Beurs gesloten -
Nyse
22:00:02 20-05-2024
|
Nabeurs
00:14:38
|
195,6
USD
|
-4,50%
|
|
196,5
|
+0,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
437.160
|
387.335
|
467.966
|
393.343
|
491.761
|
588.089
|
-
|
-
|
Bedrijfswaarde
1 |
437.160
|
387.335
|
467.966
|
393.343
|
491.761
|
588.089
|
588.089
|
588.089
|
K/w-verhouding
|
13
x
|
14,3
x
|
10,3
x
|
11,1
x
|
10,5
x
|
12,7
x
|
12,5
x
|
11,6
x
|
Dividendrendement
|
2,44%
|
2,83%
|
2,4%
|
2,98%
|
2,41%
|
2,25%
|
2,39%
|
2,54%
|
Marktkapitalisatie/omzet
|
3,78
x
|
3,24
x
|
3,85
x
|
3,06
x
|
3,11
x
|
3,57
x
|
3,54
x
|
3,44
x
|
Bedrijfswaarde/omzet
|
3,78
x
|
3,24
x
|
3,85
x
|
3,06
x
|
3,11
x
|
3,57
x
|
3,54
x
|
3,44
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
7,29
x
|
7,54
x
|
7,95
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,83
x
|
1,55
x
|
1,8
x
|
1,49
x
|
1,63
x
|
1,81
x
|
1,68
x
|
1,61
x
|
Aantal aandelen (in duizenden)
|
3.136.012
|
3.048.203
|
2.955.266
|
2.933.205
|
2.891.008
|
2.871.668
|
-
|
-
|
Referentieprijs
2 |
139,4
|
127,1
|
158,4
|
134,1
|
170,1
|
204,8
|
204,8
|
204,8
|
Datum van publicatie
|
14-01-20
|
15-01-21
|
14-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
115.627
|
119.543
|
121.649
|
128.695
|
158.104
|
164.654
|
165.943
|
170.791
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
80.642
|
77.967
|
74.012
|
Bedrijfsresultaat (EBIT)
1 |
50.130
|
52.887
|
50.306
|
52.555
|
70.932
|
73.088
|
71.175
|
67.283
|
Operationele Marge
|
43,35%
|
44,24%
|
41,35%
|
40,84%
|
44,86%
|
44,39%
|
42,89%
|
39,4%
|
Resultaat voor belastingen (EBT)
1 |
44.545
|
35.407
|
59.562
|
46.166
|
61.612
|
63.161
|
62.401
|
65.396
|
Nettowinst (verlies)
1 |
34.642
|
27.410
|
46.503
|
35.892
|
47.760
|
46.895
|
46.140
|
47.150
|
Nettomarge
|
29,96%
|
22,93%
|
38,23%
|
27,89%
|
30,21%
|
28,48%
|
27,8%
|
27,61%
|
WPA
2 |
10,72
|
8,880
|
15,36
|
12,09
|
16,23
|
16,17
|
16,42
|
17,71
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,400
|
3,600
|
3,800
|
4,000
|
4,100
|
4,601
|
4,888
|
5,200
|
Datum van publicatie
|
14-01-20
|
15-01-21
|
14-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
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 |
29.257
|
30.717
|
30.715
|
32.716
|
34.547
|
38.349
|
41.307
|
39.874
|
38.574
|
41.934
|
41.390
|
41.002
|
40.014
|
41.842
|
41.577
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
11.369
|
11.526
|
11.966
|
13.538
|
15.525
|
18.242
|
20.485
|
18.117
|
14.088
|
19.177
|
18.959
|
18.419
|
16.989
|
18.110
|
18.110
|
Operationele Marge
|
38,86%
|
37,52%
|
38,96%
|
41,38%
|
44,94%
|
47,57%
|
49,59%
|
45,44%
|
36,52%
|
45,73%
|
45,8%
|
44,92%
|
42,46%
|
43,28%
|
43,56%
|
Resultaat voor belastingen (EBT)
1 |
12.657
|
10.063
|
10.865
|
12.001
|
13.237
|
15.967
|
17.586
|
16.733
|
11.326
|
17.293
|
16.148
|
15.473
|
14.117
|
16.135
|
15.718
|
Nettowinst (verlies)
1 |
9.927
|
7.845
|
8.195
|
9.255
|
10.598
|
12.193
|
14.011
|
12.685
|
8.870
|
12.942
|
11.969
|
11.275
|
10.310
|
11.923
|
11.576
|
Nettomarge
|
33,93%
|
25,54%
|
26,68%
|
28,29%
|
30,68%
|
31,79%
|
33,92%
|
31,81%
|
22,99%
|
30,86%
|
28,92%
|
27,5%
|
25,77%
|
28,49%
|
27,84%
|
WPA
2 |
3,330
|
2,630
|
2,760
|
3,120
|
3,570
|
4,100
|
4,750
|
4,330
|
3,040
|
4,440
|
4,111
|
3,934
|
3,630
|
4,127
|
4,093
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,050
|
1,050
|
1,150
|
1,150
|
1,165
|
1,165
|
1,185
|
1,193
|
Datum van publicatie
|
14-01-22
|
13-04-22
|
14-07-22
|
14-10-22
|
13-01-23
|
14-04-23
|
14-07-23
|
13-10-23
|
12-01-24
|
12-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
12%
|
19%
|
14%
|
17%
|
15,2%
|
14,1%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
1,33%
|
0,91%
|
1,3%
|
0,98%
|
1,3%
|
1,2%
|
1,15%
|
1,13%
|
Totale activa
1 |
2.604.662
|
3.012.088
|
3.577.154
|
3.662.449
|
3.673.846
|
3.907.907
|
4.022.630
|
4.184.936
|
Nettoactief per aandeel
2 |
76,00
|
81,80
|
88,10
|
90,30
|
104,0
|
113,0
|
122,0
|
127,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-01-20
|
15-01-21
|
14-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
204,8
USD Gemiddelde koersdoel
208,6
USD Spread / Gemiddelde doel +1,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,98% | 588 mld. | | +15,30% | 307 mld. | | +23,82% | 257 mld. | | +23,32% | 213 mld. | | +26,88% | 190 mld. | | +31,54% | 172 mld. | | +9,46% | 164 mld. | | +8,46% | 151 mld. | | +8,92% | 135 mld. | | -14,23% | 134 mld. |
Banken - Andere
|