Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65,52
USD
|
+0,89%
|
|
+2,63%
|
+19,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.731
|
17.083
|
12.983
|
23.658
|
27.210
|
32.625
|
-
|
-
|
Bedrijfswaarde
1 |
16.142
|
18.362
|
14.138
|
24.341
|
28.715
|
33.959
|
33.330
|
32.840
|
K/w-verhouding
|
31
x
|
33,6
x
|
23,9
x
|
34
x
|
13,9
x
|
26,8
x
|
23,3
x
|
25,7
x
|
Dividendrendement
|
0,89%
|
1,56%
|
2,63%
|
3,08%
|
2,92%
|
2,44%
|
2,44%
|
2,44%
|
Marktkapitalisatie/omzet
|
5,9
x
|
5,44
x
|
3,4
x
|
4,12
x
|
4,11
x
|
4,44
x
|
4,28
x
|
4,53
x
|
Bedrijfswaarde/omzet
|
6,47
x
|
5,85
x
|
3,7
x
|
4,24
x
|
4,33
x
|
4,63
x
|
4,37
x
|
4,56
x
|
Bedrijfswaarde/EBITDA
|
15,8
x
|
12,4
x
|
7,98
x
|
9,34
x
|
8,78
x
|
9,09
x
|
8,28
x
|
8,82
x
|
Bedrijfswaarde/FCF
|
-16.607
x
|
42,4
x
|
31,5
x
|
43,6
x
|
30,3
x
|
27,2
x
|
22,6
x
|
22,1
x
|
FCF Yield
|
-0,01%
|
2,36%
|
3,17%
|
2,29%
|
3,3%
|
3,67%
|
4,42%
|
4,53%
|
Price to Book
|
2,89
x
|
3
x
|
2,17
x
|
1,46
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
239.097
|
242.276
|
244.322
|
455.045
|
496.082
|
497.943
|
-
|
-
|
Referentieprijs
2 |
61,61
|
70,51
|
53,14
|
51,99
|
54,85
|
65,52
|
65,52
|
65,52
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
23-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.495
|
3.138
|
3.824
|
5.741
|
6.627
|
7.341
|
7.628
|
7.196
|
EBITDA
1 |
1.021
|
1.484
|
1.773
|
2.606
|
3.269
|
3.735
|
4.024
|
3.725
|
Bedrijfsresultaat (EBIT)
1 |
475,4
|
853,1
|
1.035
|
1.511
|
1.778
|
2.207
|
2.369
|
2.230
|
Operationele Marge
|
19,05%
|
27,18%
|
27,05%
|
26,32%
|
26,82%
|
30,06%
|
31,06%
|
30,99%
|
Resultaat voor belastingen (EBT)
1 |
738,7
|
767,6
|
903,4
|
1.115
|
2.359
|
2.292
|
2.303
|
2.117
|
Nettowinst (verlies)
1 |
473,2
|
511,6
|
543
|
670,2
|
1.941
|
1.546
|
1.528
|
1.265
|
Nettomarge
|
18,97%
|
16,3%
|
14,2%
|
11,67%
|
29,29%
|
21,06%
|
20,03%
|
17,58%
|
WPA
2 |
1,990
|
2,100
|
2,220
|
1,530
|
3,950
|
2,443
|
2,814
|
2,547
|
Free Cash Flow
1 |
-0,972
|
432,7
|
448,3
|
558,4
|
947,4
|
1.248
|
1.472
|
1.486
|
FCF-marge
|
-0,04%
|
13,79%
|
11,72%
|
9,73%
|
14,3%
|
16,99%
|
19,3%
|
20,65%
|
Kasstroomconversie (ebitda)
|
-
|
29,15%
|
25,29%
|
21,43%
|
28,98%
|
33,4%
|
36,58%
|
39,9%
|
Kasstroomconversie (nettowinst)
|
-
|
84,58%
|
82,56%
|
83,31%
|
48,8%
|
80,7%
|
96,34%
|
117,48%
|
Dividend per aandeel
2 |
0,5500
|
1,100
|
1,400
|
1,600
|
1,600
|
1,600
|
1,600
|
1,600
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
23-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
974,1
|
949,1
|
1.326
|
1.581
|
1.450
|
1.385
|
1.510
|
1.718
|
1.642
|
1.757
|
1.830
|
