Beurs gesloten -
Nasdaq
22:00:00 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
210,4
USD
|
-0,44%
|
|
-0,21%
|
-0,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
71.931
|
65.354
|
82.108
|
60.492
|
75.815
|
75.740
|
-
|
-
|
Bedrijfswaarde
1 |
74.123
|
67.064
|
82.719
|
61.210
|
76.216
|
75.562
|
75.866
|
75.742
|
K/w-verhouding
|
34
x
|
31
x
|
31,3
x
|
22,7
x
|
23,8
x
|
22,1
x
|
21,9
x
|
20,6
x
|
Dividendrendement
|
2,74%
|
3,24%
|
3%
|
5,05%
|
4,58%
|
4,73%
|
4,78%
|
5,01%
|
Marktkapitalisatie/omzet
|
14,8
x
|
13,4
x
|
17,5
x
|
12,1
x
|
13,6
x
|
12,8
x
|
12,4
x
|
11,7
x
|
Bedrijfswaarde/omzet
|
15,2
x
|
13,7
x
|
17,6
x
|
12,2
x
|
13,7
x
|
12,8
x
|
12,4
x
|
11,7
x
|
Bedrijfswaarde/EBITDA
|
23
x
|
20,8
x
|
26,4
x
|
18,1
x
|
20,1
x
|
18,4
x
|
17,7
x
|
16,5
x
|
Bedrijfswaarde/FCF
|
30,5
x
|
26,6
x
|
36,4
x
|
20,6
x
|
22,6
x
|
20,2
x
|
20,1
x
|
19
x
|
FCF Yield
|
3,27%
|
3,75%
|
2,75%
|
4,85%
|
4,43%
|
4,96%
|
4,97%
|
5,26%
|
Price to Book
|
2,75
x
|
2,48
x
|
2,99
x
|
2,25
x
|
2,83
x
|
2,76
x
|
2,61
x
|
2,35
x
|
Aantal aandelen (in duizenden)
|
358.364
|
358.991
|
359.399
|
359.728
|
359.993
|
360.065
|
-
|
-
|
Referentieprijs
2 |
200,7
|
182,0
|
228,5
|
168,2
|
210,6
|
210,4
|
210,4
|
210,4
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.868
|
4.884
|
4.690
|
5.019
|
5.579
|
5.918
|
6.132
|
6.491
|
EBITDA
1 |
3.217
|
3.225
|
3.128
|
3.378
|
3.786
|
4.117
|
4.291
|
4.597
|
Bedrijfsresultaat (EBIT)
1 |
3.059
|
3.082
|
2.982
|
3.243
|
3.660
|
3.950
|
4.093
|
4.400
|
Operationele Marge
|
62,83%
|
63,11%
|
63,58%
|
64,62%
|
65,61%
|
66,75%
|
66,75%
|
67,79%
|
Resultaat voor belastingen (EBT)
1 |
2.690
|
2.722
|
3.374
|
3.490
|
4.154
|
4.742
|
4.965
|
5.355
|
Nettowinst (verlies)
1 |
2.116
|
2.105
|
2.636
|
2.657
|
3.186
|
3.448
|
3.487
|
3.653
|
Nettomarge
|
43,48%
|
43,11%
|
56,22%
|
52,94%
|
57,1%
|
58,26%
|
56,87%
|
56,27%
|
WPA
2 |
5,910
|
5,870
|
7,290
|
7,400
|
8,860
|
9,514
|
9,610
|
10,20
|
Free Cash Flow
1 |
2.427
|
2.518
|
2.275
|
2.966
|
3.377
|
3.744
|
3.772
|
3.984
|
FCF-marge
|
49,86%
|
51,56%
|
48,51%
|
59,1%
|
60,54%
|
63,27%
|
61,52%
|
61,38%
|
Kasstroomconversie (ebitda)
|
75,44%
|
78,07%
|
72,75%
|
87,8%
|
89,21%
|
90,94%
|
87,91%
|
86,66%
|
Kasstroomconversie (nettowinst)
|
114,68%
|
119,61%
|
86,3%
|
111,63%
|
106,02%
|
108,6%
|
108,18%
|
109,07%
|
Dividend per aandeel
2 |
5,500
|
5,900
|
6,850
|
8,500
|
9,650
|
9,960
|
10,06
|
10,53
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
1.147
|
1.347
|
1.237
|
1.228
|
1.208
|
1.442
|
1.360
|
1.338
|
1.439
|
1.488
|
1.513
|
1.465
|
1.472
|
1.529
|
1.502
|
EBITDA
1 |
753,9
|
955,1
|
839,8
|
828,8
|
758,9
|
