Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
410
USD
|
-0,22%
|
|
-1,68%
|
+7,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.105
|
22.927
|
33.753
|
33.135
|
38.437
|
40.837
|
-
|
-
|
Bedrijfswaarde
1 |
20.493
|
19.207
|
29.658
|
29.193
|
34.560
|
44.599
|
31.212
|
40.837
|
K/w-verhouding
|
11,9
x
|
15,9
x
|
13,1
x
|
13,8
x
|
16
x
|
12,5
x
|
11,5
x
|
10,8
x
|
Dividendrendement
|
2,29%
|
2,1%
|
1,5%
|
1,57%
|
1,4%
|
1,41%
|
1,53%
|
1,68%
|
Marktkapitalisatie/omzet
|
1,66
x
|
1,94
x
|
2,44
x
|
2,32
x
|
2,5
x
|
2,38
x
|
2,31
x
|
2,15
x
|
Bedrijfswaarde/omzet
|
1,61
x
|
1,62
x
|
2,14
x
|
2,05
x
|
2,25
x
|
2,6
x
|
1,76
x
|
2,15
x
|
Bedrijfswaarde/EBITDA
|
7,79
x
|
8,73
x
|
8,15
x
|
8,54
x
|
7,83
x
|
7,97
x
|
5,54
x
|
6,66
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
7,68
x
|
10,3
x
|
5,36
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
13%
|
9,75%
|
18,7%
|
-
|
Price to Book
|
3,63
x
|
3,68
x
|
6,22
x
|
9,32
x
|
8,49
x
|
7,51
x
|
6,34
x
|
5,56
x
|
Aantal aandelen (in duizenden)
|
126.696
|
117.978
|
111.890
|
106.417
|
101.196
|
99.600
|
-
|
-
|
Referentieprijs
2 |
166,6
|
194,3
|
301,7
|
311,4
|
379,8
|
410,0
|
410,0
|
410,0
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.710
|
11.829
|
13.861
|
14.264
|
15.387
|
17.170
|
17.692
|
18.990
|
EBITDA
1 |
2.629
|
2.200
|
3.639
|
3.420
|
4.414
|
5.597
|
5.634
|
6.133
|
Bedrijfsresultaat (EBIT)
1 |
2.446
|
1.993
|
3.304
|
3.391
|
3.936
|
4.804
|
4.834
|
5.140
|
Operationele Marge
|
19,24%
|
16,85%
|
23,84%
|
23,77%
|
25,58%
|
27,98%
|
27,32%
|
27,07%
|
Resultaat voor belastingen (EBT)
1 |
2.232
|
1.831
|
3.350
|
3.182
|
3.234
|
4.242
|
4.580
|
4.655
|
Nettowinst (verlies)
1 |
1.893
|
1.534
|
2.760
|
2.559
|
2.556
|
3.391
|
3.531
|
3.623
|
Nettomarge
|
14,89%
|
12,97%
|
19,91%
|
17,94%
|
16,61%
|
19,75%
|
19,96%
|
19,08%
|
WPA
2 |
13,96
|
12,20
|
23,00
|
22,51
|
23,71
|
32,83
|
35,64
|
37,86
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
4.501
|
4.347
|
5.828
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
29,25%
|
25,32%
|
32,94%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
101,97%
|
77,66%
|
103,44%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
176,1%
|
128,2%
|
165,06%
|
-
|
Dividend per aandeel
2 |
3,810
|
4,090
|
4,520
|
4,880
|
5,300
|
5,799
|
6,275
|
6,878
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
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 |
3.515
|
3.705
|
3.595
|
3.479
|
3.545
|
3.645
|
3.698
|
3.826
|
3.915
|
3.948
|
4.100
|
4.248
|
4.305
|
4.385
|
4.437
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
850
|
-
|
840
|
840
|
-
|
973
|
978
|
1.022
|
956
|
980
|
1.078
|
1.089
|
1.149
|
1.150
|
1.161
|
Operationele Marge
|
24,18%
|
-
|
23,37%
|
24,14%
|
-
|
26,69%
|
26,45%
|
26,71%
|
24,42%
|
24,82%
|
26,29%
|
25,63%
|
26,69%
|
26,23%
|
26,17%
|
Resultaat voor belastingen (EBT)
1 |
1.270
|
866
|
923
|
955
|
685
|
619
|
496
|
1.127
|
1.117
|
494
|
1.219
|
1.140
|
1.160
|
1.180
|
1.165
|
Nettowinst (verlies)
1 |
1.031
|
701
|
761
|
756
|
548
|
494
|
417
|
890
|
872
|
377
|
990
|
866,6
|
867,8
|
885,4
|
819,4
|
Nettomarge
|
29,33%
|
18,92%
|
21,17%
|
21,73%
|
15,46%
|
13,55%
|
11,28%
|
23,26%
|
22,27%
|
9,55%
|
24,15%
|
20,4%
|
20,16%
|
20,19%
|
18,47%
|
WPA
2 |
8,650
|
5,960
|
6,550
|
6,610
|
4,860
|
4,430
|
3,790
|
8,210
|
8,140
|
3,570
|
9,460
|
8,350
|
8,450
|
8,715
|
8,603
|
Dividend per aandeel
2 |
1,130
|
1,130
|
1,130
|
1,250
|
1,250
|
1,250
|
-
|
-
|
-
|
1,350
|
1,350
|
1,482
|
1,482
|
1,482
|
1,482
|
Datum van publicatie
|
26-10-21
|
26-01-22
|
25-04-22
|
26-07-22
|
25-10-22
|
25-01-23
|
24-04-23
|
26-07-23
|
25-10-23
|
24-01-24
|
22-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
3.762
|
-
|
-
|
Nettokaspositie
1 |
612
|
3.720
|
4.095
|
3.942
|
3.877
|
-
|
9.625
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,6721
x
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
4.501
|
4.347
|
5.828
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
38,1%
|
30,2%
|
50,6%
|
45,9%
|
48,5%
|
51,8%
|
50,5%
|
55,7%
|
ROA (netto-inkomsten/totale activa)
|
1,53%
|
1,11%
|
1,61%
|
1,53%
|
1,53%
|
3%
|
3,2%
|
3,1%
|
Totale activa
1 |
124.050
|
137.677
|
170.931
|
167.189
|
167.022
|
113.024
|
110.339
|
116.875
|
Nettoactief per aandeel
2 |
45,90
|
52,80
|
48,50
|
33,40
|
44,70
|
54,60
|
64,70
|
73,80
|
Cashflow per aandeel
|
-
|
36,80
|
27,70
|
38,80
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
120
|
-
|
184
|
306
|
314
|
-
|
Capex/omzet
|
-
|
-
|
0,87%
|
-
|
1,2%
|
1,78%
|
1,77%
|
-
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
410
USD Gemiddelde koersdoel
452
USD Spread / Gemiddelde doel +10,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,95% | 40,84 mld. | | -6,03% | 113 mld. | | -3,98% | 87,91 mld. | | +20,96% | 63,76 mld. | | +5,29% | 61,9 mld. | | +10,12% | 42,86 mld. | | +18,92% | 34,58 mld. | | +5,88% | 25,48 mld. | | -5,25% | 22,13 mld. | | +0,57% | 18,61 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|