Beurs gesloten -
London S.E.
16:09:40 21-05-2024
|
Nabeurs
19:27:43
|
78,41
USD
|
-0,12%
|
|
78,75
|
+0,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
61.095
|
99.666
|
158.999
|
155.425
|
125.446
|
143.804
|
-
|
-
|
Bedrijfswaarde
1 |
36.895
|
49.166
|
119.799
|
153.125
|
141.246
|
144.224
|
162.105
|
159.947
|
K/w-verhouding
|
17,8
x
|
25
x
|
29,7
x
|
23,8
x
|
27,1
x
|
24,9
x
|
19,8
x
|
16,9
x
|
Dividendrendement
|
1,43%
|
1,36%
|
0,86%
|
1,01%
|
1,45%
|
1,3%
|
1,46%
|
1,54%
|
Marktkapitalisatie/omzet
|
5,7
x
|
8,53
x
|
8,59
x
|
7,49
x
|
6,66
x
|
7,23
x
|
6,33
x
|
5,9
x
|
Bedrijfswaarde/omzet
|
3,44
x
|
4,21
x
|
6,47
x
|
7,38
x
|
7,5
x
|
7,25
x
|
7,14
x
|
6,57
x
|
Bedrijfswaarde/EBITDA
|
7,1
x
|
9,2
x
|
12
x
|
13,2
x
|
15,4
x
|
13,4
x
|
13,7
x
|
12
x
|
Bedrijfswaarde/FCF
|
4,28
x
|
16,2
x
|
22,8
x
|
22,9
x
|
-
|
19,3
x
|
12,7
x
|
15,9
x
|
FCF Yield
|
23,4%
|
6,16%
|
4,38%
|
4,36%
|
-
|
5,18%
|
7,86%
|
6,3%
|
Price to Book
|
2,81
x
|
1,7
x
|
2,71
x
|
4,1
x
|
3,07
x
|
3,32
x
|
3,34
x
|
3,07
x
|
Aantal aandelen (in duizenden)
|
1.284.579
|
1.879.078
|
1.890.600
|
1.866.739
|
1.823.343
|
1.828.175
|
-
|
-
|
Referentieprijs
2 |
47,56
|
53,04
|
84,10
|
83,26
|
68,80
|
78,66
|
78,66
|
78,66
|
Datum van publicatie
|
16-01-20
|
19-01-21
|
18-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.721
|
11.691
|
18.520
|
20.762
|
18.837
|
19.896
|
22.704
|
24.361
|
EBITDA
1 |
5.197
|
5.346
|
9.960
|
11.624
|
9.146
|
10.724
|
11.841
|
13.371
|
Bedrijfsresultaat (EBIT)
1 |
4.848
|
4.932
|
8.796
|
10.376
|
7.808
|
8.154
|
10.348
|
11.855
|
Operationele Marge
|
45,22%
|
42,19%
|
47,49%
|
49,98%
|
41,45%
|
40,98%
|
45,58%
|
48,66%
|
Resultaat voor belastingen (EBT)
1 |
4.848
|
4.300
|
7.713
|
9.388
|
6.378
|
8.067
|
10.131
|
11.733
|
Nettowinst (verlies)
1 |
3.526
|
3.043
|
5.360
|
6.635
|
4.649
|
5.716
|
7.269
|
8.206
|
Nettomarge
|
32,89%
|
26,03%
|
28,94%
|
31,96%
|
24,68%
|
28,73%
|
32,02%
|
33,68%
|
WPA
2 |
2,670
|
2,120
|
2,830
|
3,500
|
2,540
|
3,159
|
3,965
|
4,666
|
Free Cash Flow
1 |
8.617
|
3.030
|
5.247
|
6.682
|
-
|
7.475
|
12.734
|
10.076
|
FCF-marge
|
80,37%
|
25,92%
|
28,33%
|
32,18%
|
-
|
37,57%
|
56,09%
|
41,36%
|
Kasstroomconversie (ebitda)
|
165,81%
|
56,68%
|
52,68%
|
57,48%
|
-
|
69,7%
|
107,54%
|
75,35%
|
Kasstroomconversie (nettowinst)
|
244,38%
|
99,57%
|
97,89%
|
100,71%
|
-
|
130,77%
|
175,17%
|
122,79%
|
Dividend per aandeel
2 |
0,6800
|
0,7200
|
0,7200
|
0,8400
|
1,000
|
1,022
|
1,145
|
1,215
|
Datum van publicatie
|
16-01-20
|
19-01-21
|
18-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
4.708
|
4.672
|
5.093
|
5.500
|
5.497
|
5.116
|
4.656
|
4.606
|
4.459
|
4.740
|
4.902
|
5.016
|
5.196
|
5.328
