Beurs gesloten -
Nyse
22:00:02 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,64
USD
|
-0,43%
|
|
-1,60%
|
-3,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.167
|
2.762
|
3.491
|
3.080
|
2.767
|
2.620
|
-
|
-
|
Bedrijfswaarde
1 |
3.018
|
2.762
|
3.491
|
3.080
|
2.767
|
2.620
|
2.620
|
2.620
|
K/w-verhouding
|
12,1
x
|
8,94
x
|
13,7
x
|
13,7
x
|
9,96
x
|
9,05
x
|
8,23
x
|
7,85
x
|
Dividendrendement
|
3,31%
|
7,2%
|
2,87%
|
2,97%
|
3,28%
|
5,53%
|
3,91%
|
4,08%
|
Marktkapitalisatie/omzet
|
2,39
x
|
1,91
x
|
2,68
x
|
2,13
x
|
1,72
x
|
1,62
x
|
1,56
x
|
1,49
x
|
Bedrijfswaarde/omzet
|
2,39
x
|
1,91
x
|
2,68
x
|
2,13
x
|
1,72
x
|
1,62
x
|
1,56
x
|
1,49
x
|
Bedrijfswaarde/EBITDA
|
8,47
x
|
6,16
x
|
8,81
x
|
8,44
x
|
6,68
x
|
4,2
x
|
5,73
x
|
6,05
x
|
Bedrijfswaarde/FCF
|
9,9
x
|
7,68
x
|
-
|
-
|
9,1
x
|
8,34
x
|
7,84
x
|
8,29
x
|
FCF Yield
|
10,1%
|
13%
|
-
|
-
|
11%
|
12%
|
12,7%
|
12,1%
|
Price to Book
|
3,04
x
|
2,52
x
|
3,15
x
|
-
|
2,55
x
|
2,3
x
|
2,12
x
|
1,81
x
|
Aantal aandelen (in duizenden)
|
97.179
|
95.587
|
92.891
|
84.822
|
81.718
|
80.272
|
-
|
-
|
Referentieprijs
2 |
32,59
|
28,89
|
37,58
|
36,31
|
33,86
|
32,64
|
32,64
|
32,64
|
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 |
1.327
|
1.448
|
1.300
|
1.446
|
1.610
|
1.619
|
1.684
|
1.759
|
EBITDA
1 |
373,8
|
448,1
|
396,3
|
364,9
|
414,4
|
624
|
457
|
433
|
Bedrijfsresultaat (EBIT)
1 |
347,9
|
418,2
|
366,3
|
336,8
|
387,5
|
415,2
|
437,1
|
406
|
Operationele Marge
|
26,22%
|
28,87%
|
28,17%
|
23,29%
|
24,08%
|
25,64%
|
25,95%
|
23,08%
|
Resultaat voor belastingen (EBT)
1 |
365,3
|
446,1
|
376,3
|
306,2
|
411,3
|
422,9
|
441,7
|
384,8
|
Nettowinst (verlies)
1 |
272,3
|
326,4
|
270,3
|
239,5
|
299
|
300,2
|
320,7
|
266
|
Nettomarge
|
20,52%
|
22,53%
|
20,78%
|
16,56%
|
18,58%
|
18,54%
|
19,04%
|
15,12%
|
WPA
2 |
2,690
|
3,230
|
2,750
|
2,650
|
3,400
|
3,605
|
3,965
|
4,159
|
Free Cash Flow
1 |
319,9
|
359,7
|
-
|
-
|
303,9
|
314
|
334
|
316
|
FCF-marge
|
24,11%
|
24,84%
|
-
|
-
|
18,88%
|
19,39%
|
19,83%
|
17,96%
|
Kasstroomconversie (ebitda)
|
85,57%
|
80,28%
|
-
|
-
|
73,34%
|
50,32%
|
73,09%
|
72,98%
|
Kasstroomconversie (nettowinst)
|
117,46%
|
110,23%
|
-
|
-
|
101,65%
|
104,61%
|
104,14%
|
118,8%
|
Dividend per aandeel
2 |
1,080
|
2,080
|
1,080
|
1,080
|
1,110
|
1,804
|
1,277
|
1,331
|
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 |
321,6
|
324,8
|
366
|
381,1
|
373,9
|
382,2
|
433,2
|
