Geschatte realtime
Cboe BZX
17:48:36 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,82
USD
|
-0,81%
|
|
-2,58%
|
+7,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.228
|
9.020
|
7.172
|
5.318
|
4.343
|
4.375
|
-
|
-
|
Bedrijfswaarde
1 |
13.006
|
10.659
|
8.972
|
6.648
|
5.579
|
5.719
|
5.623
|
5.743
|
K/w-verhouding
|
10,9
x
|
12,3
x
|
9,06
x
|
5,88
x
|
7,1
x
|
7,53
x
|
7,05
x
|
6,66
x
|
Dividendrendement
|
2,99%
|
4,1%
|
5,27%
|
6,83%
|
7,89%
|
7,34%
|
7,54%
|
7,62%
|
Marktkapitalisatie/omzet
|
2,12
x
|
1,87
x
|
1,41
x
|
1,19
x
|
1
x
|
1,04
x
|
1,04
x
|
1,03
x
|
Bedrijfswaarde/omzet
|
2,46
x
|
2,2
x
|
1,77
x
|
1,49
x
|
1,28
x
|
1,37
x
|
1,34
x
|
1,35
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
8,94
x
|
6,74
x
|
6,29
x
|
5,42
x
|
5,78
x
|
5,57
x
|
5,68
x
|
Bedrijfswaarde/FCF
|
16,5
x
|
14,8
x
|
10,8
x
|
17,8
x
|
8,78
x
|
19,9
x
|
5,69
x
|
7,91
x
|
FCF Yield
|
6,05%
|
6,76%
|
9,26%
|
5,62%
|
11,4%
|
5,04%
|
17,6%
|
12,6%
|
Price to Book
|
-292
x
|
48,3
x
|
19,8
x
|
11,2
x
|
8,72
x
|
9,54
x
|
7,25
x
|
10,1
x
|
Aantal aandelen (in duizenden)
|
419.256
|
411.121
|
402.007
|
386.171
|
364.359
|
338.335
|
-
|
-
|
Referentieprijs
2 |
26,78
|
21,94
|
17,84
|
13,77
|
11,92
|
12,93
|
12,93
|
12,93
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
10-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.292
|
4.835
|
5.071
|
4.476
|
4.357
|
4.188
|
4.204
|
4.251
|
EBITDA
1 |
1.192
|
1.193
|
1.331
|
1.058
|
1.030
|
990,2
|
1.009
|
1.011
|
Bedrijfsresultaat (EBIT)
1 |
934
|
1.007
|
1.123
|
874
|
846,5
|
808,6
|
822,6
|
847,9
|
Operationele Marge
|
17,65%
|
20,82%
|
22,15%
|
19,53%
|
19,43%
|
19,31%
|
19,56%
|
19,95%
|
Resultaat voor belastingen (EBT)
1 |
1.321
|
855,1
|
935,4
|
1.009
|
745,8
|
703,6
|
728
|
748,8
|
Nettowinst (verlies)
1 |
1.058
|
744,3
|
805,8
|
910,6
|
626
|
588,1
|
604,2
|
623,5
|
Nettomarge
|
20%
|
15,39%
|
15,89%
|
20,35%
|
14,37%
|
14,04%
|
14,37%
|
14,67%
|
WPA
2 |
2,460
|
1,790
|
1,970
|
2,340
|
1,680
|
1,718
|
1,835
|
1,940
|
Free Cash Flow
1 |
786,9
|
720,7
|
830,7
|
373,4
|
635,3
|
288
|
989
|
726
|
FCF-marge
|
14,87%
|
14,91%
|
16,38%
|
8,34%
|
14,58%
|
6,88%
|
23,52%
|
17,08%
|
Kasstroomconversie (ebitda)
|
66,03%
|
60,42%
|
62,4%
|
35,3%
|
61,67%
|
29,08%
|
98,05%
|
71,84%
|
Kasstroomconversie (nettowinst)
|
74,36%
|
96,83%
|
103,09%
|
41,01%
|
101,49%
|
48,97%
|
163,67%
|
116,43%
|
Dividend per aandeel
2 |
0,8000
|
0,9000
|
0,9400
|
0,9400
|
0,9400
|
0,9488
|
0,9751
|
0,9848
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
10-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
1.285
|
1.156
|
1.138
|
1.090
|
1.092
|
1.037
|
1.170
|
1.098
|
1.052
|
1.049
|
1.060
|
1.038
|
1.043
|
1.032
|
1.078
|
EBITDA
