Beurs gesloten -
Nyse
22:00:02 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,95
USD
|
-1,53%
|
|
-6,92%
|
-10,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.011
|
7.831
|
9.982
|
8.489
|
6.297
|
5.657
|
-
|
-
|
Bedrijfswaarde
1 |
8.987
|
8.742
|
10.739
|
9.268
|
6.980
|
6.350
|
6.023
|
5.654
|
K/w-verhouding
|
27
x
|
26,3
x
|
27,8
x
|
24,6
x
|
10,2
x
|
12,1
x
|
10,8
x
|
9,39
x
|
Dividendrendement
|
0,81%
|
0,94%
|
0,81%
|
1,08%
|
1,58%
|
1,66%
|
1,84%
|
2,38%
|
Marktkapitalisatie/omzet
|
2,28
x
|
2,11
x
|
2,48
x
|
1,94
x
|
1,41
x
|
1,23
x
|
1,16
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
2,55
x
|
2,36
x
|
2,67
x
|
2,12
x
|
1,56
x
|
1,38
x
|
1,23
x
|
1,07
x
|
Bedrijfswaarde/EBITDA
|
13,7
x
|
12,4
x
|
13,9
x
|
11,5
x
|
8,35
x
|
7,51
x
|
6,52
x
|
5,65
x
|
Bedrijfswaarde/FCF
|
28,2
x
|
17,3
x
|
16,8
x
|
23,6
x
|
16
x
|
14,6
x
|
11,6
x
|
9,42
x
|
FCF Yield
|
3,55%
|
5,76%
|
5,97%
|
4,24%
|
6,24%
|
6,87%
|
8,63%
|
10,6%
|
Price to Book
|
4,75
x
|
4,41
x
|
5,29
x
|
4,47
x
|
3,52
x
|
2,15
x
|
1,78
x
|
1,49
x
|
Aantal aandelen (in duizenden)
|
189.961
|
189.348
|
188.060
|
183.258
|
181.412
|
179.979
|
-
|
-
|
Referentieprijs
2 |
42,17
|
41,36
|
53,08
|
46,32
|
34,71
|
30,95
|
30,95
|
30,95
|
Datum van publicatie
|
06-02-20
|
09-02-21
|
11-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.521
|
3.709
|
4.022
|
4.371
|
4.477
|
4.616
|
4.887
|
5.283
|
EBITDA
1 |
654,9
|
705,3
|
771,8
|
805,1
|
835,5
|
845,2
|
924
|
999,9
|
Bedrijfsresultaat (EBIT)
1 |
558,8
|
588,8
|
662,7
|
718,2
|
762,9
|
781,2
|
832,7
|
904,4
|
Operationele Marge
|
15,87%
|
15,87%
|
16,48%
|
16,43%
|
17,04%
|
16,92%
|
17,04%
|
17,12%
|
Resultaat voor belastingen (EBT)
1 |
399,4
|
400,5
|
483,1
|
465,2
|
602,2
|
618,8
|
678,3
|
755
|
Nettowinst (verlies)
1 |
304,9
|
308,3
|
369,4
|
353,4
|
631,3
|
466,4
|
518,1
|
592,4
|
Nettomarge
|
8,66%
|
8,31%
|
9,19%
|
8,08%
|
14,1%
|
10,1%
|
10,6%
|
11,21%
|
WPA
2 |
1,560
|
1,570
|
1,910
|
1,880
|
3,410
|
2,568
|
2,863
|
3,296
|
Free Cash Flow
1 |
319,1
|
503,9
|
640,9
|
393,1
|
435,4
|
436,3
|
520
|
600
|
FCF-marge
|
9,06%
|
13,59%
|
15,94%
|
8,99%
|
9,73%
|
9,45%
|
10,64%
|
11,36%
|
Kasstroomconversie (ebitda)
|
48,73%
|
71,45%
|
83,04%
|
48,82%
|
52,11%
|
51,62%
|
56,28%
|
60,01%
|
Kasstroomconversie (nettowinst)
|
104,67%
|
163,47%
|
173,49%
|
111,22%
|
68,97%
|
93,56%
|
100,38%
|
101,29%
|
Dividend per aandeel
2 |
0,3400
|
0,3900
|
0,4300
|
0,5000
|
0,5500
|
0,5149
|
0,5704
|
0,7369
|
Datum van publicatie
|
06-02-20
|
09-02-21
|
11-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
1.072
|
1.068
|
1.089
|
1.111
|
1.103
|
1.089
|
1.106
|
1.136
|
1.146
|
1.131
|
1.142
|
1.162
|
1.179
|
1.186
|
1.206
|
EBITDA
