Beurs gesloten -
Nasdaq
22:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
120,5
USD
|
+3,42%
|
|
+4,17%
|
+36,67%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.757
|
9.349
|
17.051
|
16.690
|
13.452
|
24.854
|
-
|
-
|
Bedrijfswaarde
1 |
15.651
|
8.135
|
15.087
|
15.192
|
12.771
|
20.912
|
23.752
|
23.088
|
K/w-verhouding
|
15,9
x
|
12
x
|
23,7
x
|
18,3
x
|
10,9
x
|
21,9
x
|
23,2
x
|
21,1
x
|
Dividendrendement
|
2,23%
|
4,54%
|
2,51%
|
2,67%
|
3,18%
|
1,66%
|
1,72%
|
1,76%
|
Marktkapitalisatie/omzet
|
2,89
x
|
1,73
x
|
2,97
x
|
2,64
x
|
2,11
x
|
3,34
x
|
3,8
x
|
3,63
x
|
Bedrijfswaarde/omzet
|
2,55
x
|
1,5
x
|
2,63
x
|
2,4
x
|
2,01
x
|
3,34
x
|
3,63
x
|
3,38
x
|
Bedrijfswaarde/EBITDA
|
9,88
x
|
6,37
x
|
11,2
x
|
9,17
x
|
7,15
x
|
10,8
x
|
11,8
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
13,4
x
|
8,69
x
|
12,9
x
|
15,4
x
|
14,7
x
|
20,2
x
|
16,8
x
|
15,4
x
|
FCF Yield
|
7,46%
|
11,5%
|
7,76%
|
6,48%
|
6,8%
|
4,94%
|
5,94%
|
6,49%
|
Price to Book
|
17,1
x
|
40,7
x
|
24,8
x
|
19,9
x
|
11,9
x
|
21,1
x
|
15,2
x
|
11,2
x
|
Aantal aandelen (in duizenden)
|
246.975
|
221.177
|
222.601
|
222.536
|
213.905
|
206.377
|
-
|
-
|
Referentieprijs
2 |
71,90
|
42,27
|
76,60
|
75,00
|
62,89
|
120,4
|
120,4
|
120,4
|
Datum van publicatie
|
22-05-19
|
27-05-20
|
02-06-21
|
01-06-22
|
31-05-23
|
30-05-24
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.146
|
5.412
|
5.744
|
6.318
|
6.362
|
6.268
|
6.542
|
6.838
|
EBITDA
1 |
1.584
|
1.277
|
1.342
|
1.657
|
1.787
|
1.937
|
2.021
|
2.074
|
Bedrijfsresultaat (EBIT)
1 |
1.387
|
1.123
|
1.184
|
1.496
|
1.539
|
1.682
|
1.787
|
1.877
|
Operationele Marge
|
22,57%
|
20,75%
|
20,61%
|
23,68%
|
24,19%
|
26,83%
|
27,32%
|
27,45%
|
Resultaat voor belastingen (EBT)
1 |
1.268
|
944
|
962
|
1.095
|
1.066
|
1.263
|
1.355
|
1.433
|
Nettowinst (verlies)
1 |
1.169
|
819
|
730
|
937
|
1.274
|
986
|
1.088
|
1.182
|
Nettomarge
|
19,02%
|
15,13%
|
12,71%
|
14,83%
|
20,03%
|
15,73%
|
16,63%
|
17,28%
|
WPA
2 |
4,510
|
3,520
|
3,230
|
4,090
|
5,790
|
4,630
|
5,190
|
5,701
|
Free Cash Flow
1 |
1.168
|
936
|
1.171
|
985
|
868
|
1.213
|
1.411
|
1.500
|
FCF-marge
|
19%
|
17,29%
|
20,39%
|
15,59%
|
13,64%
|
19,39%
|
21,57%
|
21,93%
|
Kasstroomconversie (ebitda)
|
73,74%
|
73,3%
|
87,26%
|
59,44%
|
48,57%
|
62,98%
|
69,85%
|
72,3%
|
Kasstroomconversie (nettowinst)
|
99,91%
|
114,29%
|
160,41%
|
105,12%
|
68,13%
|
124,64%
|
129,73%
|
126,89%
|
Dividend per aandeel
2 |
1,600
|
1,920
|
1,920
|
2,000
|
2,000
|
1,999
|
2,075
|
2,121
|
Datum van publicatie
|
22-05-19
|
27-05-20
|
02-06-21
|
01-06-22
|
31-05-23
|
30-05-24
|
-
|
-
|
Fiscaal tijdperk: April |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.566
