Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
73,66
USD
|
-1,47%
|
|
-0,30%
|
+1,82%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.895
|
19.297
|
22.930
|
22.988
|
19.021
|
19.631
|
-
|
-
|
Bedrijfswaarde
1 |
28.676
|
30.734
|
36.534
|
38.073
|
35.502
|
37.683
|
38.731
|
39.878
|
K/w-verhouding
|
22,9
x
|
22,3
x
|
23,2
x
|
21,5
x
|
16,5
x
|
16
x
|
14,9
x
|
14,1
x
|
Dividendrendement
|
2,5%
|
2,56%
|
2,47%
|
2,65%
|
3,48%
|
3,63%
|
3,87%
|
4,12%
|
Marktkapitalisatie/omzet
|
3,2
x
|
3,33
x
|
3,59
x
|
2,89
x
|
2,54
x
|
2,42
x
|
2,3
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
4,85
x
|
5,3
x
|
5,71
x
|
4,78
x
|
4,73
x
|
4,65
x
|
4,54
x
|
4,51
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
12,9
x
|
14,7
x
|
13,6
x
|
12,1
x
|
11,7
x
|
11
x
|
10,5
x
|
Bedrijfswaarde/FCF
|
-119
x
|
-32,6
x
|
-28,3
x
|
-35
x
|
-34,4
x
|
-39,3
x
|
-98,8
x
|
-134
x
|
FCF Yield
|
-0,84%
|
-3,07%
|
-3,54%
|
-2,86%
|
-2,91%
|
-2,54%
|
-1,01%
|
-0,75%
|
Price to Book
|
2,35
x
|
2,21
x
|
2,36
x
|
2,22
x
|
1,7
x
|
1,62
x
|
1,52
x
|
1,43
x
|
Aantal aandelen (in duizenden)
|
246.030
|
247.207
|
257.606
|
258.522
|
262.945
|
266.511
|
-
|
-
|
Referentieprijs
2 |
76,80
|
78,06
|
89,01
|
88,92
|
72,34
|
73,66
|
73,66
|
73,66
|
Datum van publicatie
|
26-02-20
|
18-02-21
|
17-02-22
|
15-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.910
|
5.794
|
6.394
|
7.957
|
7.500
|
8.104
|
8.534
|
8.850
|
EBITDA
1 |
2.262
|
2.375
|
2.479
|
2.804
|
2.945
|
3.220
|
3.513
|
3.798
|
Bedrijfsresultaat (EBIT)
1 |
1.267
|
1.300
|
1.333
|
1.515
|
1.558
|
1.802
|
2.029
|
2.232
|
Operationele Marge
|
21,44%
|
22,44%
|
20,85%
|
19,04%
|
20,77%
|
22,24%
|
23,78%
|
25,22%
|
Resultaat voor belastingen (EBT)
1 |
1.016
|
1.032
|
1.152
|
1.255
|
1.340
|
1.490
|
1.586
|
1.725
|
Nettowinst (verlies)
1 |
828
|
871
|
990
|
1.074
|
1.152
|
1.229
|
1.342
|
1.465
|
Nettomarge
|
14,01%
|
15,03%
|
15,48%
|
13,5%
|
15,36%
|
15,17%
|
15,73%
|
16,55%
|
WPA
2 |
3,350
|
3,500
|
3,840
|
4,140
|
4,380
|
4,612
|
4,931
|
5,231
|
Free Cash Flow
1 |
-241
|
-942
|
-1.293
|
-1.088
|
-1.033
|
-959
|
-392
|
-298
|
FCF-marge
|
-4,08%
|
-16,26%
|
-20,22%
|
-13,67%
|
-13,77%
|
-11,83%
|
-4,59%
|
-3,37%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,920
|
2,000
|
2,200
|
2,360
|
2,520
|
2,673
|
2,851
|
3,034
|
Datum van publicatie
|
26-02-20
|
18-02-21
|
17-02-22
|
15-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
1.811
|
1.545
|
1.879
|
1.726
|
2.306
|
2.046
|
2.062
|
1.760
|
2.060
|
1.618
|
2.187
|
1.881
|
2.192
|
1.933
|
-
|
EBITDA
1 |
824
|
487
|
630
|
625
|
949
|
600
|
671
|
664
|
983
|