1 |
174,9
|
184,9
|
213,8
|
209,1
|
205,3
|
203,8
|
198
|
212,6
|
221,1
|
199,2
|
204,7
|
215,1
|
227,6
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
154,1
|
160
|
182,8
|
188,8
|
186,6
|
179
|
186
|
195
|
203
|
181,9
|
188,6
|
202,3
|
208,1
|
192,8
|
201,1
|
Operationele Marge
|
14,37%
|
14,98%
|
16,78%
|
16,99%
|
16,92%
|
16,43%
|
16,82%
|
17,17%
|
17,71%
|
16,08%
|
16,52%
|
17,42%
|
17,66%
|
16,25%
|
16,67%
|
Resultaat voor belastingen (EBT)
1 |
103,8
|
125,7
|
95,36
|
121,1
|
123,1
|
138,5
|
150,4
|
154,9
|
158,5
|
156,4
|
145,9
|
157
|
161,3
|
152,6
|
162,3
|
Nettowinst (verlies)
1 |
73,08
|
96,18
|
71,67
|
95,84
|
89,71
|
106,1
|
116,3
|
117,6
|
291,3
|
116,9
|
110,7
|
119,5
|
120,9
|
116
|
122,2
|
Nettomarge
|
6,82%
|
9%
|
6,58%
|
8,63%
|
8,14%
|
9,74%
|
10,52%
|
10,35%
|
25,41%
|
10,34%
|
9,69%
|
10,29%
|
10,26%
|
9,78%
|
10,13%
|
WPA
2 |
0,3800
|
0,5100
|
0,3800
|
0,5100
|
0,4800
|
0,5700
|
0,6300
|
0,6400
|
1,590
|
0,6400
|
0,6037
|
0,6563
|
0,6710
|
0,6400
|
0,6750
|
Dividend per aandeel
2 |
0,1075
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
-
|
-
|
0,1375
|
0,1388
|
-
|
0,1512
|
0,1512
|
0,1540
|
-
|
-
|
Datum van publicatie
|
11-02-22
|
05-05-22
|
04-08-22
|
09-11-22
|
09-02-23
|
10-05-23
|
09-08-23
|
08-11-23
|
08-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
976
|
910
|
756
|
780
|
683
|
694
|
367
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,2
|
Hefboom (schuld/ebitda)
|
1,491
x
|
1,291
x
|
0,9801
x
|
0,9683
x
|
0,8179
x
|
0,8205
x
|
0,3968
x
|
-
|
Free Cash Flow
1 |
319
|
504
|
641
|
393
|
435
|
436
|
520
|
600
|
ROE (netto-inkomsten/eigen vermogen)
|
19,7%
|
17,5%
|
19,8%
|
18,6%
|
31%
|
21,9%
|
20,6%
|
19%
|
ROA (netto-inkomsten/totale activa)
|
10%
|
6,61%
|
7,5%
|
7,1%
|
13,4%
|
10,2%
|
10,6%
|
10,4%
|
Totale activa
1 |
3.042
|
4.664
|
4.924
|
4.975
|
4.697
|
4.593
|
4.870
|
5.670
|
Nettoactief per aandeel
2 |
8,880
|
9,370
|
10,00
|
10,40
|
9,860
|
14,40
|
17,40
|
20,80
|
Cashflow per aandeel
2 |
2,190
|
2,980
|
3,600
|
2,370
|
2,680
|
3,740
|
3,350
|
3,860
|
Capex
1 |
109
|
80,4
|
53,3
|
50,6
|
55,4
|
98,3
|
114
|
134
|
Capex/omzet
|
3,09%
|
2,17%
|
1,33%
|
1,16%
|
1,24%
|
2,13%
|
2,32%
|
2,54%
|
Datum van publicatie
|
06-02-20
|
09-02-21
|
11-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
30,95
USD Gemiddelde koersdoel
37,73
USD Spread / Gemiddelde doel +21,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,83% | 5,66 mld. | | +15,44% | 70,21 mld. | | +6,47% | 17,43 mld. | | +19,60% | 14,6 mld. | | +16,57% | 13,46 mld. | | +11,73% | 10,06 mld. | | -29,34% | 6,28 mld. | | +2,95% | 5,3 mld. | | +8,08% | 4,86 mld. | | -5,38% | 4,72 mld. |
Bedrijfsondersteunende diensten - NEC
|