Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,56
USD
|
-0,44%
|
|
+1,60%
|
+8,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.905
|
3.248
|
4.823
|
3.451
|
3.469
|
3.865
|
-
|
-
|
Bedrijfswaarde
1 |
1.119
|
420,4
|
1.943
|
1.768
|
2.748
|
-967,3
|
-1.558
|
-2.238
|
K/w-verhouding
|
12,2
x
|
11,7
x
|
12,6
x
|
12,8
x
|
13,3
x
|
11
x
|
9,64
x
|
10,9
x
|
Dividendrendement
|
8,36%
|
8,62%
|
7,99%
|
8,58%
|
8,67%
|
9,12%
|
10,7%
|
10,8%
|
Marktkapitalisatie/omzet
|
0,83
x
|
0,88
x
|
1,09
x
|
0,85
x
|
1,03
x
|
1,05
x
|
0,96
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
0,32
x
|
0,11
x
|
0,44
x
|
0,44
x
|
0,81
x
|
-0,26
x
|
-0,39
x
|
-0,51
x
|
Bedrijfswaarde/EBITDA
|
1,15
x
|
0,4
x
|
1,54
x
|
1,74
x
|
2,63
x
|
-0,92
x
|
-1,21
x
|
-1,68
x
|
Bedrijfswaarde/FCF
|
1,4
x
|
-
|
1,57
x
|
1,67
x
|
3,28
x
|
-2,22
x
|
-2,91
x
|
-7,24
x
|
FCF Yield
|
71,4%
|
-
|
63,7%
|
59,9%
|
30,5%
|
-45,1%
|
-34,4%
|
-13,8%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
95.992
|
96.175
|
98.754
|
100.401
|
111.797
|
115.164
|
-
|
-
|
Referentieprijs
2 |
30,26
|
33,77
|
48,84
|
34,37
|
31,03
|
33,56
|
33,56
|
33,56
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.518
|
3.709
|
4.442
|
4.054
|
3.372
|
3.696
|
4.010
|
4.421
|
EBITDA
1 |
969
|
1.056
|
1.259
|
1.014
|
1.043
|
1.050
|
1.286
|
1.328
|
Bedrijfsresultaat (EBIT)
1 |
802,4
|
918
|
1.214
|
947,2
|
951,2
|
1.041
|
1.180
|
1.240
|
Operationele Marge
|
22,81%
|
24,75%
|
27,34%
|
23,36%
|
28,21%
|
28,16%
|
29,44%
|
28,06%
|
Resultaat voor belastingen (EBT)
1 |
823,4
|
907,4
|
1.216
|
815,1
|
817,7
|
990,4
|
985,1
|
1.018
|
Nettowinst (verlies)
1 |
238,6
|
279,4
|
385,9
|
274,2
|
264,2
|
340
|
383,8
|
306
|
Nettomarge
|
6,78%
|
7,53%
|
8,69%
|
6,76%
|
7,83%
|
9,2%
|
9,57%
|
6,92%
|
WPA
2 |
2,490
|
2,880
|
3,880
|
2,690
|
2,340
|
3,060
|
3,480
|
3,070
|
Free Cash Flow
1 |
799,2
|
-
|
1.237
|
1.059
|
838,7
|
436
|
536
|
309
|
FCF-marge
|
22,71%
|
-
|
27,85%
|
26,12%
|
24,87%
|
11,8%
|
13,37%
|
6,99%
|
Kasstroomconversie (ebitda)
|
82,48%
|
-
|
98,22%
|
104,45%
|
80,38%
|
41,52%
|
41,69%
|
23,26%
|
Kasstroomconversie (nettowinst)
|
335%
|
-
|
320,53%
|
386,23%
|
317,45%
|
128,24%
|
139,67%
|
100,98%
|
Dividend per aandeel
2 |
2,530
|
2,910
|
3,900
|
2,950
|
2,690
|
3,060
|
3,596
|
3,610
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
1.093
|
-
|
-
|
-
|
987
|
990,2
|
832,6
|
822,6
|
845,8
|
870,9
|
884,2
