Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
71,66
USD
|
+1,09%
|
|
-0,25%
|
+4,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.413
|
8.482
|
11.707
|
10.634
|
10.113
|
10.435
|
-
|
-
|
Bedrijfswaarde
1 |
11.811
|
11.993
|
15.405
|
14.784
|
14.604
|
14.944
|
14.872
|
14.732
|
K/w-verhouding
|
23,1
x
|
17
x
|
15
x
|
19,6
x
|
19,4
x
|
19,6
x
|
17,9
x
|
16,7
x
|
Dividendrendement
|
1,56%
|
1,59%
|
1,24%
|
1,48%
|
-
|
1,66%
|
1,72%
|
1,76%
|
Marktkapitalisatie/omzet
|
2,6
x
|
2,42
x
|
2,83
x
|
2,59
x
|
2,47
x
|
2,5
x
|
2,42
x
|
2,32
x
|
Bedrijfswaarde/omzet
|
3,66
x
|
3,42
x
|
3,72
x
|
3,6
x
|
3,56
x
|
3,58
x
|
3,45
x
|
3,28
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
11
x
|
10,7
x
|
11,6
x
|
11,7
x
|
11,7
x
|
11
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
30.377.136
x
|
20.602.242
x
|
24.969.346
x
|
32.419.738
x
|
28.793.503
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
4,57
x
|
4,78
x
|
6,06
x
|
6,36
x
|
6,5
x
|
6,31
x
|
5,66
x
|
5
x
|
Aantal aandelen (in duizenden)
|
182.783
|
172.744
|
164.912
|
153.806
|
147.745
|
145.612
|
-
|
-
|
Referentieprijs
2 |
46,03
|
49,10
|
70,99
|
69,14
|
68,45
|
71,66
|
71,66
|
71,66
|
Datum van publicatie
|
17-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
12-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.231
|
3.512
|
4.143
|
4.109
|
4.100
|
4.172
|
4.307
|
4.489
|
EBITDA
1 |
880,7
|
1.094
|
1.440
|
1.272
|
1.246
|
1.278
|
1.346
|
1.394
|
Bedrijfsresultaat (EBIT)
1 |
633,7
|
835,8
|
1.162
|
984,7
|
934,4
|
961,5
|
1.015
|
1.060
|
Operationele Marge
|
19,61%
|
23,8%
|
28,06%
|
23,97%
|
22,79%
|
23,05%
|
23,56%
|
23,61%
|
Resultaat voor belastingen (EBT)
1 |
464,4
|
662,1
|
1.046
|
755,6
|
708,6
|
708,8
|
765
|
781,9
|
Nettowinst (verlies)
1 |
369,6
|
515,9
|
802,9
|
565,3
|
537,3
|
537,3
|
577,4
|
590,1
|
Nettomarge
|
11,44%
|
14,69%
|
19,38%
|
13,76%
|
13,11%
|
12,88%
|
13,41%
|
13,15%
|
WPA
2 |
1,990
|
2,880
|
4,720
|
3,530
|
3,530
|
3,663
|
4,000
|
4,300
|
Free Cash Flow
|
388,8
|
582,1
|
616,9
|
456
|
507,2
|
-
|
-
|
-
|
FCF-marge
|
12,03%
|
16,58%
|
14,89%
|
11,1%
|
12,37%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
44,15%
|
53,22%
|
42,85%
|
35,84%
|
40,72%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
105,2%
|
112,84%
|
76,84%
|
80,66%
|
94,39%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,7200
|
0,7800
|
0,8800
|
1,020
|
-
|
1,192
|
1,234
|
1,264
|
Datum van publicatie
|
17-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
12-02-24
|
-
|
-
|
-
|
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 |
1.043
|
1.112
|
990,9
|
977,7
|
1.028