|
1.614
|
1.680
|
1.592
|
1.663
|
1.526
|
1.581
|
1.432
|
1.562
|
1.606
|
1.668
|
1.527
|
1.626
|
1.664
|
1.727
|
EBITDA
1 |
410
|
442
|
423
|
418
|
452
|
437
|
480
|
373
|
483
|
548
|
533
|
442
|
501,6
|
535,7
|
538,5
|
Bedrijfsresultaat (EBIT)
1 |
374
|
404
|
382
|
360
|
393
|
372
|
414
|
309
|
419
|
485
|
469
|
379,3
|
445
|
476,8
|
491,1
|
Operationele Marge
|
23,88%
|
25,03%
|
22,74%
|
22,61%
|
23,63%
|
24,38%
|
26,19%
|
21,58%
|
26,82%
|
30,2%
|
28,12%
|
24,84%
|
27,36%
|
28,66%
|
28,44%
|
Resultaat voor belastingen (EBT)
1 |
280
|
306
|
272
|
270
|
305
|
177
|
314
|
186
|
315
|
382
|
380
|
288,5
|
333,8
|
357,8
|
375,2
|
Nettowinst (verlies)
1 |
224
|
252
|
259
|
214
|
750
|
65
|
245
|
149
|
233
|
313
|
291
|
220
|
272,3
|
294,2
|
307
|
Nettomarge
|
14,3%
|
15,61%
|
15,42%
|
13,44%
|
45,1%
|
4,26%
|
15,5%
|
10,41%
|
14,92%
|
19,49%
|
17,45%
|
14,4%
|
16,75%
|
17,68%
|
17,78%
|
WPA
2 |
0,9800
|
1,100
|
1,140
|
0,9600
|
3,410
|
0,3000
|
1,130
|
0,6900
|
1,100
|
1,480
|
1,370
|
1,042
|
1,296
|
1,406
|
1,471
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
-
|
-
|
0,5000
|
0,5000
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
Datum van publicatie
|
30-11-21
|
23-02-22
|
01-06-22
|
24-08-22
|
29-11-22
|
22-02-23
|
31-05-23
|
23-08-23
|
28-11-23
|
29-02-24
|
30-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.106
|
1.214
|
1.964
|
1.498
|
681
|
302
|
1.102
|
1.766
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.168
|
936
|
1.171
|
985
|
868
|
1.213
|
1.411
|
1.500
|
ROE (netto-inkomsten/eigen vermogen)
|
69,6%
|
123%
|
198%
|
159%
|
123%
|
118%
|
112%
|
145%
|
ROA (netto-inkomsten/totale activa)
|
12,5%
|
11,6%
|
8,65%
|
9,67%
|
12,8%
|
14,2%
|
14,7%
|
15,8%
|
Totale activa
1 |
9.350
|
7.055
|
8.441
|
9.693
|
9.922
|
6.876
|
7.400
|
7.479
|
Nettoactief per aandeel
2 |
4,210
|
1,040
|
3,090
|
3,780
|
5,270
|
5,700
|
7,910
|
10,70
|
Cashflow per aandeel
2 |
5,180
|
4,550
|
5,900
|
5,290
|
5,030
|
6,180
|
8,290
|
9,510
|
Capex
1 |
173
|
124
|
162
|
226
|
239
|
149
|
155
|
159
|
Capex/omzet
|
2,81%
|
2,29%
|
2,82%
|
3,58%
|
3,76%
|
2,39%
|
2,38%
|
2,32%
|
Datum van publicatie
|
22-05-19
|
27-05-20
|
02-06-21
|
01-06-22
|
31-05-23
|
30-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
120,4
USD Gemiddelde koersdoel
117,6
USD Spread / Gemiddelde doel -2,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +36,67% | 24,85 mld. | | +69,07% | 19,6 mld. | | +2,25% | 2,18 mld. | | +52,44% | 1,07 mld. | | +5,45% | 894 mln. | | -31,06% | 668 mln. | | -3,79% | 457 mln. | | -14,68% | 410 mln. | | +34,04% | 240 mln. | | +138,64% | 236 mln. |
Opslagapparaten
|