Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
83,61
USD
|
-0,14%
|
|
+0,46%
|
+1,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.830
|
31.238
|
38.627
|
44.731
|
48.211
|
48.110
|
-
|
-
|
Bedrijfswaarde
1 |
38.830
|
31.238
|
38.627
|
44.731
|
52.772
|
51.846
|
51.168
|
48.110
|
K/w-verhouding
|
11,9
x
|
6,67
x
|
9,14
x
|
10,9
x
|
10,6
x
|
13,3
x
|
12,4
x
|
11,9
x
|
Dividendrendement
|
2,04%
|
2,52%
|
2,26%
|
2,22%
|
2,04%
|
2,32%
|
2,44%
|
2,65%
|
Marktkapitalisatie/omzet
|
1,74
x
|
1,41
x
|
1,75
x
|
2,29
x
|
2,58
x
|
2,8
x
|
2,75
x
|
2,67
x
|
Bedrijfswaarde/omzet
|
1,74
x
|
1,41
x
|
1,75
x
|
2,29
x
|
2,82
x
|
3,02
x
|
2,92
x
|
2,67
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
10,3
x
|
18,8
x
|
19,5
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
28,4
x
|
27,8
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
3,52%
|
3,59%
|
-
|
Price to Book
|
1,33
x
|
0,92
x
|
1,15
x
|
1,98
x
|
2,17
x
|
2,11
x
|
2,02
x
|
1,93
x
|
Aantal aandelen (in duizenden)
|
734.018
|
702.445
|
661.528
|
621.789
|
584.380
|
575.408
|
-
|
-
|
Referentieprijs
2 |
52,90
|
44,47
|
58,39
|
71,94
|
82,50
|
83,61
|
83,61
|
83,61
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.307
|
22.147
|
22.106
|
19.502
|
18.701
|
17.172
|
17.504
|
18.030
|
EBITDA
1 |
-
|
-
|
-
|
-
|
5.126
|
2.753
|
2.630
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.445
|
4.159
|
5.322
|
4.157
|
4.310
|
4.602
|
4.692
|
-
|
Operationele Marge
|
19,93%
|
18,78%
|
24,07%
|
21,32%
|
23,05%
|
26,8%
|
26,81%
|
-
|
Resultaat voor belastingen (EBT)
1 |
4.445
|
4.159
|
5.322
|
4.604
|
5.262
|
4.476
|
4.555
|
4.566
|
Nettowinst (verlies)
1 |
3.304
|
4.778
|
4.325
|
4.201
|
4.659
|
3.569
|
3.639
|
3.638
|
Nettomarge
|
14,81%
|
21,57%
|
19,56%
|
21,54%
|
24,91%
|
20,78%
|
20,79%
|
20,18%
|
WPA
2 |
4,430
|
6,670
|
6,390
|
6,590
|
7,780
|
6,297
|
6,719
|
7,001
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1.823
|
1.839
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
10,62%
|
10,51%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
66,22%
|
69,92%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
51,08%
|
50,53%
|
-
|
Dividend per aandeel
2 |
1,080
|
1,120
|
1,320
|
1,600
|
1,680
|
1,936
|
2,043
|
2,217
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
5.237
|
5.433
|
5.272
|
5.400
|
4.820
|
4.010
|
4.800
|
5.172
|
4.950
|
3.777
|
4.296
|
4.273
|
4.277
|
4.288
|
4.346
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.499
|
947
|
706
|
701
|
684
|
662
|
673
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.233
|
1.143
|
1.134
|
880
|
1.001
|
1.133
|
1.139
|
1.298
|
739
|
1.151
|
1.152
|
1.191
|
1.108
|
-
|
Operationele Marge
|
-
|
22,69%
|
21,68%
|
21%
|
18,26%
|
24,96%
|
23,6%
|
22,02%
|
26,22%
|
19,57%
|
26,79%
|
26,96%
|
27,85%
|
25,84%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.113
|
1.233
|
1.276
|
1.701
|
1.103
|
524
|
1.342
|
1.825
|
1.805
|
289
|
1.129
|
1.122
|
1.113
|
1.066
|
1.157
|
Nettowinst (verlies)
1 |
888
|
1.039
|
1.032
|
1.388
|
1.596
|
185
|
1.188
|
1.634
|
1.569
|
268
|
889,5
|
895,8
|
896,4
|
855,1
|
890,3
|
Nettomarge
|
16,96%
|
19,12%
|
19,58%
|
25,7%
|
33,11%
|
4,61%
|
24,75%
|
31,59%
|
31,7%
|
7,1%
|
20,7%
|
20,96%
|
20,96%
|
19,94%
|
20,49%
|
WPA
2 |
1,320
|
1,570
|
1,580
|
2,160
|
2,530
|
0,3000
|
1,940
|
2,710
|
2,640
|
0,4600
|
1,540
|
1,569
|
1,598
|
1,540
|
1,619
|
Dividend per aandeel
2 |
0,3300
|
0,3300
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4720
|
0,4720
|
0,4720
|
0,4925
|
0,5275
|
Datum van publicatie
|
27-10-21
|
02-02-22
|
27-04-22
|
01-08-22
|
31-10-22
|
01-02-23
|
26-04-23
|
01-08-23
|
01-11-23
|
31-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
4.561
|
3.736
|
3.058
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,8898
x
|
1,357
x
|
1,163
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1.823
|
1.839
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,6%
|
15,3%
|
12,9%
|
12,9%
|
13,8%
|
16,3%
|
15,2%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,01%
|
2,49%
|
2,35%
|
3,61%
|
3,01%
|
3,05%
|
-
|
Totale activa
1 |
-
|
158.927
|
173.596
|
178.424
|
129.230
|
118.456
|
119.521
|
-
|
Nettoactief per aandeel
2 |
39,80
|
48,50
|
51,00
|
36,40
|
38,00
|
39,70
|
41,40
|
43,40
|
Cashflow per aandeel
|
-
|
8,320
|
7,460
|
6,080
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
2.874
|
3.018
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
16,74%
|
17,24%
|
-
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Laatste slotkoers
83,61
USD Gemiddelde koersdoel
84,54
USD Spread / Gemiddelde doel +1,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,35% | 48,11 mld. | | +14,78% | 79,51 mld. | | +6,49% | 50,92 mld. | | +6,55% | 39,71 mld. | | +19,34% | 37,78 mld. | | +2,84% | 30,07 mld. | | -7,77% | 27,56 mld. | | -18,42% | 24,71 mld. | | +6,89% | 21,99 mld. | | +20,69% | 21,68 mld. |
Levens- en ziektekostenverzekering - Andere
|