1 |
364,7
|
284,3
|
309,9
|
276,5
|
214,2
|
256,5
|
297,5
|
261,5
|
214,6
|
252,8
|
254,5
|
250,5
|
246,7
|
249
|
255,7
|
Bedrijfsresultaat (EBIT)
1 |
316,8
|
237,5
|
264
|
231,6
|
167,8
|
209,9
|
251,6
|
215,5
|
169,5
|
206,2
|
209,9
|
203,9
|
196,5
|
201,7
|
212,5
|
Operationele Marge
|
24,66%
|
20,55%
|
23,19%
|
21,26%
|
15,37%
|
20,24%
|
21,5%
|
19,63%
|
16,11%
|
19,65%
|
19,79%
|
19,64%
|
18,84%
|
19,55%
|
19,72%
|
Resultaat voor belastingen (EBT)
1 |
180,9
|
362,2
|
236,2
|
193,7
|
216,5
|
181
|
216,4
|
204,3
|
144,1
|
170
|
183,6
|
179
|
172,7
|
182,5
|
190,9
|
Nettowinst (verlies)
1 |
168,8
|
293,3
|
194
|
173,9
|
249,4
|
151,8
|
176,2
|
171
|
127
|
142,7
|
152,2
|
148,3
|
143,3
|
149,1
|
156,1
|
Nettomarge
|
13,14%
|
25,38%
|
17,04%
|
15,96%
|
22,84%
|
14,64%
|
15,06%
|
15,58%
|
12,07%
|
13,6%
|
14,35%
|
14,28%
|
13,74%
|
14,45%
|
14,49%
|
WPA
2 |
0,4200
|
0,7400
|
0,5000
|
0,4500
|
0,6500
|
0,4000
|
0,4700
|
0,4600
|
0,3500
|
0,4100
|
0,4462
|
0,4371
|
0,4235
|
0,4492
|
0,4742
|
Dividend per aandeel
2 |
0,2350
|
0,2350
|
0,2350
|
0,2350
|
0,2350
|
0,2350
|
0,2350
|
0,2350
|
0,2350
|
-
|
0,2366
|
0,2352
|
0,2347
|
0,2392
|
0,2414
|
Datum van publicatie
|
10-02-22
|
28-04-22
|
03-08-22
|
01-11-22
|
07-02-23
|
02-05-23
|
26-07-23
|
25-10-23
|
06-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.779
|
1.639
|
1.800
|
1.331
|
1.236
|
1.344
|
1.249
|
1.368
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,493
x
|
1,374
x
|
1,352
x
|
1,258
x
|
1,2
x
|
1,358
x
|
1,238
x
|
1,354
x
|
Free Cash Flow
1 |
787
|
721
|
831
|
373
|
635
|
288
|
989
|
726
|
ROE (netto-inkomsten/eigen vermogen)
|
-427%
|
1.012%
|
331%
|
164%
|
131%
|
134%
|
110%
|
106%
|
ROA (netto-inkomsten/totale activa)
|
11,9%
|
8,16%
|
9,79%
|
7,91%
|
7,5%
|
7,64%
|
7,99%
|
11,3%
|
Totale activa
1 |
8.878
|
9.127
|
8.228
|
11.517
|
8.348
|
7.698
|
7.562
|
5.539
|
Nettoactief per aandeel
2 |
-0,0900
|
0,4500
|
0,9000
|
1,230
|
1,370
|
1,360
|
1,780
|
1,280
|
Cashflow per aandeel
2 |
2,120
|
2,110
|
2,560
|
1,500
|
2,110
|
1,830
|
2,210
|
0,6600
|
Capex
1 |
128
|
157
|
215
|
208
|
148
|
146
|
171
|
164
|
Capex/omzet
|
2,41%
|
3,24%
|
4,23%
|
4,65%
|
3,39%
|
3,49%
|
4,07%
|
3,86%
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
10-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Laatste slotkoers
12,93
USD Gemiddelde koersdoel
13,69
USD Spread / Gemiddelde doel +5,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,80% | 4,37 mld. | | +13,90% | 89,27 mld. | | +1,62% | 65,05 mld. | | -13,02% | 41,55 mld. | | -17,67% | 27,13 mld. | | -4,55% | 19,17 mld. | | -15,85% | 12,58 mld. | | -8,24% | 10,42 mld. | | -17,45% | 8,7 mld. | | -2,37% | 8,17 mld. |
Transactie- & Betalingsdiensten
|