627
|
957,4
|
869,4
|
1.133
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
534
|
197
|
331
|
309
|
599
|
276
|
351
|
329
|
614
|
264
|
482
|
444,6
|
715,9
|
305
|
-
|
Operationele Marge
|
29,49%
|
12,75%
|
17,62%
|
17,9%
|
25,98%
|
13,49%
|
17,02%
|
18,69%
|
29,81%
|
16,32%
|
22,04%
|
23,64%
|
32,66%
|
15,78%
|
-
|
Resultaat voor belastingen (EBT)
1 |
496
|
155
|
287
|
245
|
531
|
192
|
302
|
277
|
563
|
198
|
336
|
325,6
|
638,6
|
223,6
|
-
|
Nettowinst (verlies)
1 |
425
|
125
|
252
|
207
|
452
|
163
|
264
|
237
|
493
|
158
|
282,1
|
263,1
|
513
|
178,2
|
-
|
Nettomarge
|
23,47%
|
8,09%
|
13,41%
|
11,99%
|
19,6%
|
7,97%
|
12,8%
|
13,47%
|
23,93%
|
9,77%
|
12,9%
|
13,99%
|
23,41%
|
9,22%
|
-
|
WPA
2 |
1,650
|
0,4800
|
0,9700
|
0,8000
|
1,740
|
0,6300
|
1,000
|
0,9000
|
1,870
|
0,6000
|
1,077
|
0,9471
|
1,974
|
0,6435
|
-
|
Dividend per aandeel
2 |
0,5500
|
0,5500
|
0,5900
|
0,5900
|
0,5900
|
0,5900
|
0,6300
|
0,6300
|
-
|
0,6300
|
0,6693
|
0,6693
|
0,6693
|
0,6693
|
0,7079
|
Datum van publicatie
|
03-11-21
|
17-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
15-02-23
|
04-05-23
|
02-08-23
|
08-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.781
|
11.437
|
13.604
|
15.085
|
16.481
|
18.052
|
19.100
|
20.247
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,324
x
|
4,816
x
|
5,488
x
|
5,38
x
|
5,596
x
|
5,606
x
|
5,437
x
|
5,331
x
|
Free Cash Flow
1 |
-241
|
-942
|
-1.293
|
-1.088
|
-1.033
|
-959
|
-392
|
-298
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
10,2%
|
10,6%
|
10,5%
|
10,5%
|
10,5%
|
10,5%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
2,95%
|
2,85%
|
2,92%
|
2,92%
|
2,93%
|
2,82%
|
2,94%
|
3,05%
|
Totale activa
1 |
28.074
|
30.561
|
33.881
|
36.820
|
39.367
|
43.594
|
45.662
|
48.021
|
Nettoactief per aandeel
2 |
32,70
|
35,30
|
37,60
|
40,10
|
42,60
|
45,50
|
48,30
|
51,60
|
Cashflow per aandeel
2 |
8,780
|
6,940
|
6,450
|
8,720
|
9,730
|
11,40
|
-
|
-
|
Capex
1 |
2.411
|
2.669
|
2.954
|
3.351
|
3.597
|
4.133
|
4.030
|
4.111
|
Capex/omzet
|
40,8%
|
46,06%
|
46,2%
|
42,11%
|
47,96%
|
51%
|
47,23%
|
46,45%
|
Datum van publicatie
|
26-02-20
|
18-02-21
|
17-02-22
|
15-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
73,66
USD Gemiddelde koersdoel
76,69
USD Spread / Gemiddelde doel +4,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,82% | 19,63 mld. | | -20,00% | 85,7 mld. | | +63,42% | 81,88 mld. | | -.--% | 51,55 mld. | | -0,90% | 48,58 mld. | | -4,56% | 45,12 mld. | | +1,14% | 41,62 mld. | | +2,14% | 34,6 mld. | | +10,91% | 33,81 mld. | | -10,00% | 23,21 mld. |
Multiline-Nutsvoorzieningen
|