|
911,4
|
925,6
|
974,8
|
946,7
|
EBITDA
1 |
313,4
|
439,3
|
296,2
|
-
|
226,6
|
253,9
|
247,7
|
-
|
-
|
-
|
290,7
|
272,3
|
277,9
|
315
|
-
|
Bedrijfsresultaat (EBIT)
1 |
280,7
|
394,4
|
285
|
225,8
|
204,4
|
231,9
|
224,8
|
221,9
|
236,9
|
253,9
|
267,4
|
260,9
|
265
|
290
|
279,3
|
Operationele Marge
|
25,69%
|
-
|
-
|
-
|
20,71%
|
23,42%
|
27%
|
26,98%
|
28%
|
29,15%
|
30,25%
|
28,62%
|
28,63%
|
29,75%
|
29,5%
|
Resultaat voor belastingen (EBT)
1 |
279,6
|
392,6
|
248,4
|
-
|
-
|
-
|
215,3
|
188,7
|
175,2
|
238,5
|
242
|
244,2
|
231,6
|
258,2
|
-
|
Nettowinst (verlies)
1 |
88,68
|
125,2
|
85,93
|
-
|
56,32
|
63,78
|
67,44
|
60,56
|
56,99
|
79,2
|
77,22
|
79,48
|
83,12
|
91,92
|
-
|
Nettomarge
|
8,11%
|
-
|
-
|
-
|
5,71%
|
6,44%
|
8,1%
|
7,36%
|
6,74%
|
9,09%
|
8,73%
|
8,72%
|
8,98%
|
9,43%
|
-
|
WPA
2 |
0,8900
|
1,270
|
0,8700
|
-
|
0,5600
|
0,5900
|
0,5900
|
0,5300
|
0,5000
|
0,7100
|
0,6700
|
0,7300
|
0,7150
|
0,7850
|
-
|
Dividend per aandeel
2 |
0,8900
|
1,290
|
0,9000
|
-
|
0,6400
|
0,7000
|
0,6600
|
0,6100
|
0,6500
|
-
|
0,7500
|
0,6900
|
0,7800
|
0,8600
|
0,8600
|
Datum van publicatie
|
28-10-21
|
11-02-22
|
29-04-22
|
29-07-22
|
28-10-22
|
08-02-23
|
26-04-23
|
27-07-23
|
26-10-23
|
06-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.786
|
2.827
|
2.880
|
1.682
|
721
|
4.832
|
5.422
|
6.103
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
799
|
-
|
1.237
|
1.059
|
839
|
436
|
536
|
309
|
ROE (netto-inkomsten/eigen vermogen)
|
6,01%
|
6,93%
|
9,33%
|
6,36%
|
5,93%
|
7,8%
|
8,7%
|
7,7%
|
ROA (netto-inkomsten/totale activa)
|
2,73%
|
3,06%
|
3,82%
|
2,53%
|
2,55%
|
3,5%
|
3,6%
|
3%
|
Totale activa
1 |
8.748
|
9.134
|
10.104
|
10.825
|
10.360
|
9.714
|
10.660
|
10.200
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
15,70
|
4,780
|
11,00
|
7,720
|
4,300
|
5,550
|
3,550
|
Capex
1 |
28,3
|
41,5
|
61,9
|
62,3
|
33,6
|
42,5
|
52,5
|
45,8
|
Capex/omzet
|
0,8%
|
1,12%
|
1,39%
|
1,54%
|
1%
|
1,15%
|
1,31%
|
1,04%
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,56
USD Gemiddelde koersdoel
40
USD Spread / Gemiddelde doel +19,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,15% | 3,86 mld. | | +15,32% | 84,55 mld. | | +12,36% | 26,01 mld. | | -6,65% | 17,28 mld. | | +13,32% | 16,57 mld. | | +6,74% | 14,28 mld. | | -16,11% | 13,16 mld. | | +16,00% | 9,52 mld. | | +26,11% | 8,75 mld. | | +27,22% | 7,13 mld. |
Beleggingsmanagement
|