|
1.029
|
1.013
|
1.002
|
1.056
|
1.045
|
1.027
|
1.017
|
1.083
|
1.078
|
1.078
|
EBITDA
1 |
356,3
|
407,6
|
291,6
|
259,6
|
311
|
317,2
|
305,5
|
312,7
|
326,5
|
309,1
|
314,5
|
303,7
|
354,9
|
322,8
|
327,3
|
Bedrijfsresultaat (EBIT)
1 |
288,5
|
335,2
|
220,9
|
189
|
236,8
|
246
|
226,5
|
235,6
|
242,5
|
232,9
|
233,7
|
223,6
|
271,5
|
242,4
|
245,7
|
Operationele Marge
|
27,66%
|
30,13%
|
22,3%
|
19,34%
|
23,04%
|
23,91%
|
22,35%
|
23,51%
|
22,97%
|
22,28%
|
22,76%
|
21,99%
|
25,07%
|
22,49%
|
22,79%
|
Resultaat voor belastingen (EBT)
1 |
261,2
|
296,8
|
178,3
|
158,4
|
122,1
|
191,9
|
175,3
|
161,6
|
179,8
|
170,3
|
166,4
|
163,6
|
206,5
|
179,9
|
171,1
|
Nettowinst (verlies)
1 |
206,5
|
219,5
|
132,7
|
120,8
|
92,3
|
144,8
|
132,2
|
122
|
138,4
|
131,3
|
126,6
|
123,8
|
155,4
|
136,5
|
129,1
|
Nettomarge
|
19,79%
|
19,73%
|
13,39%
|
12,36%
|
8,98%
|
14,07%
|
13,04%
|
12,17%
|
13,11%
|
12,56%
|
12,34%
|
12,18%
|
14,35%
|
12,66%
|
11,97%
|
WPA
2 |
1,240
|
1,340
|
0,8200
|
0,7700
|
0,5900
|
0,9300
|
0,8600
|
0,8100
|
0,9300
|
0,8900
|
0,8567
|
0,8367
|
1,077
|
0,9450
|
0,9100
|
Dividend per aandeel
2 |
0,2300
|
0,2500
|
0,2500
|
0,2500
|
0,2700
|
0,2700
|
0,2700
|
-
|
-
|
-
|
0,2980
|
0,2980
|
0,2980
|
0,3060
|
0,3060
|
Datum van publicatie
|
14-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
14-02-23
|
01-05-23
|
01-08-23
|
01-11-23
|
12-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.397
|
3.512
|
3.698
|
4.150
|
4.491
|
4.509
|
4.438
|
4.297
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,857
x
|
3,21
x
|
2,568
x
|
3,261
x
|
3,605
x
|
3,528
x
|
3,296
x
|
3,083
x
|
Free Cash Flow
|
389
|
582
|
617
|
456
|
507
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
28,9%
|
42,5%
|
33,9%
|
33,4%
|
33,1%
|
34,2%
|
33,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
10,10
|
10,30
|
11,70
|
10,90
|
10,50
|
11,40
|
12,70
|
14,30
|
Cashflow per aandeel
2 |
3,390
|
4,490
|
5,410
|
5,160
|
5,700
|
5,960
|
5,420
|
-
|
Capex
1 |
240
|
222
|
304
|
370
|
362
|
365
|
356
|
356
|
Capex/omzet
|
7,43%
|
6,33%
|
7,33%
|
9%
|
8,82%
|
8,74%
|
8,27%
|
7,93%
|
Datum van publicatie
|
17-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
12-02-24
|
-
|
-
|
-
|
Laatste slotkoers
71,66
USD Gemiddelde koersdoel
80,2
USD Spread / Gemiddelde doel +11,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,69% | 10,43 mld. | | -18,63% | 2,25 mld. | | +2,97% | 2,04 mld. | | -41,72% | 1,62 mld. | | +8,89% | 1,12 mld. | | +100,00% | 1,04 mld. | | -16,21% | 944 mln. | | +4,97% | 777 mln. | | -45,62% | 658 mln. | | +3,71% | 303 mln. |
Persoonlijke diensten - Andere
|