)
1 |
113
|
537,7
|
352,3
|
315
|
122
|
605,8
|
297,4
|
364,1
|
-82,2
|
772,7
|
447,8
|
461,4
|
398,6
|
896,4
|
523,3
|
Nettowinst (verlies)
1 |
109,4
|
438,7
|
284,2
|
255,8
|
135,5
|
486,5
|
234,5
|
280,7
|
-32,2
|
608,4
|
351,5
|
366,2
|
320
|
699,1
|
407,6
|
Nettomarge
|
5,64%
|
18,24%
|
14,15%
|
12,71%
|
6,79%
|
18,2%
|
9,74%
|
11,44%
|
-1,35%
|
18,91%
|
12,6%
|
12,88%
|
11,71%
|
19,55%
|
13,85%
|
WPA
2 |
0,5100
|
2,050
|
1,330
|
1,190
|
0,6300
|
2,240
|
1,070
|
1,280
|
-0,1500
|
2,740
|
1,594
|
1,652
|
1,434
|
3,150
|
1,899
|
Dividend per aandeel
2 |
0,4800
|
0,5100
|
0,5100
|
0,5100
|
0,5100
|
0,5500
|
0,5500
|
0,5500
|
0,5500
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,6300
|
0,6300
|
Datum van publicatie
|
27-01-22
|
28-04-22
|
28-07-22
|
27-10-22
|
26-01-23
|
27-04-23
|
27-07-23
|
26-10-23
|
25-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.002
|
3.880
|
5.653
|
5.772
|
6.994
|
6.871
|
6.460
|
9.557
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,984
x
|
2,284
x
|
2,786
x
|
2,26
x
|
2,324
x
|
1,905
x
|
1,595
x
|
2,076
x
|
Free Cash Flow
1 |
980
|
-
|
1.576
|
1.943
|
1.838
|
2.276
|
2.877
|
3.254
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
14,3%
|
15,5%
|
18,8%
|
19,3%
|
20,1%
|
20,1%
|
21,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
27,70
|
32,20
|
40,80
|
43,10
|
49,70
|
56,30
|
65,10
|
63,60
|
Cashflow per aandeel
2 |
-
|
8,990
|
8,220
|
9,900
|
9,260
|
10,50
|
13,20
|
-
|
Capex
1 |
139
|
-
|
129
|
183
|
194
|
149
|
183
|
192
|
Capex/omzet
|
1,97%
|
-
|
1,59%
|
2,17%
|
1,95%
|
1,28%
|
1,42%
|
1,33%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
257,7
USD Gemiddelde koersdoel
263,9
USD Spread / Gemiddelde doel +2,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,58% | 56,31 mld. | | +6,72% | 26,32 mld. | | +26,33% | 25,62 mld. | | +23,18% | 9,32 mld. | | +25,96% | 6,45 mld. | | -2,41% | 4,2 mld. | | +6,77% | 2,17 mld. | | +35,97% | 2,16 mld. | | -16,39% | 1,6 mld. | | +28,91% | 1,47 mld. |
Verzekeringsmakelaars
|