Beurs gesloten -
Nyse
22:00:01 13-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
61,27
USD
|
-1,81%
|
|
-4,56%
|
+113,48%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
173.775
|
145.476
|
182.978
|
357.403
|
1.682.167
|
4.139.002
|
-
|
-
|
Bedrijfswaarde
1 |
173.775
|
145.476
|
182.978
|
357.403
|
1.682.167
|
4.139.002
|
4.139.002
|
4.139.002
|
K/w-verhouding
|
4,29
x
|
4,8
x
|
6,78
x
|
8,34
x
|
-
|
12,6
x
|
10,8
x
|
7,65
x
|
Dividendrendement
|
7,31%
|
6,88%
|
5,37%
|
-
|
-
|
1,95%
|
6,85%
|
-
|
Marktkapitalisatie/omzet
|
2
x
|
1,22
x
|
1,11
x
|
0,96
x
|
1,6
x
|
1,6
x
|
1,07
x
|
0,82
x
|
Bedrijfswaarde/omzet
|
2
x
|
1,22
x
|
1,11
x
|
0,96
x
|
1,6
x
|
1,6
x
|
1,07
x
|
0,82
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,65
x
|
0,98
x
|
0,77
x
|
0,7
x
|
-
|
1,91
x
|
1,23
x
|
-
|
Aantal aandelen (in duizenden)
|
639.398
|
639.413
|
639.413
|
639.413
|
639.413
|
639.413
|
-
|
-
|
Referentieprijs
2 |
273,6
|
227,3
|
287,6
|
561,1
|
2.670
|
6.581
|
6.581
|
6.581
|
Datum van publicatie
|
19-02-20
|
10-03-21
|
23-02-22
|
24-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
87.062
|
118.942
|
164.451
|
373.314
|
1.050.118
|
2.592.343
|
3.872.573
|
5.046.304
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
50.797
|
50.512
|
63.555
|
166.277
|
2.069.678
|
2.558.062
|
2.132.216
|
1.534.652
|
Operationele Marge
|
58,35%
|
42,47%
|
38,65%
|
44,54%
|
197,09%
|
98,68%
|
55,06%
|
30,41%
|
Resultaat voor belastingen (EBT)
1 |
48.769
|
42.509
|
28.786
|
62.500
|
870.083
|
516.974
|
631.569
|
782.154
|
Nettowinst (verlies)
1 |
40.800
|
30.300
|
27.122
|
43.039
|
587.304
|
316.470
|
346.068
|
550.246
|
Nettomarge
|
46,86%
|
25,47%
|
16,49%
|
11,53%
|
55,93%
|
12,21%
|
8,94%
|
10,9%
|
WPA
2 |
63,85
|
47,36
|
42,42
|
67,31
|
-
|
523,4
|
612,1
|
860,5
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
20,00
|
15,64
|
15,44
|
-
|
-
|
128,2
|
450,9
|
-
|
Datum van publicatie
|
19-02-20
|
10-03-21
|
23-02-22
|
24-02-23
|
28-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
37.572
|
44.440
|
52.127
|
65.052
|
77.730
|
100.668
|
-
|
-
|
-
|
239.261
|
837.659
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
20.669
|
18.791
|
24.487
|
28.223
|
31.218
|
47.555
|
-
|
173.082
|
235.012
|
1.058.044
|
843.279
|
548.320
|
428.676
|
466.665
|
Operationele Marge
|
55,01%
|
42,28%
|
46,98%
|
43,39%
|
40,16%
|
47,24%
|
-
|
-
|
-
|
442,21%
|
100,67%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
7.640
|
7.236
|
7.584
|
6.217
|
16.667
|
21.329
|
-
|
-
|
-
|
-
|
224.078
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.355
|
10.534
|
6.020
|
4.148
|
8.865
|
16.604
|
-
|
-
|
-
|
-
|
157.639
|
-
|
-
|
-
|
Nettomarge
|
19,58%
|
23,7%
|
11,55%
|
6,38%
|
11,4%
|
16,49%
|
-
|
-
|
-
|
-
|
18,82%
|
-
|
-
|
-
|
WPA
2 |
11,50
|
16,49
|
9,400
|
6,500
|
13,90
|
26,00
|
15,30
|
69,02
|
11,71
|
718,9
|
204,5
|
138,8
|
232,0
|
286,0
|
Dividend per aandeel
2 |
-
|
15,44
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
184,9
|
-
|
-
|
-
|
Datum van publicatie
|
24-11-21
|
23-02-22
|
23-05-22
|
24-08-22
|
23-11-22
|
24-02-23
|
17-05-23
|
24-08-23
|
22-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
59%
|
20,8%
|
12,2%
|
9,7%
|
-
|
26,8%
|
23,5%
|
23,3%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
4,4%
|
2,8%
|
2,3%
|
-
|
0,98%
|
0,79%
|
-
|
Totale activa
1 |
392.308
|
688.636
|
968.643
|
1.871.261
|
-
|
32.292.857
|
43.806.130
|
-
|
Nettoactief per aandeel
2 |
166,0
|
232,0
|
373,0
|
802,0
|
-
|
3.442
|
5.364
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-02-20
|
10-03-21
|
23-02-22
|
24-02-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
6.581
ARS Gemiddelde koersdoel
5.501
ARS Spread / Gemiddelde doel -16,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,83% | 571 mld. | | +13,48% | 299 mld. | | +17,28% | 252 mld. | | +24,46% | 214 mld. | | +20,00% | 183 mld. | | +24,16% | 170 mld. | | +10,02% | 163 mld. | | +6,70% | 148 mld. | | -14,57% | 132 mld. |
Banken - Andere
|