Beurs gesloten -
Nyse
22:00:46 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,35
USD
|
+1,33%
|
|
+0,92%
|
+22,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.389
|
27.533
|
31.772
|
27.015
|
25.979
|
31.995
|
-
|
-
|
Bedrijfswaarde
1 |
27.695
|
32.857
|
36.668
|
32.255
|
31.726
|
37.856
|
37.727
|
37.204
|
K/w-verhouding
|
27,2
x
|
66,7
x
|
29,1
x
|
20,7
x
|
44,8
x
|
26,9
x
|
19,5
x
|
19,2
x
|
Dividendrendement
|
2,75%
|
2,44%
|
2,58%
|
-
|
-
|
3,09%
|
3,27%
|
3,39%
|
Marktkapitalisatie/omzet
|
1,92
x
|
2,4
x
|
2,25
x
|
1,82
x
|
1,91
x
|
2,29
x
|
2,17
x
|
2,09
x
|
Bedrijfswaarde/omzet
|
2,38
x
|
2,87
x
|
2,6
x
|
2,18
x
|
2,34
x
|
2,71
x
|
2,56
x
|
2,43
x
|
Bedrijfswaarde/EBITDA
|
8,22
x
|
10,5
x
|
9,61
x
|
8,18
x
|
9,09
x
|
9,74
x
|
8,67
x
|
7,86
x
|
Bedrijfswaarde/FCF
|
523
x
|
34,7
x
|
20,4
x
|
31,9
x
|
36,1
x
|
34,7
x
|
27,2
x
|
18,1
x
|
FCF Yield
|
0,19%
|
2,89%
|
4,91%
|
3,13%
|
2,77%
|
2,88%
|
3,67%
|
5,53%
|
Price to Book
|
1,72
x
|
2,08
x
|
2,51
x
|
2,19
x
|
2,24
x
|
2,78
x
|
2,68
x
|
2,57
x
|
Aantal aandelen (in duizenden)
|
769.110
|
764.811
|
853.408
|
845.811
|
853.182
|
856.619
|
-
|
-
|
Referentieprijs
2 |
29,11
|
36,00
|
37,23
|
31,94
|
30,45
|
37,35
|
37,35
|
37,35
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.656
|
11.452
|
14.120
|
14.805
|
13.580
|
13.971
|
14.734
|
15.308
|
EBITDA
1 |
3.371
|
3.132
|
3.814
|
3.942
|
3.490
|
3.889
|
4.353
|
4.736
|
Bedrijfsresultaat (EBIT)
1 |
1.981
|
1.733
|
2.462
|
2.490
|
2.243
|
2.468
|
2.797
|
3.066
|
Operationele Marge
|
17%
|
15,13%
|
17,44%
|
16,82%
|
16,52%
|
17,67%
|
18,98%
|
20,03%
|
Resultaat voor belastingen (EBT)
1 |
1.216
|
623
|
2.397
|
1.797
|
816
|
1.425
|
2.033
|
2.224
|
Nettowinst (verlies)
1 |
960
|
512
|
1.906
|
1.316
|
581
|
1.394
|
1.766
|
1.833
|
Nettomarge
|
8,24%
|
4,47%
|
13,5%
|
8,89%
|
4,28%
|
9,98%
|
11,99%
|
11,97%
|
WPA
2 |
1,070
|
0,5400
|
1,280
|
1,540
|
0,6800
|
1,386
|
1,912
|
1,942
|
Free Cash Flow
1 |
53
|
948
|
1.800
|
1.011
|
880
|
1.092
|
1.385
|
2.059
|
FCF-marge
|
0,45%
|
8,28%
|
12,75%
|
6,83%
|
6,48%
|
7,81%
|
9,4%
|
13,45%
|
Kasstroomconversie (ebitda)
|
1,57%
|
30,27%
|
47,19%
|
25,65%
|
25,21%
|
28,07%
|
31,81%
|
43,48%
|
Kasstroomconversie (nettowinst)
|
5,52%
|
185,16%
|
94,44%
|
76,82%
|
151,46%
|
78,3%
|
78,39%
|
112,33%
|
Dividend per aandeel
2 |
0,8000
|
0,8800
|
0,9600
|
-
|
-
|
1,154
|
1,221
|
1,265
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
3.714
|
3.744
|
3.762
|
3.666
|
3.633
|
3.367
|
3.482
|
3.459
|
3.272
|
3.258
|
3.421
|
3.638
|
3.662
|
3.502
|
3.633
|
EBITDA
1 |
