Geschatte realtime
Cboe BZX
16:47:15 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,32
USD
|
-1,93%
|
|
-3,26%
|
-3,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
75.525
|
64.615
|
78.158
|
57.091
|
49.239
|
48.198
|
-
|
-
|
Bedrijfswaarde
1 |
75.525
|
64.615
|
78.158
|
57.091
|
49.239
|
48.198
|
48.198
|
48.198
|
K/w-verhouding
|
15,2
x
|
15,6
x
|
13,1
x
|
9,71
x
|
-34,2
x
|
11,3
x
|
9
x
|
7,71
x
|
Dividendrendement
|
3,04%
|
3,76%
|
3,18%
|
4,65%
|
5,63%
|
5,84%
|
5,95%
|
6,08%
|
Marktkapitalisatie/omzet
|
5,96
x
|
2,83
x
|
3,49
x
|
2,46
x
|
2,09
x
|
2,45
x
|
2,33
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
5,96
x
|
2,83
x
|
3,49
x
|
2,46
x
|
2,09
x
|
2,45
x
|
2,33
x
|
2,22
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,23
x
|
1,03
x
|
1,24
x
|
1,06
x
|
0,94
x
|
0,81
x
|
0,76
x
|
0,7
x
|
Aantal aandelen (in duizenden)
|
1.341.000
|
1.348.118
|
1.334.892
|
1.326.766
|
1.333.668
|
1.338.096
|
-
|
-
|
Referentieprijs
2 |
56,32
|
47,93
|
58,55
|
43,03
|
36,92
|
36,02
|
36,02
|
36,02
|
Datum van publicatie
|
30-01-20
|
21-01-21
|
18-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.664
|
22.830
|
22.400
|
23.177
|
23.610
|
19.695
|
20.671
|
21.732
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.276
|
9.210
|
7.180
|
8.585
|
8.609
|
8.012
|
8.580
|
9.604
|
Operationele Marge
|
41,66%
|
40,34%
|
32,05%
|
37,04%
|
36,46%
|
40,68%
|
41,51%
|
44,19%
|
Resultaat voor belastingen (EBT)
1 |
4.019
|
5.473
|
7.993
|
7.669
|
-185
|
5.734
|
6.805
|
7.931
|
Nettowinst (verlies)
1 |
3.028
|
4.184
|
6.000
|
5.900
|
-1.452
|
4.254
|
5.189
|
6.094
|
Nettomarge
|
23,91%
|
18,33%
|
26,79%
|
25,46%
|
-6,15%
|
21,6%
|
25,1%
|
28,04%
|
WPA
2 |
3,710
|
3,080
|
4,470
|
4,430
|
-1,080
|
3,177
|
4,001
|
4,675
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,710
|
1,800
|
1,860
|
2,000
|
2,080
|
2,102
|
2,143
|
2,190
|
Datum van publicatie
|
30-01-20
|
21-01-21
|
18-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
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 |
5.600
|
5.351
|
5.683
|
5.885
|
6.258
|
6.153
|
5.972
|
5.729
|
5.756
|
4.871
|
4.753
|
5.036
|
5.058
|
5.033
|
5.123
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.866
|
1.651
|
2.075
|
2.247
|
2.536
|
2.411
|
2.170
|
1.925
|
1.941
|
2.132
|
1.986
|
2.078
|
2.129
|
2.096
|
2.068
|
Operationele Marge
|
33,32%
|
30,85%
|
36,51%
|
38,18%
|
40,52%
|
39,18%
|
36,34%
|
33,6%
|
33,72%
|
43,77%
|
41,78%
|
41,26%
|
42,09%
|
41,66%
|
40,37%
|
Resultaat voor belastingen (EBT)
1 |
1.969
|
1.746
|
1.904
|
2.000
|
2.019
|
1.909
|
1.632
|
1.428
|
-5.154
|
1.365
|
1.273
|
1.531
|
1.558
|
1.583
|
1.636
|
Nettowinst (verlies)
1 |
1.500
|
1.300
|
1.454
|
1.536
|
1.610
|
1.410
|
1.234
|
1.071
|
-5.167
|
1.091
|
940,9
|
1.157
|
1.193
|
1.159
|
1.238
|
Nettomarge
|
26,79%
|
24,29%
|
25,59%
|
26,1%
|
25,73%
|
22,92%
|
20,66%
|
18,69%
|
-89,77%
|
22,4%
|
19,8%
|
22,98%
|
23,59%
|
23,04%
|
24,16%
|
WPA
2 |
1,130
|
0,9900
|
1,090
|
1,150
|
1,200
|
1,050
|
0,9200
|
0,8000
|
-3,850
|
0,8100
|
0,6125
|
0,8714
|
0,9031
|
0,8657
|
0,9471
|
Dividend per aandeel
2 |
0,4800
|
0,4800
|
0,4800
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5271
|
0,5271
|
0,5238
|
0,5243
|
Datum van publicatie
|
18-01-22
|
19-04-22
|
19-07-22
|
18-10-22
|
19-01-23
|
20-04-23
|
20-07-23
|
19-10-23
|
18-01-24
|
22-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,87%
|
6,82%
|
9,7%
|
10,4%
|
-2,6%
|
8,07%
|
8,59%
|
9,55%
|
ROA (netto-inkomsten/totale activa)
|
1,31%
|
0,9%
|
1,23%
|
1,15%
|
-0,19%
|
0,9%
|
0,99%
|
1,12%
|
Totale activa
1 |
231.145
|
464.889
|
487.805
|
513.043
|
764.211
|
474.651
|
522.878
|
544.149
|
Nettoactief per aandeel
2 |
45,70
|
46,50
|
47,10
|
40,60
|
39,30
|
44,70
|
47,30
|
51,30
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-01-20
|
21-01-21
|
18-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
36,02
USD Gemiddelde koersdoel
43,13
USD Spread / Gemiddelde doel +19,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,97% | 48,2 mld. | | +14,16% | 573 mld. | | +14,64% | 310 mld. | | +14,14% | 254 mld. | | +19,14% | 184 mld. | | +24,83% | 172 mld. | | +6,61% | 163 mld. | | +8,37% | 150 mld. | | -8,45% | 142 mld. | | +11,74% | 139 mld. |
Banken - Andere
|