Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
666,2
USD
|
+0,15%
|
|
+0,75%
|
+10,55%
|
Fiscaal tijdperk: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
23.197
|
25.800
|
37.141
|
40.759
|
48.017
|
67.598
|
-
|
-
|
Bedrijfswaarde
1 |
25.950
|
28.195
|
39.189
|
43.464
|
50.380
|
69.839
|
69.399
|
69.114
|
K/w-verhouding
|
27,8
x
|
30,6
x
|
34,5
x
|
34,2
x
|
36,3
x
|
44,5
x
|
40,5
x
|
37,1
x
|
Dividendrendement
|
0,92%
|
1,03%
|
1,42%
|
0,95%
|
-
|
0,78%
|
0,83%
|
0,84%
|
Marktkapitalisatie/omzet
|
3,37
x
|
3,64
x
|
5,22
x
|
5,19
x
|
5,45
x
|
7,05
x
|
6,57
x
|
6,14
x
|
Bedrijfswaarde/omzet
|
3,77
x
|
3,98
x
|
5,51
x
|
5,53
x
|
5,71
x
|
7,28
x
|
6,75
x
|
6,28
x
|
Bedrijfswaarde/EBITDA
|
17,2
x
|
18,3
x
|
22,1
x
|
21,9
x
|
22,8
x
|
28
x
|
25,8
x
|
23,8
x
|
Bedrijfswaarde/FCF
|
32,8
x
|
26,6
x
|
32,2
x
|
33,5
x
|
39,8
x
|
48
x
|
41,9
x
|
36,8
x
|
FCF Yield
|
3,05%
|
3,76%
|
3,11%
|
2,98%
|
2,51%
|
2,08%
|
2,39%
|
2,72%
|
Price to Book
|
7,63
x
|
7,93
x
|
9,98
x
|
12,2
x
|
12,4
x
|
15,7
x
|
14,1
x
|
13,3
x
|
Aantal aandelen (in duizenden)
|
104.571
|
104.050
|
105.053
|
102.325
|
101.702
|
101.463
|
-
|
-
|
Referentieprijs
2 |
221,8
|
248,0
|
353,5
|
398,3
|
472,1
|
666,2
|
666,2
|
666,2
|
Datum van publicatie
|
16-07-19
|
23-07-20
|
15-07-21
|
14-07-22
|
13-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.892
|
7.085
|
7.116
|
7.854
|
8.816
|
9.595
|
10.284
|
11.004
|
EBITDA
1 |
1.508
|
1.542
|
1.773
|
1.987
|
2.212
|
2.491
|
2.692
|
2.904
|
Bedrijfsresultaat (EBIT)
1 |
1.148
|
1.163
|
1.385
|
1.587
|
1.803
|
2.059
|
2.242
|
2.411
|
Operationele Marge
|
16,66%
|
16,41%
|
19,47%
|
20,21%
|
20,45%
|
21,46%
|
21,8%
|
21,91%
|
Resultaat voor belastingen (EBT)
1 |
1.102
|
1.058
|
1.288
|
1.499
|
1.693
|
1.956
|
2.151
|
2.331
|
Nettowinst (verlies)
1 |
882,6
|
876
|
1.111
|
1.236
|
1.348
|
1.549
|
1.691
|
1.826
|
Nettomarge
|
12,81%
|
12,36%
|
15,61%
|
15,73%
|
15,29%
|
16,14%
|
16,44%
|
16,6%
|
WPA
2 |
7,970
|
8,110
|
10,24
|
11,65
|
12,99
|
14,96
|
16,43
|
17,94
|
Free Cash Flow
1 |
791,1
|
1.061
|
1.217
|
1.297
|
1.267
|
1.455
|
1.658
|
1.878
|
FCF-marge
|
11,48%
|
14,98%
|
17,11%
|
16,51%
|
14,37%
|
15,16%
|
16,12%
|
17,07%
|
Kasstroomconversie (ebitda)
|
52,46%
|
68,83%
|
68,64%
|
65,27%
|
57,27%
|
58,41%
|
61,57%
|
64,66%
|
Kasstroomconversie (nettowinst)
|
89,63%
|
121,14%
|
109,57%
|
104,95%
|
93,97%
|
93,95%
|
98,03%
|
102,83%
|
Dividend per aandeel
2 |
2,050
|
2,550
|
5,010
|
3,800
|
-
|
5,216
|
5,507
|
5,623
|
Datum van publicatie
|
16-07-19
|
23-07-20
|
15-07-21
|
14-07-22
|
13-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.922
|
1.961
|
2.075
|
2.166
|
2.175
|
2.190
|
2.284
|
2.342
|
2.377
|
2.406
|
2.469
|
2.500
|
2.561
|
2.588
|
2.617
|