950
|
1.001
|
1.051
|
945
|
853
|
833
|
921
|
887
|
849
|
841
|
897,1
|
1.032
|
1.034
|
957
|
994,6
|
Bedrijfsresultaat (EBIT)
1 |
603
|
659
|
706
|
618
|
507
|
523
|
609
|
577
|
534
|
504
|
573,9
|
682,1
|
699
|
613,7
|
667
|
Operationele Marge
|
16,24%
|
17,6%
|
18,77%
|
16,86%
|
13,96%
|
15,53%
|
17,49%
|
16,68%
|
16,32%
|
15,47%
|
16,78%
|
18,75%
|
19,09%
|
17,52%
|
18,36%
|
Resultaat voor belastingen (EBT)
1 |
576
|
761
|
750
|
260
|
4
|
228
|
409
|
217
|
-38
|
296
|
241,1
|
317,8
|
300,8
|
-
|
-
|
Nettowinst (verlies)
1 |
487
|
581
|
563
|
208
|
-36
|
176
|
281
|
164
|
-40
|
209
|
346,4
|
412,7
|
421,2
|
388,9
|
411,5
|
Nettomarge
|
13,11%
|
15,52%
|
14,97%
|
5,67%
|
-0,99%
|
5,23%
|
8,07%
|
4,74%
|
-1,22%
|
6,41%
|
10,13%
|
11,34%
|
11,5%
|
11,1%
|
11,33%
|
WPA
2 |
0,5600
|
0,6800
|
0,6600
|
0,2400
|
-0,0400
|
0,2000
|
0,3300
|
0,1900
|
-0,0500
|
0,2400
|
0,3601
|
0,4374
|
0,4457
|
0,4584
|
0,4881
|
Dividend per aandeel
2 |
0,2400
|
0,2700
|
0,2700
|
0,2700
|
-
|
0,2800
|
0,2800
|
-
|
-
|
-
|
0,2817
|
0,2817
|
0,2817
|
0,3080
|
0,3080
|
Datum van publicatie
|
26-01-22
|
26-04-22
|
26-07-22
|
25-10-22
|
31-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
30-01-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.306
|
5.324
|
4.896
|
5.240
|
5.747
|
5.862
|
5.732
|
5.209
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,574
x
|
1,7
x
|
1,284
x
|
1,329
x
|
1,647
x
|
1,507
x
|
1,317
x
|
1,1
x
|
Free Cash Flow
1 |
53
|
948
|
1.800
|
1.011
|
880
|
1.092
|
1.385
|
2.059
|
ROE (netto-inkomsten/eigen vermogen)
|
11,8%
|
9,46%
|
14,9%
|
14,7%
|
12,4%
|
14%
|
15,7%
|
15,2%
|
ROA (netto-inkomsten/totale activa)
|
5,6%
|
4,15%
|
6,26%
|
6,02%
|
5,04%
|
3,95%
|
5,62%
|
5,93%
|
Totale activa
1 |
17.157
|
12.349
|
30.459
|
21.859
|
11.517
|
35.290
|
31.427
|
30.906
|
Nettoactief per aandeel
2 |
16,90
|
17,30
|
14,90
|
14,60
|
13,60
|
13,50
|
13,90
|
14,50
|
Cashflow per aandeel
2 |
2,260
|
2,820
|
4,040
|
3,050
|
2,360
|
2,580
|
3,380
|
3,930
|
Capex
1 |
1.978
|
1.377
|
1.637
|
1.604
|
1.390
|
1.158
|
1.284
|
1.424
|
Capex/omzet
|
16,97%
|
12,02%
|
11,59%
|
10,83%
|
10,24%
|
8,29%
|
8,71%
|
9,31%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
37,35
USD Gemiddelde koersdoel
36,36
USD Spread / Gemiddelde doel -2,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,66% | 31,57 mld. | | +3,95% | 11,31 mld. | | +18,02% | 7,59 mld. | | -1,10% | 4,27 mld. | | -6,64% | 4,01 mld. | | -16,87% | 3,82 mld. | | -20,88% | 3,66 mld. | | +4,15% | 3,46 mld. | | -30,42% | 2,45 mld. | | -22,17% | 1,6 mld. |
Beeldschermen
|