1.000
|
927,9
|
908,5
|
949,5
|
1.047
|
1.070
|
1.031
|
995,5
|
1.073
|
1.035
|
Bedrijfsresultaat (EBIT)
1 |
718,3
|
921,6
|
806,8
|
795,5
|
721,3
|
968,3
|
895,6
|
877,4
|
918,8
|
1.017
|
1.008
|
962,7
|
939,7
|
1.046
|
1.017
|
Operationele Marge
|
62,61%
|
68,44%
|
65,21%
|
64,79%
|
59,72%
|
67,17%
|
65,84%
|
65,59%
|
63,84%
|
68,33%
|
66,6%
|
65,73%
|
63,86%
|
68,41%
|
67,68%
|
Resultaat voor belastingen (EBT)
1 |
799,3
|
916,3
|
866,7
|
880
|
827,3
|
1.157
|
1.016
|
974,3
|
1.006
|
1.113
|
1.291
|
1.160
|
1.105
|
-
|
-
|
Nettowinst (verlies)
1 |
625,2
|
711
|
662,5
|
671,1
|
629,9
|
872,7
|
777,6
|
740,8
|
804,3
|
844,4
|
936,2
|
846,7
|
814,1
|
-
|
-
|
Nettomarge
|
54,49%
|
52,8%
|
53,55%
|
54,66%
|
52,15%
|
60,54%
|
57,17%
|
55,37%
|
55,88%
|
56,75%
|
61,87%
|
57,81%
|
55,32%
|
-
|
-
|
WPA
2 |
1,710
|
1,950
|
1,820
|
1,870
|
1,750
|
2,430
|
2,140
|
2,060
|
2,240
|
2,350
|
2,586
|
2,337
|
2,242
|
2,480
|
2,330
|
Dividend per aandeel
2 |
4,150
|
1,000
|
1,000
|
1,000
|
5,500
|
1,100
|
1,100
|
1,100
|
6,350
|
1,150
|
1,150
|
1,150
|
6,510
|
1,223
|
1,235
|
Datum van publicatie
|
09-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
08-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
14-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.192
|
1.710
|
610
|
718
|
402
|
-
|
126
|
2,58
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
178
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6813
x
|
0,5301
x
|
0,1951
x
|
0,2126
x
|
0,1061
x
|
-
|
0,0294
x
|
0,000561
x
|
Free Cash Flow
1 |
2.427
|
2.518
|
2.275
|
2.966
|
3.377
|
3.745
|
3.773
|
3.984
|
ROE (netto-inkomsten/eigen vermogen)
|
9,35%
|
9,19%
|
9,82%
|
10,6%
|
11,9%
|
13,1%
|
12,8%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
3,19%
|
2,41%
|
1,64%
|
1,54%
|
2,1%
|
2,36%
|
2,38%
|
2,5%
|
Totale activa
1 |
66.375
|
87.259
|
160.717
|
172.132
|
151.941
|
145.952
|
146.609
|
146.104
|
Nettoactief per aandeel
2 |
72,90
|
73,50
|
76,40
|
74,90
|
74,40
|
76,30
|
80,60
|
89,40
|
Cashflow per aandeel
|
-
|
7,570
|
6,690
|
8,510
|
-
|
-
|
-
|
-
|
Capex
1 |
246
|
198
|
127
|
89,7
|
76,4
|
93,1
|
93,5
|
98,8
|
Capex/omzet
|
5,05%
|
4,04%
|
2,71%
|
1,79%
|
1,37%
|
1,57%
|
1,52%
|
1,52%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
210,4
USD Gemiddelde koersdoel
225,9
USD Spread / Gemiddelde doel +7,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,12% | 75,74 mld. | | +22,46% | 23,72 mld. | | +23,40% | 12,05 mld. | | +0,78% | 8,12 mld. | | +26,77% | 7,74 mld. | | -5,76% | 2,9 mld. | | +18,01% | 2,35 mld. | | -8,04% | 1,71 mld. | | +95,02% | 1,41 mld. | | +24,71% | 1,41 mld. |
Effecten- en grondstoffenbeurzen
|