EBITDA
1 |
479,9
|
508,3
|
506,8
|
540,2
|
546,1
|
549,6
|
575,9
|
607,4
|
608,9
|
632,2
|
642,4
|
650,9
|
665,6
|
689,9
|
685,5
|
Bedrijfsresultaat (EBIT)
1 |
381,2
|
407,6
|
404,4
|
440,1
|
444,9
|
446,8
|
470,8
|
500,6
|
499,7
|
520,8
|
533,5
|
544,6
|
555,4
|
580,1
|
576,3
|
Operationele Marge
|
19,83%
|
20,79%
|
19,49%
|
20,32%
|
20,46%
|
20,4%
|
20,61%
|
21,37%
|
21,02%
|
21,64%
|
21,61%
|
21,78%
|
21,69%
|
22,42%
|
22,03%
|
Resultaat voor belastingen (EBT)
1 |
359,4
|
385,6
|
381,5
|
412,6
|
416,4
|
418,4
|
445,9
|
476,4
|
473,9
|
496,2
|
509
|
517,3
|
531,2
|
556,3
|
554,2
|
Nettowinst (verlies)
1 |
294,7
|
315,4
|
294,5
|
351,7
|
324,3
|
325,8
|
346,2
|
385,1
|
374,6
|
397,6
|
393,4
|
411,8
|
417,3
|
436,8
|
427,8
|
Nettomarge
|
15,33%
|
16,09%
|
14,19%
|
16,23%
|
14,91%
|
14,88%
|
15,15%
|
16,44%
|
15,76%
|
16,52%
|
15,93%
|
16,47%
|
16,3%
|
16,88%
|
16,35%
|
WPA
2 |
2,760
|
2,970
|
2,810
|
3,390
|
3,120
|
3,140
|
3,330
|
3,700
|
3,610
|
3,840
|
3,804
|
3,987
|
4,055
|
4,271
|
4,180
|
Dividend per aandeel
2 |
0,9500
|
0,9500
|
0,9500
|
1,150
|
1,150
|
1,150
|
-
|
-
|
-
|
-
|
1,350
|
1,304
|
1,420
|
1,420
|
1,420
|
Datum van publicatie
|
22-12-21
|
23-03-22
|
14-07-22
|
28-09-22
|
21-12-22
|
29-03-23
|
13-07-23
|
26-09-23
|
21-12-23
|
27-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.753
|
2.394
|
2.048
|
2.705
|
2.362
|
2.241
|
1.801
|
1.516
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,826
x
|
1,553
x
|
1,155
x
|
1,361
x
|
1,068
x
|
0,8995
x
|
0,6689
x
|
0,522
x
|
Free Cash Flow
1 |
791
|
1.061
|
1.217
|
1.297
|
1.267
|
1.455
|
1.658
|
1.878
|
ROE (netto-inkomsten/eigen vermogen)
|
29,3%
|
28,1%
|
32,1%
|
35,3%
|
37,6%
|
37,3%
|
35,6%
|
34,9%
|
ROA (netto-inkomsten/totale activa)
|
12,3%
|
11,6%
|
14%
|
15,1%
|
16,2%
|
17,3%
|
17,7%
|
18,5%
|
Totale activa
1 |
7.197
|
7.553
|
7.953
|
8.192
|
8.347
|
8.969
|
9.535
|
9.871
|
Nettoactief per aandeel
2 |
29,10
|
31,30
|
35,40
|
32,50
|
38,00
|
42,50
|
47,10
|
49,90
|
Cashflow per aandeel
2 |
9,750
|
12,10
|
12,60
|
14,60
|
15,50
|
18,50
|
20,20
|
-
|
Capex
1 |
277
|
230
|
143
|
241
|
331
|
400
|
398
|
399
|
Capex/omzet
|
4,01%
|
3,25%
|
2,02%
|
3,06%
|
3,76%
|
4,17%
|
3,87%
|
3,63%
|
Datum van publicatie
|
16-07-19
|
23-07-20
|
15-07-21
|
14-07-22
|
13-07-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
666,2
USD Gemiddelde koersdoel
687,3
USD Spread / Gemiddelde doel +3,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,55% | 67,6 mld. | | +11,64% | 18,21 mld. | | +21,03% | 13,41 mld. | | +9,40% | 13,37 mld. | | +16,53% | 9,94 mld. | | -32,90% | 5,74 mld. | | -10,98% | 5,57 mld. | | -4,09% | 4,91 mld. | | -4,83% | 4,87 mld. | | +8,14% | 4,82 mld. |
Bedrijfsondersteunende diensten - NEC
|