402,7
|
391,5
|
396,4
|
407,3
|
405,6
|
407,4
|
407,1
|
424,5
|
EBITDA
1 |
95,95
|
91,41
|
99,28
|
103,6
|
70,64
|
93,19
|
105,1
|
107,5
|
108,6
|
104,2
|
112
|
114
|
115
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
88,58
|
83,95
|
92,32
|
96,78
|
63,75
|
85,17
|
98,39
|
101,4
|
102,6
|
98,58
|
109,7
|
105,6
|
101,1
|
107,3
|
111,3
|
Operationele Marge
|
27,54%
|
25,85%
|
25,22%
|
25,39%
|
17,05%
|
22,28%
|
22,71%
|
25,19%
|
26,2%
|
24,87%
|
26,93%
|
26,04%
|
24,82%
|
26,36%
|
26,22%
|
Resultaat voor belastingen (EBT)
1 |
91,63
|
72,21
|
69,65
|
89,21
|
75,15
|
92,48
|
100,5
|
101
|
117,3
|
104
|
109,8
|
106
|
103,1
|
107,7
|
111,7
|
Nettowinst (verlies)
1 |
68,56
|
55,86
|
57,66
|
69,48
|
56,5
|
69,6
|
72,18
|
75,03
|
82,18
|
75,03
|
78,68
|
75,91
|
71,44
|
78,18
|
81,13
|
Nettomarge
|
21,32%
|
17,2%
|
15,75%
|
18,23%
|
15,11%
|
18,21%
|
16,66%
|
18,63%
|
20,99%
|
18,93%
|
19,32%
|
18,72%
|
17,53%
|
19,2%
|
19,11%
|
WPA
2 |
0,7100
|
0,6100
|
0,6400
|
0,7800
|
0,6300
|
0,7800
|
0,8100
|
0,8600
|
0,9600
|
0,8900
|
0,8736
|
0,9203
|
0,9136
|
0,9184
|
0,9790
|
Dividend per aandeel
2 |
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,2800
|
0,2800
|
0,2800
|
0,2800
|
0,3100
|
0,3100
|
0,3100
|
0,3221
|
0,3254
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
149
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
320
|
360
|
-
|
-
|
304
|
314
|
334
|
316
|
ROE (netto-inkomsten/eigen vermogen)
|
28,7%
|
30%
|
24%
|
22,2%
|
27,5%
|
25,7%
|
26,9%
|
23,8%
|
ROA (netto-inkomsten/totale activa)
|
15,9%
|
16,6%
|
13,3%
|
11,9%
|
15,7%
|
14%
|
14,8%
|
12,1%
|
Totale activa
1 |
1.712
|
1.970
|
2.040
|
2.019
|
1.902
|
2.141
|
2.160
|
2.198
|
Nettoactief per aandeel
2 |
10,70
|
11,40
|
11,90
|
-
|
13,30
|
14,20
|
15,40
|
18,00
|
Cashflow per aandeel
2 |
3,440
|
3,870
|
1,820
|
3,780
|
3,720
|
3,950
|
4,500
|
4,540
|
Capex
1 |
15
|
13,5
|
10,4
|
4,37
|
7,92
|
9,05
|
15,5
|
25
|
Capex/omzet
|
1,13%
|
0,93%
|
0,8%
|
0,3%
|
0,49%
|
0,56%
|
0,92%
|
1,42%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
32,64
USD Gemiddelde koersdoel
37,25
USD Spread / Gemiddelde doel +14,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,60% | 2,62 mld. | | -10,16% | 89,29 mld. | | +18,27% | 86,96 mld. | | +11,78% | 25,88 mld. | | -0,80% | 18,75 mld. | | +7,06% | 14,5 mld. | | -23,16% | 12,04 mld. | | +19,29% | 9,77 mld. | | +12,01% | 8,69 mld. | | +26,92% | 7,08 mld. |
Beleggingsmanagement
|