1.901
|
-
|
-
|
-
|
EBITDA
1 |
448,5
|
407,9
|
530,6
|
803,8
|
679,2
|
592,3
|
754,5
|
873,2
|
782,5
|
859,2
|
929,3
|
955,5
|
1.028
|
1.063
|
1.000
|
Bedrijfsresultaat (EBIT)
1 |
256,1
|
216,3
|
269,8
|
512,7
|
406
|
322,6
|
450,6
|
491,9
|
367,5
|
467,6
|
589,7
|
617,9
|
704,1
|
662
|
-
|
Operationele Marge
|
26,29%
|
22,79%
|
20,35%
|
32,43%
|
28%
|
23,3%
|
29,85%
|
28,63%
|
22,37%
|
26,62%
|
32,23%
|
32,5%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
200,4
|
188,8
|
174,6
|
435,7
|
226,3
|
278,9
|
1.945
|
466,3
|
271,3
|
-324,1
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
114,5
|
101,1
|
109,8
|
-
|
-
|
-
|
1.817
|
326,8
|
178,6
|
-381
|
347,2
|
424
|
474
|
489
|
-
|
Nettomarge
|
11,75%
|
10,65%
|
8,28%
|
-
|
-
|
-
|
120,35%
|
19,02%
|
10,87%
|
-21,69%
|
18,97%
|
22,3%
|
-
|
-
|
-
|
WPA
2 |
0,4700
|
0,4100
|
0,2800
|
0,6000
|
0,1700
|
0,4500
|
3,860
|
0,6600
|
0,3600
|
-0,7700
|
0,7000
|
0,6802
|
0,8360
|
0,8928
|
0,7900
|
Dividend per aandeel
2 |
0,3500
|
0,3500
|
0,4000
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
-
|
Datum van publicatie
|
27-10-21
|
23-02-22
|
28-04-22
|
27-07-22
|
26-10-22
|
16-02-23
|
27-04-23
|
26-07-23
|
25-10-23
|
15-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.411
|
1.279
|
1.154
|
683
|
1.505
|
1.333
|
705
|
215
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,381
x
|
0,8618
x
|
0,6512
x
|
0,2623
x
|
0,4602
x
|
0,357
x
|
0,1752
x
|
0,0577
x
|
Free Cash Flow
1 |
-0,97
|
433
|
448
|
558
|
947
|
1.248
|
1.472
|
1.486
|
ROE (netto-inkomsten/eigen vermogen)
|
4,75%
|
9,48%
|
10,1%
|
6,03%
|
6,15%
|
5,3%
|
7,67%
|
6,96%
|
ROA (netto-inkomsten/totale activa)
|
2,76%
|
5,56%
|
5,93%
|
-
|
4,2%
|
3%
|
5,9%
|
6,3%
|
Totale activa
1 |
17.149
|
9.202
|
9.154
|
-
|
46.211
|
51.533
|
25.901
|
20.079
|
Nettoactief per aandeel
|
21,30
|
23,50
|
24,50
|
35,60
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
3,700
|
4,900
|
5,380
|
4,780
|
5,310
|
6,040
|
6,490
|
5,870
|
Capex
1 |
883
|
759
|
868
|
1.538
|
1.654
|
1.777
|
1.604
|
1.391
|
Capex/omzet
|
35,38%
|
24,2%
|
22,69%
|
26,79%
|
24,96%
|
24,21%
|
21,03%
|
19,33%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
23-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
65,52
USD Gemiddelde koersdoel
71,66
USD Spread / Gemiddelde doel +9,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,45% | 32,63 mld. | | +3,24% | 49,27 mld. | | -2,42% | 29,96 mld. | | +12,88% | 24,43 mld. | | +10,62% | 11,31 mld. | | +27,61% | 9,95 mld. | | -.--% | 8,61 mld. | | +14,84% | 8,27 mld. | | +2,99% | 8,19 mld. | | +17,34% | 6,08 mld. |
Goudwinning
|