Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,32
USD
|
+0,24%
|
|
+1,83%
|
+10,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.414
|
37.608
|
47.964
|
36.793
|
40.030
|
42.865
|
-
|
-
|
Bedrijfswaarde
1 |
69.085
|
57.340
|
75.692
|
74.090
|
70.846
|
94.634
|
96.709
|
97.716
|
K/w-verhouding
|
11,2
x
|
11,1
x
|
14
x
|
15,7
x
|
13
x
|
10,6
x
|
9,61
x
|
8,74
x
|
Dividendrendement
|
2,34%
|
2,92%
|
2,24%
|
3,12%
|
3,04%
|
3,06%
|
3,31%
|
3,6%
|
Marktkapitalisatie/omzet
|
2,82
x
|
2,38
x
|
3,01
x
|
2,25
x
|
2,29
x
|
2,38
x
|
2,33
x
|
2,24
x
|
Bedrijfswaarde/omzet
|
4,2
x
|
3,63
x
|
4,75
x
|
4,52
x
|
4,05
x
|
5,26
x
|
5,26
x
|
5,1
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,19
x
|
0,91
x
|
1,22
x
|
1,03
x
|
1,08
x
|
1,13
x
|
1,05
x
|
1,03
x
|
Aantal aandelen (in duizenden)
|
922.199
|
886.136
|
825.821
|
808.280
|
769.073
|
747.816
|
-
|
-
|
Referentieprijs
2 |
50,33
|
42,44
|
58,08
|
45,52
|
52,05
|
57,32
|
57,32
|
57,32
|
Datum van publicatie
|
16-01-20
|
20-01-21
|
18-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.462
|
15.808
|
15.931
|
16.377
|
17.502
|
17.999
|
18.380
|
19.143
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.955
|
5.030
|
4.417
|
3.367
|
4.334
|
5.656
|
5.739
|
6.010
|
Operationele Marge
|
30,1%
|
31,82%
|
27,73%
|
20,56%
|
24,76%
|
31,42%
|
31,23%
|
31,4%
|
Resultaat voor belastingen (EBT)
1 |
5.587
|
4.468
|
4.648
|
3.328
|
4.215
|
5.539
|
5.765
|
6.121
|
Nettowinst (verlies)
1 |
4.272
|
3.423
|
3.552
|
2.362
|
3.148
|
4.024
|
4.195
|
4.561
|
Nettomarge
|
25,95%
|
21,65%
|
22,3%
|
14,42%
|
17,99%
|
22,36%
|
22,82%
|
23,83%
|
WPA
2 |
4,510
|
3,830
|
4,140
|
2,900
|
4,000
|
5,399
|
5,964
|
6,561
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,180
|
1,240
|
1,300
|
1,420
|
1,580
|
1,753
|
1,896
|
2,066
|
Datum van publicatie
|
16-01-20
|
20-01-21
|
18-01-22
|
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 |
4.035
|
4.015
|
3.926
|
4.254
|
4.279
|
3.918
|
4.363
|
4.454
|
4.374
|
4.311
|
4.527
|
4.500
|
4.490
|
4.495
|
4.504
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.117
|
1.048
|
1.007
|
1.142
|
600
|
705
|
1.263
|
1.343
|
1.285
|
443
|
1.389
|
1.426
|
1.452
|
1.403
|
1.296
|
Operationele Marge
|
27,68%
|
26,1%
|
25,65%
|
26,85%
|
14,02%
|
17,99%
|
28,95%
|
30,15%
|
29,38%
|
10,28%
|
30,68%
|
31,7%
|
32,34%
|
31,21%
|
28,78%
|
Resultaat voor belastingen (EBT)
1 |
1.162
|
1.065
|
918
|
1.095
|
630
|
685
|
1.236
|
1.338
|
1.282
|
359
|
1.324
|
1.424
|
1.418
|
1.392
|
1.343
|
Nettowinst (verlies)
1 |
881
|
822
|
699
|
835
|
319
|
509
|
905
|
1.031
|
956
|
256
|
953
|
1.052
|
1.006
|
1.008
|
940,1
|
Nettomarge
|
21,83%
|
20,47%
|
17,8%
|
19,63%
|
7,46%
|
12,99%
|
20,74%
|
23,15%
|
21,86%
|
5,94%
|
21,05%
|
23,37%
|
22,41%
|
22,43%
|
20,87%
|
WPA
2 |
1,040
|
1,010
|
0,8600
|
1,030
|
0,3900
|
0,6200
|
1,120
|
1,300
|
1,220
|
0,3300
|
1,250
|
1,405
|
1,362
|
1,399
|
1,331
|
Dividend per aandeel
2 |
0,3400
|
0,3400
|
0,3400
|
0,3400
|
0,3700
|
0,3700
|
0,3700
|
0,3700
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4562
|
0,4562
|
0,4573
|
Datum van publicatie
|
19-10-21
|
18-01-22
|
18-04-22
|
15-07-22
|
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
1 |
22.671
|
19.732
|
27.728
|
37.297
|
30.816
|
51.769
|
53.844
|
54.851
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
8,7%
|
8,9%
|
6,5%
|
8,8%
|
10,7%
|
11,2%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
1,23%
|
0,83%
|
0,78%
|
0,88%
|
0,98%
|
1%
|
1,02%
|
1,08%
|
Totale activa
1 |
347.317
|
412.410
|
457.025
|
268.470
|
322.772
|
401.829
|
411.508
|
424.293
|
Nettoactief per aandeel
2 |
42,10
|
46,50
|
47,50
|
44,40
|
48,20
|
50,80
|
54,40
|
55,50
|
Cashflow per aandeel
2 |
0,1000
|
5,640
|
3,310
|
18,50
|
7,500
|
5,510
|
5,930
|
6,780
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-01-20
|
20-01-21
|
18-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
57,32
USD Gemiddelde koersdoel
64,24
USD Spread / Gemiddelde doel +12,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,12% | 42,86 mld. | | -6,03% | 113 mld. | | -3,98% | 87,91 mld. | | +20,42% | 63,85 mld. | | +5,29% | 61,9 mld. | | +7,95% | 40,84 mld. | | +18,92% | 34,58 mld. | | +5,88% | 25,46 mld. | | -5,25% | 22,13 mld. | | +0,57% | 18,61 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|