Beurs gesloten -
Nasdaq
22:00:03 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,98
USD
|
+0,87%
|
|
-3,52%
|
+5,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.762
|
11.115
|
19.570
|
10.850
|
14.681
|
15.460
|
-
|
-
|
Bedrijfswaarde
1 |
9.475
|
17.461
|
24.852
|
17.379
|
21.660
|
16.829
|
16.829
|
16.829
|
K/w-verhouding
|
11,4
x
|
32,4
x
|
-
|
8,91
x
|
-24,2
x
|
10,9
x
|
9,53
x
|
11,4
x
|
Dividendrendement
|
3,68%
|
3,18%
|
1,82%
|
4,36%
|
3,44%
|
3,26%
|
3,6%
|
3,87%
|
Marktkapitalisatie/omzet
|
1,78
x
|
4,85
x
|
3,95
x
|
2,47
x
|
4,31
x
|
3,72
x
|
3,38
x
|
3,06
x
|
Bedrijfswaarde/omzet
|
4,49
x
|
7,63
x
|
5,02
x
|
3,95
x
|
6,36
x
|
4,05
x
|
3,68
x
|
3,33
x
|
Bedrijfswaarde/EBITDA
|
5,87
x
|
21,9
x
|
10,9
x
|
8,92
x
|
14,7
x
|
11
x
|
8,18
x
|
8,56
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-41,4
x
|
157
x
|
4,66
x
|
6,05
x
|
-45,7
x
|
FCF Yield
|
-
|
-
|
-
|
-2,42%
|
0,64%
|
21,5%
|
16,5%
|
-2,19%
|
Price to Book
|
3,76
x
|
4,13
x
|
3,7
x
|
1,74
x
|
2,54
x
|
1,61
x
|
1,38
x
|
1,18
x
|
Aantal aandelen (in duizenden)
|
117.268
|
353.521
|
356.462
|
363.605
|
360.796
|
359.880
|
-
|
-
|
Referentieprijs
2 |
32,08
|
31,44
|
54,90
|
29,84
|
40,69
|
42,96
|
42,96
|
42,96
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.110
|
2.290
|
4.950
|
4.401
|
3.405
|
4.153
|
4.573
|
5.057
|
EBITDA
1 |
1.614
|
795,6
|
2.281
|
1.948
|
1.468
|
1.534
|
2.057
|
1.965
|
Bedrijfsresultaat (EBIT)
1 |
1.566
|
762,1
|
2.244
|
1.909
|
1.430
|
2.037
|
2.018
|
-
|
Operationele Marge
|
74,19%
|
33,29%
|
45,33%
|
43,37%
|
42,01%
|
49,05%
|
44,13%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.233
|
-
|
-
|
1.572
|
-600,9
|
955,7
|
1.504
|
1.058
|
Nettowinst (verlies)
1 |
345,3
|
348,2
|
-
|
1.225
|
-608,4
|
1.404
|
1.573
|
1.296
|
Nettomarge
|
16,36%
|
15,21%
|
-
|
27,83%
|
-17,87%
|
33,81%
|
34,4%
|
25,63%
|
WPA
2 |
2,820
|
0,9700
|
-
|
3,350
|
-1,680
|
3,950
|
4,510
|
3,770
|
Free Cash Flow
1 |
-
|
-
|
-
|
-419,9
|
138,3
|
3.612
|
2.783
|
-368
|
FCF-marge
|
-
|
-
|
-
|
-9,54%
|
4,06%
|
86,98%
|
60,86%
|
-7,28%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
9,42%
|
235,53%
|
135,31%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
257,26%
|
176,92%
|
-
|
Dividend per aandeel
2 |
1,180
|
1,000
|
1,000
|
1,300
|
1,400
|
1,401
|
1,545
|
1,661
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
1.895
|
779,5
|
1.161
|
1.402
|
1.059
|
754,2
|
977,9
|
776,6
|
896,4
|
1.023
|
971,3
|
1.043
|
1.111
|
1.084
|
1.112
|
EBITDA
1 |
911,4
|
311,9
|
538,3
|
654
|
-
|
-
|
397,5
|
377,8
|
411,7
|
-
|
570,8
|
577,4
|
622,5
|
601,9
|
-
|
Bedrijfsresultaat (EBIT)
1 |
902,8
|
302,8
|
528,8
|
644,4
|
433
|
271,6
|
388,8
|
367,4
|
402,7
|
431,3
|
472,5
|
512,1
|
550,2
|
590,4
|
-
|
Operationele Marge
|
47,65%
|
38,85%
|
45,54%
|
45,97%
|
40,89%
|
36,01%
|
39,76%
|
47,31%
|
44,92%
|
42,16%
|
48,65%
|
49,09%
|
49,54%
|
54,47%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,920
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2500
|
0,3250
|
0,3250
|
0,3250
|
0,3250
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3862
|
0,3914
|
Datum van publicatie
|
03-02-22
|
28-04-22
|
28-07-22
|
08-11-22
|
07-02-23
|
04-05-23
|
02-08-23
|
07-11-23
|
07-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.713
|
6.346
|
5.283
|
6.529
|
6.979
|
1.369
|
1.369
|
1.369
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,54
x
|
7,976
x
|
2,316
x
|
3,352
x
|
4,753
x
|
0,8927
x
|
0,6656
x
|
0,6965
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-420
|
138
|
3.612
|
2.783
|
-368
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
40,7%
|
44,8%
|
27,4%
|
19,6%
|
25,1%
|
27,7%
|
26,2%
|
ROA (netto-inkomsten/totale activa)
|
2,58%
|
4,9%
|
9,68%
|
7,39%
|
5,52%
|
6,2%
|
6,3%
|
5,1%
|
Totale activa
1 |
13.363
|
7.106
|
-
|
16.575
|
-11.022
|
22.645
|
24.968
|
25.412
|
Nettoactief per aandeel
2 |
8,530
|
7,610
|
14,90
|
17,20
|
16,00
|
26,70
|
31,20
|
36,40
|
Cashflow per aandeel
2 |
-
|
-0,4700
|
4,940
|
-1,040
|
0,5700
|
3,530
|
5,800
|
-0,9000
|
Capex
1 |
-
|
-
|
41,4
|
40,6
|
66,6
|
42
|
50
|
58
|
Capex/omzet
|
-
|
-
|
0,84%
|
0,92%
|
1,96%
|
1,01%
|
1,09%
|
1,15%
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
42,96
USD Gemiddelde koersdoel
48,47
USD Spread / Gemiddelde doel +12,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,63% | 15,47 mld. | | -7,96% | 91,48 mld. | | +24,13% | 91,26 mld. | | +17,87% | 27,29 mld. | | -0,44% | 18,82 mld. | | +14,69% | 15,58 mld. | | -20,78% | 12,42 mld. | | +21,20% | 9,94 mld. | | +20,84% | 9,36 mld. | | +28,09% | 7,2 mld. |
Beleggingsmanagement
|