Beurs gesloten -
Nyse
22:00:02 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,88
USD
|
-1,49%
|
|
-0,24%
|
+11,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.649
|
7.630
|
6.770
|
6.412
|
12.196
|
13.757
|
-
|
-
|
Bedrijfswaarde
1 |
4.939
|
7.989
|
8.085
|
6.412
|
14.710
|
15.989
|
15.337
|
13.757
|
K/w-verhouding
|
31,6
x
|
45,2
x
|
45
x
|
20,2
x
|
64,3
x
|
32,6
x
|
26,2
x
|
22,4
x
|
Dividendrendement
|
1,82%
|
1,21%
|
1,54%
|
1,83%
|
1,61%
|
1,5%
|
1,59%
|
1,76%
|
Marktkapitalisatie/omzet
|
3,53
x
|
5,54
x
|
4,78
x
|
3,7
x
|
3,31
x
|
3,23
x
|
3,08
x
|
3,14
x
|
Bedrijfswaarde/omzet
|
3,75
x
|
5,8
x
|
5,71
x
|
3,7
x
|
4
x
|
3,75
x
|
3,43
x
|
3,14
x
|
Bedrijfswaarde/EBITDA
|
16,8
x
|
22,6
x
|
24,6
x
|
13,8
x
|
14,2
x
|
13
x
|
11,9
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
16,6
x
|
34,6
x
|
29,3
x
|
16,4
x
|
74,4
x
|
32,7
x
|
22,3
x
|
16,8
x
|
FCF Yield
|
6,03%
|
2,89%
|
3,41%
|
6,1%
|
1,34%
|
3,06%
|
4,49%
|
5,94%
|
Price to Book
|
5,21
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
108.240
|
109.712
|
110.604
|
110.872
|
182.333
|
183.718
|
-
|
-
|
Referentieprijs
2 |
42,95
|
69,55
|
61,21
|
57,83
|
66,89
|
74,88
|
74,88
|
74,88
|
Datum van publicatie
|
27-02-20
|
18-02-21
|
17-02-22
|
21-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.319
|
1.377
|
1.417
|
1.734
|
3.680
|
4.258
|
4.470
|
4.387
|
EBITDA
1 |
293,7
|
353,5
|
328,7
|
465,2
|
1.033
|
1.226
|
1.291
|
1.216
|
Bedrijfsresultaat (EBIT)
1 |
223,2
|
263,2
|
323,5
|
400,4
|
905,3
|
937,2
|
1.019
|
-
|
Operationele Marge
|
16,93%
|
19,11%
|
22,83%
|
23,09%
|
24,6%
|
22,01%
|
22,79%
|
-
|
Resultaat voor belastingen (EBT)
1 |
190,8
|
235,9
|
205,2
|
406
|
282,4
|
716,3
|
812,5
|
716,5
|
Nettowinst (verlies)
1 |
149
|
170,1
|
151,9
|
319,7
|
174,9
|
388
|
522,2
|
551,7
|
Nettomarge
|
11,3%
|
12,35%
|
10,72%
|
18,44%
|
4,75%
|
9,11%
|
11,68%
|
12,58%
|
WPA
2 |
1,360
|
1,540
|
1,360
|
2,860
|
1,040
|
2,298
|
2,858
|
3,340
|
Free Cash Flow
1 |
297,7
|
231,1
|
276
|
391,1
|
197,8
|
489,4
|
689,1
|
816,5
|
FCF-marge
|
22,58%
|
16,78%
|
19,48%
|
22,56%
|
5,38%
|
11,49%
|
15,41%
|
18,61%
|
Kasstroomconversie (ebitda)
|
101,37%
|
65,37%
|
83,97%
|
84,07%
|
19,15%
|
39,93%
|
53,36%
|
67,17%
|
Kasstroomconversie (nettowinst)
|
199,76%
|
135,88%
|
181,74%
|
122,36%
|
113,09%
|
126,14%
|
131,95%
|
147,99%
|
Dividend per aandeel
2 |
0,7800
|
0,8400
|
0,9400
|
1,060
|
1,080
|
1,125
|
1,190
|
1,320
|
Datum van publicatie
|
27-02-20
|
18-02-21
|
17-02-22
|
21-02-23
|
23-02-24
|
-
|
-
|
-
|
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 |
359,4
|
393,9
|
484,5
|
411,5
|
443,9
|
512,4
|
1.106
|
1.020
|
1.041
|
1.065
|
