Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Nabeurs
01:50:11
|
37,83
USD
|
-0,21%
|
|
37,74
|
-0,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
316.808
|
262.205
|
364.110
|
265.703
|
266.455
|
297.604
|
-
|
-
|
Bedrijfswaarde
1 |
316.808
|
262.205
|
364.110
|
265.703
|
266.455
|
297.604
|
297.604
|
297.604
|
K/w-verhouding
|
12,8
x
|
16,2
x
|
12,5
x
|
10,4
x
|
10,9
x
|
11,8
x
|
10,8
x
|
9,89
x
|
Dividendrendement
|
1,87%
|
2,38%
|
1,75%
|
2,6%
|
2,73%
|
2,64%
|
2,86%
|
3,34%
|
Marktkapitalisatie/omzet
|
3,45
x
|
3,05
x
|
4,09
x
|
2,8
x
|
2,7
x
|
2,92
x
|
2,85
x
|
2,75
x
|
Bedrijfswaarde/omzet
|
3,45
x
|
3,05
x
|
4,09
x
|
2,8
x
|
2,7
x
|
2,92
x
|
2,85
x
|
2,75
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,29
x
|
1,06
x
|
1,46
x
|
1,08
x
|
1,01
x
|
1,07
x
|
1,01
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
8.995.107
|
8.650.790
|
8.184.084
|
8.022.432
|
7.913.732
|
7.866.868
|
-
|
-
|
Referentieprijs
2 |
35,22
|
30,31
|
44,49
|
33,12
|
33,67
|
37,83
|
37,83
|
37,83
|
Datum van publicatie
|
15-01-20
|
19-01-21
|
19-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
91.839
|
86.027
|
89.113
|
94.950
|
98.581
|
101.882
|
104.548
|
108.383
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
36.344
|
30.315
|
29.382
|
33.512
|
32.736
|
35.978
|
37.533
|
39.253
|
Operationele Marge
|
39,57%
|
35,24%
|
32,97%
|
35,29%
|
33,21%
|
35,31%
|
35,9%
|
36,22%
|
Resultaat voor belastingen (EBT)
1 |
32.754
|
18.995
|
33.976
|
30.969
|
28.342
|
29.898
|
31.453
|
33.801
|
Nettowinst (verlies)
1 |
25.998
|
16.473
|
30.557
|
26.015
|
24.866
|
25.536
|
27.166
|
28.428
|
Nettomarge
|
28,31%
|
19,15%
|
34,29%
|
27,4%
|
25,22%
|
25,06%
|
25,98%
|
26,23%
|
WPA
2 |
2,750
|
1,870
|
3,570
|
3,190
|
3,080
|
3,202
|
3,506
|
3,825
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6600
|
0,7200
|
0,7800
|
0,8600
|
0,9200
|
1,000
|
1,081
|
1,263
|
Datum van publicatie
|
15-01-20
|
19-01-21
|
19-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
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 |
22.766
|
22.060
|
23.228
|
22.688
|
24.502
|
24.532
|
26.258
|
25.197
|
25.167
|
21.959
|
25.818
|
25.313
|
25.372
|
25.081
|
25.992
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
8.326
|
7.329
|
7.909
|
7.415
|
9.199
|
8.989
|
10.020
|
9.159
|
9.329
|
4.228
|
8.581
|
9.122
|
9.277
|
9.050
|
9.632
|
Operationele Marge
|
36,57%
|
33,22%
|
34,05%
|
32,68%
|
37,54%
|
36,64%
|
38,16%
|
36,35%
|
37,07%
|
19,25%
|
33,24%
|
36,04%
|
36,56%
|
36,08%
|
37,06%
|
Resultaat voor belastingen (EBT)
1 |
8.950
|
7.818
|
7.879
|
6.892
|
8.301
|
7.897
|
9.089
|
8.034
|
8.095
|
3.124
|
7.262
|
7.465
|
7.588
|
7.355
|
7.656
|
Nettowinst (verlies)
1 |
7.260
|
6.773
|
6.600
|
5.932
|
6.579
|
6.904
|
7.656
|
7.102
|
7.270
|
2.838
|
6.142
|
6.478
|
6.444
|
6.461
|
6.551
|
Nettomarge
|
31,89%
|
30,7%
|
28,41%
|
26,15%
|
26,85%
|
28,14%
|
29,16%
|
28,19%
|
28,89%
|
12,92%
|
23,79%
|
25,59%
|
25,4%
|
25,76%
|
25,2%
|
WPA
2 |
0,8500
|
0,8200
|
0,8000
|
0,7300
|
0,8100
|
0,8500
|
0,9400
|
0,8800
|
0,9000
|
0,3500
|
0,7600
|
0,8106
|
0,8006
|
0,8110
|
0,8405
|
Dividend per aandeel
2 |
0,2100
|
0,2100
|
0,2100
|
0,2100
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2591
|
0,2604
|
0,2567
|
Datum van publicatie
|
14-10-21
|
19-01-22
|
18-04-22
|
18-07-22
|
17-10-22
|
13-01-23
|
18-04-23
|
18-07-23
|
17-10-23
|
12-01-24
|
16-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
6,76%
|
12,2%
|
10,8%
|
9,75%
|
9,39%
|
9,61%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
1,14%
|
0,67%
|
1,05%
|
0,88%
|
0,84%
|
0,83%
|
0,85%
|
0,86%
|
Totale activa
1 |
2.280.526
|
2.458.657
|
2.910.190
|
2.956.250
|
2.960.238
|
3.079.954
|
3.194.636
|
3.318.483
|
Nettoactief per aandeel
2 |
27,30
|
28,70
|
30,40
|
30,60
|
33,30
|
35,30
|
37,40
|
39,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-01-20
|
19-01-21
|
19-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
37,83
USD Gemiddelde koersdoel
39,7
USD Spread / Gemiddelde doel +4,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,36% | 298 mld. | | +13,75% | 556 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | -11,67% | 138 mld. | | +0,10% | 139 mld. | | +1,06% | 123 mld. |
Banken - Andere
|