Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
75,82
USD
|
+1,77%
|
|
+2,33%
|
+3,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.220
|
7.426
|
7.360
|
5.975
|
7.622
|
7.635
|
-
|
-
|
Bedrijfswaarde
1 |
8.220
|
7.426
|
7.360
|
5.975
|
7.622
|
5.175
|
5.133
|
5.091
|
K/w-verhouding
|
-19,7
x
|
-49
x
|
3,99
x
|
14,3
x
|
13,5
x
|
9,07
x
|
8,58
x
|
7,49
x
|
Dividendrendement
|
0,52%
|
1,02%
|
1,05%
|
1,3%
|
1,64%
|
2,13%
|
2,4%
|
3,2%
|
Marktkapitalisatie/omzet
|
1,08
x
|
1,33
x
|
1,13
x
|
0,97
x
|
1,12
x
|
1,02
x
|
0,97
x
|
0,94
x
|
Bedrijfswaarde/omzet
|
1,08
x
|
1,33
x
|
1,13
x
|
0,97
x
|
1,12
x
|
0,69
x
|
0,65
x
|
0,63
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
6,09
x
|
6,04
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
16,4%
|
16,6%
|
-
|
Price to Book
|
0,92
x
|
0,76
x
|
0,94
x
|
1,55
x
|
2,1
x
|
1,95
x
|
1,76
x
|
1,48
x
|
Aantal aandelen (in duizenden)
|
134.799
|
126.268
|
110.995
|
97.173
|
104.468
|
100.701
|
-
|
-
|
Referentieprijs
2 |
60,98
|
58,81
|
66,31
|
61,49
|
72,96
|
75,82
|
75,82
|
75,82
|
Datum van publicatie
|
10-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.601
|
5.595
|
6.516
|
6.176
|
6.822
|
7.489
|
7.890
|
8.132
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.029
|
843
|
1.553
|
1.184
|
1.171
|
1.319
|
1.376
|
-
|
Operationele Marge
|
13,54%
|
15,07%
|
23,83%
|
19,17%
|
17,17%
|
17,61%
|
17,44%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
352
|
2.777
|
428
|
916
|
1.029
|
1.088
|
1.156
|
Nettowinst (verlies)
1 |
-380
|
-158
|
2.090
|
474
|
589
|
859,4
|
841,2
|
900,5
|
Nettomarge
|
-5%
|
-2,82%
|
32,07%
|
7,67%
|
8,63%
|
11,48%
|
10,66%
|
11,07%
|
WPA
2 |
-3,090
|
-1,200
|
16,61
|
4,300
|
5,420
|
8,362
|
8,836
|
10,13
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
850
|
850
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
11,35%
|
10,77%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
98,91%
|
101,04%
|
-
|
Dividend per aandeel
2 |
0,3200
|
0,6000
|
0,6950
|
0,8000
|
1,200
|
1,615
|
1,817
|
2,428
|
Datum van publicatie
|
10-02-20
|
09-02-21
|
08-02-22
|
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 |
1.618
|
1.601
|
1.534
|
1.494
|
1.547
|
1.697
|
1.721
|
1.717
|
1.686
|
1.863
|
1.866
|
1.880
|
1.893
|
1.967
|
1.974
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
333
|
267
|
272
|
356
|
278
|
303
|
360
|
294
|
249
|
-
|
345,2
|
350,2
|
335,5
|
302
|
362
|
Operationele Marge
|
20,58%
|
16,68%
|
17,73%
|
23,83%
|
17,97%
|
17,86%
|
20,92%
|
17,12%
|
14,77%
|
-
|
18,5%
|
18,63%
|
17,72%
|
15,35%
|
18,34%
|
Resultaat voor belastingen (EBT)
1 |
300
|
91
|
153
|
101
|
83
|
192
|
294
|
229
|
202
|
224
|
272,8
|
273,8
|
270,2
|
227,5
|
285,5
|
Nettowinst (verlies)
1 |
403
|
27
|
64
|
193
|
190
|
69
|
154
|
248
|
118
|
234
|
211,8
|
210,5
|
203,5
|
175,6
|
232,4
|
Nettomarge
|
24,91%
|
1,69%
|
4,17%
|
12,92%
|
12,28%
|
4,07%
|
8,95%
|
14,44%
|
7%
|
12,56%
|
11,35%
|
11,2%
|
10,75%
|
8,92%
|
11,78%
|
WPA
2 |
3,360
|
0,2400
|
0,5700
|
1,820
|
2,180
|
0,6300
|
1,410
|
2,290
|
1,100
|
2,240
|
2,090
|
2,104
|
2,115
|
1,848
|
2,408
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
-
|
0,2000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4080
|
0,4100
|
0,4100
|
0,4133
|
Datum van publicatie
|
08-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
07-02-23
|
02-05-23
|
01-08-23
|
31-10-23
|
06-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
2.460
|
2.502
|
2.544
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
850
|
850
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,49%
|
4,34%
|
11,5%
|
13,1%
|
15,6%
|
15%
|
15,7%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
66,50
|
77,60
|
70,90
|
39,70
|
34,80
|
38,90
|
43,20
|
51,30
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Laatste slotkoers
75,82
USD Gemiddelde koersdoel
82,31
USD Spread / Gemiddelde doel +8,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,92% | 7,64 mld. | | +3,99% | 46,28 mld. | | +24,59% | 13,49 mld. | | +28,06% | 7,8 mld. | | -2,03% | 5,9 mld. | | -7,06% | 3,13 mld. | | +23,00% | 2,02 mld. | | +14,52% | 1,87 mld. | | +7,77% | 1,32 mld. | | -9,15% | 1,24 mld. |
Gediversifieerde beleggingsdiensten
|