Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,53
USD
|
-0,13%
|
|
+0,40%
|
+10,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.655
|
32.617
|
47.211
|
46.986
|
47.563
|
50.236
|
-
|
-
|
Bedrijfswaarde
1 |
44.655
|
32.617
|
47.211
|
46.986
|
67.795
|
54.663
|
47.440
|
46.715
|
K/w-verhouding
|
13,7
x
|
-5,5
x
|
5,26
x
|
4,86
x
|
13,6
x
|
10,4
x
|
9,18
x
|
8,64
x
|
Dividendrendement
|
2,49%
|
3,38%
|
2,25%
|
2,02%
|
2,07%
|
2,06%
|
2,24%
|
2,3%
|
Marktkapitalisatie/omzet
|
0,9
x
|
0,75
x
|
0,91
x
|
0,83
x
|
1,02
x
|
1,01
x
|
0,95
x
|
0,91
x
|
Bedrijfswaarde/omzet
|
0,9
x
|
0,75
x
|
0,91
x
|
0,83
x
|
1,45
x
|
1,1
x
|
0,89
x
|
0,84
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
5,4
x
|
4,39
x
|
4,05
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
4,53
x
|
6,56
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
22,1%
|
15,3%
|
-
|
Price to Book
|
0,69
x
|
0,5
x
|
0,71
x
|
1,17
x
|
1,04
x
|
1,16
x
|
1,09
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
869.952
|
861.526
|
830.298
|
742.980
|
702.040
|
674.032
|
-
|
-
|
Referentieprijs
2 |
51,33
|
37,86
|
56,86
|
63,24
|
67,75
|
74,53
|
74,53
|
74,53
|
Datum van publicatie
|
12-02-20
|
16-02-21
|
16-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
49.746
|
43.736
|
52.057
|
56.437
|
46.802
|
49.513
|
53.039
|
55.465
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
10.128
|
10.801
|
11.538
|
Bedrijfsresultaat (EBIT)
1 |
6.704
|
4.460
|
7.225
|
6.265
|
8.537
|
9.500
|
10.750
|
11.532
|
Operationele Marge
|
13,48%
|
10,2%
|
13,88%
|
11,1%
|
18,24%
|
19,19%
|
20,27%
|
20,79%
|
Resultaat voor belastingen (EBT)
1 |
5.287
|
-7.293
|
12.099
|
14.282
|
3.858
|
7.021
|
7.603
|
8.446
|
Nettowinst (verlies)
1 |
3.326
|
-5.973
|
9.359
|
10.247
|
3.614
|
4.836
|
4.947
|
5.018
|
Nettomarge
|
6,69%
|
-13,66%
|
17,98%
|
18,16%
|
7,72%
|
9,77%
|
9,33%
|
9,05%
|
WPA
2 |
3,740
|
-6,880
|
10,82
|
13,01
|
4,980
|
7,187
|
8,117
|
8,626
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
12.076
|
7.236
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
24,39%
|
13,64%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
119,23%
|
66,99%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
249,72%
|
146,27%
|
-
|
Dividend per aandeel
2 |
1,280
|
1,280
|
1,280
|
1,280
|
1,400
|
1,535
|
1,669
|
1,711
|
Datum van publicatie
|
12-02-20
|
16-02-21
|
16-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
12.835
|
14.087
|
15.808
|
14.441
|
14.602
|
11.586
|
10.984
|
13.218
|
12.774
|
9.826
|
11.628
|
11.289
|
12.235
|
12.514
|
7.012
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
2.127
|
1.777
|
-
|
1.007
|
1.856
|
1.950
|
2.168
|
1.647
|
2.266
|
2.236
|
2.536
|
2.470
|
2.622
|
-
|
Operationele Marge
|
-
|
15,1%
|
11,24%
|
-
|
6,9%
|
16,02%
|
17,75%
|
16,4%
|
12,89%
|
23,06%
|
19,23%
|
22,46%
|
20,18%
|
20,96%
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.176
|
5.048
|
5.835
|
-
|
-
|
279
|
-231
|
1.867
|
3.568
|
-1.346
|
1.754
|
1.631
|
1.520
|
1.416
|
1.088
|
Nettowinst (verlies)
1 |
1.660
|
3.739
|
4.253
|
3.028
|
2.702
|
264
|
23
|
1.493
|
2.020
|
86
|
1.026
|
1.244
|
1.007
|
1.181
|
805
|
Nettomarge
|
12,93%
|
26,54%
|
26,9%
|
20,97%
|
18,5%
|
2,28%
|
0,21%
|
11,3%
|
15,81%
|
0,88%
|
8,82%
|
11,02%
|
8,23%
|
9,44%
|
11,48%
|
WPA
2 |
1,920
|
4,380
|
5,150
|
3,780
|
3,500
|
0,3500
|
0,0300
|
2,030
|
2,810
|
0,1200
|
1,600
|
1,844
|
1,552
|
1,749
|
1,873
|
Dividend per aandeel
2 |
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3600
|
0,3600
|
0,3600
|
0,3692
|
0,3993
|
0,3993
|
0,3993
|
0,4050
|
Datum van publicatie
|
04-11-21
|
16-02-22
|
03-05-22
|
08-08-22
|
01-11-22
|
15-02-23
|
04-05-23
|
01-08-23
|
01-11-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
20.232
|
4.427
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
2.796
|
3.521
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,4371
x
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
12.076
|
7.236
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,3%
|
4,4%
|
8,6%
|
6,5%
|
9%
|
9,64%
|
10,9%
|
10,7%
|
ROA (netto-inkomsten/totale activa)
|
0,65%
|
0,4%
|
1,58%
|
1,83%
|
0,93%
|
1,3%
|
1,25%
|
1%
|
Totale activa
1 |
508.524
|
-1.493.250
|
591.294
|
561.387
|
389.818
|
371.981
|
395.757
|
501.809
|
Nettoactief per aandeel
2 |
74,90
|
76,50
|
80,00
|
53,80
|
65,10
|
64,40
|
68,30
|
76,40
|
Cashflow per aandeel
|
-
|
1,190
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
2.312
|
5.976
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
4,67%
|
11,27%
|
-
|
Datum van publicatie
|
12-02-20
|
16-02-21
|
16-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
74,53
USD Gemiddelde koersdoel
82,26
USD Spread / Gemiddelde doel +10,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,01% | 50,24 mld. | | +38,91% | 61,52 mld. | | +12,05% | 48,88 mld. | | +21,50% | 44,86 mld. | | +22,39% | 33,96 mld. | | +10,03% | 29,23 mld. | | +50,11% | 27,95 mld. | | +21,57% | 24,78 mld. | | -3,96% | 20,38 mld. | | +13,98% | 19,96 mld. |
Schadeverzekeringen - Andere
|