|
5.646
|
EBITDA
1 |
2.577
|
2.393
|
2.835
|
3.249
|
3.147
|
2.655
|
2.280
|
2.236
|
1.975
|
2.296
|
2.606
|
2.760
|
2.871
|
3.003
|
3.222
|
Bedrijfsresultaat (EBIT)
1 |
2.278
|
2.089
|
2.522
|
2.930
|
2.835
|
2.343
|
1.955
|
1.903
|
1.607
|
1.938
|
1.919
|
2.002
|
2.186
|
-
|
-
|
Operationele Marge
|
48,39%
|
44,71%
|
49,52%
|
53,27%
|
51,57%
|
45,8%
|
41,99%
|
41,32%
|
36,04%
|
40,89%
|
39,15%
|
39,91%
|
42,07%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.023
|
1.839
|
2.274
|
2.677
|
2.598
|
2.110
|
1.691
|
1.383
|
1.194
|
1.798
|
1.956
|
2.100
|
2.293
|
2.393
|
2.676
|
Nettowinst (verlies)
1 |
1.449
|
1.278
|
1.652
|
1.884
|
1.821
|
1.533
|
1.173
|
1.017
|
926
|
1.251
|
1.368
|
1.483
|
1.624
|
1.685
|
1.900
|
Nettomarge
|
30,78%
|
27,35%
|
32,44%
|
34,25%
|
33,13%
|
29,96%
|
25,19%
|
22,08%
|
20,77%
|
26,39%
|
27,92%
|
29,57%
|
31,25%
|
31,62%
|
33,65%
|
WPA
2 |
0,7600
|
0,6700
|
0,8700
|
0,9900
|
0,9700
|
0,8300
|
0,6400
|
0,5600
|
0,5100
|
0,6800
|
0,7542
|
0,8308
|
0,9024
|
0,9215
|
1,031
|
Dividend per aandeel
2 |
0,1800
|
0,2000
|
0,2000
|
0,2200
|
0,2200
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,3233
|
0,3350
|
Datum van publicatie
|
18-01-22
|
18-04-22
|
18-07-22
|
17-10-22
|
18-01-23
|
17-04-23
|
18-07-23
|
16-10-23
|
17-01-24
|
15-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
15.800
|
420
|
18.301
|
16.143
|
Nettokaspositie
1 |
24.200
|
50.500
|
39.200
|
2.300
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,728
x
|
0,0392
x
|
1,546
x
|
1,207
x
|
Free Cash Flow
1 |
8.617
|
3.030
|
5.247
|
6.682
|
-
|
7.475
|
12.734
|
10.076
|
ROE (netto-inkomsten/eigen vermogen)
|
19%
|
9%
|
11%
|
18%
|
16%
|
15,5%
|
16,4%
|
19%
|
ROA (netto-inkomsten/totale activa)
|
1,19%
|
0,72%
|
1,02%
|
1,21%
|
1,1%
|
1,92%
|
1,54%
|
1,56%
|
Totale activa
1 |
295.260
|
421.497
|
527.871
|
547.578
|
423.098
|
298.186
|
471.019
|
526.007
|
Nettoactief per aandeel
2 |
16,90
|
31,10
|
31,00
|
20,30
|
22,40
|
23,70
|
23,60
|
25,60
|
Cashflow per aandeel
|
7,060
|
4,770
|
1,120
|
1,090
|
-
|
-
|
-
|
-
|
Capex
1 |
708
|
631
|
916
|
971
|
804
|
637
|
740
|
811
|
Capex/omzet
|
6,6%
|
5,4%
|
4,95%
|
4,68%
|
4,27%
|
3,2%
|
3,26%
|
3,33%
|
Datum van publicatie
|
16-01-20
|
19-01-21
|
18-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
78,66
USD Gemiddelde koersdoel
79,05
USD Spread / Gemiddelde doel +0,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,85% | 163 mld. | | +21,81% | 157 mld. | | +24,39% | 120 mld. | | -5,55% | 37,16 mld. | | +11,94% | 25,94 mld. | | -3,91% | 21,35 mld. | | +17,86% | 20,13 mld. | | +41,68% | 17,34 mld. | | +0,65% | 16,28 mld. |
Investment Banking & Brokerage Services - Andere
|