1.131
|
1.034
|
1.087
|
1.093
|
1.146
|
EBITDA
1 |
74,37
|
99,54
|
136,2
|
102,5
|
121,5
|
132,6
|
307,8
|
285,8
|
307,5
|
331
|
314,6
|
278,8
|
315,7
|
316,8
|
325,4
|
Bedrijfsresultaat (EBIT)
1 |
82,98
|
88,86
|
119,6
|
85,44
|
106,5
|
112,4
|
281
|
248,9
|
270,5
|
225
|
200,4
|
151,5
|
184,2
|
169,8
|
212,7
|
Operationele Marge
|
23,09%
|
22,56%
|
24,68%
|
20,76%
|
23,99%
|
21,94%
|
25,4%
|
24,41%
|
25,99%
|
21,13%
|
17,72%
|
14,65%
|
16,94%
|
15,53%
|
18,57%
|
Resultaat voor belastingen (EBT)
1 |
41,41
|
214,3
|
75,04
|
57,62
|
58,99
|
-37,5
|
119,4
|
86,3
|
114,1
|
139,9
|
226,6
|
189,9
|
230
|
-
|
-
|
Nettowinst (verlies)
1 |
30,6
|
178,1
|
53,36
|
42,91
|
45,29
|
-28,1
|
77,4
|
54,7
|
74,8
|
107,4
|
110,4
|
79,5
|
97,65
|
-
|
-
|
Nettomarge
|
8,51%
|
45,21%
|
11,01%
|
10,43%
|
10,2%
|
-5,48%
|
7%
|
5,36%
|
7,19%
|
10,09%
|
9,77%
|
7,69%
|
8,98%
|
-
|
-
|
WPA
2 |
0,2700
|
1,600
|
0,4800
|
0,3800
|
0,4000
|
-0,2800
|
0,4200
|
0,3000
|
0,4100
|
0,5300
|
0,5750
|
0,4050
|
0,5000
|
-
|
-
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,2700
|
0,2700
|
0,2700
|
-
|
0,2700
|
0,2700
|
0,2700
|
-
|
0,2700
|
0,2800
|
0,2800
|
-
|
-
|
Datum van publicatie
|
17-02-22
|
09-05-22
|
04-08-22
|
07-11-22
|
21-02-23
|
10-05-23
|
03-08-23
|
09-11-23
|
23-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
291
|
359
|
1.315
|
-
|
2.513
|
2.233
|
1.581
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9891
x
|
1,015
x
|
3,999
x
|
-
|
2,433
x
|
1,822
x
|
1,224
x
|
-
|
Free Cash Flow
1 |
298
|
231
|
276
|
391
|
198
|
489
|
689
|
816
|
ROE (netto-inkomsten/eigen vermogen)
|
17,2%
|
17,8%
|
20,8%
|
22,9%
|
5,55%
|
7,4%
|
8,9%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
6,96%
|
7,43%
|
7,27%
|
8,36%
|
2,35%
|
3,1%
|
3,8%
|
4,4%
|
Totale activa
1 |
2.141
|
2.290
|
2.089
|
3.823
|
7.451
|
12.515
|
13.743
|
12.539
|
Nettoactief per aandeel
|
8,250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
3,030
|
-
|
2,850
|
4,140
|
3,230
|
5,040
|
5,460
|
6,400
|
Capex
1 |
35,1
|
26,8
|
41,6
|
71,9
|
346
|
301
|
260
|
241
|
Capex/omzet
|
2,66%
|
1,94%
|
2,93%
|
4,15%
|
9,41%
|
7,07%
|
5,81%
|
5,5%
|
Datum van publicatie
|
27-02-20
|
18-02-21
|
17-02-22
|
21-02-23
|
23-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
74,88
USD Gemiddelde koersdoel
79,56
USD Spread / Gemiddelde doel +6,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,94% | 13,96 mld. | | +15,50% | 71,21 mld. | | +6,72% | 17,26 mld. | | +21,12% | 13,54 mld. | | +16,67% | 10,13 mld. | | -21,17% | 7,05 mld. | | -2,54% | 6,17 mld. | | +2,69% | 5,22 mld. | | +0,32% | 5,06 mld. | | +8,34% | 4,86 mld. |
Bedrijfsondersteunende diensten - NEC
|