Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,15
USD
|
+0,43%
|
|
+3,41%
|
+6,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.654
|
15.272
|
20.138
|
19.389
|
15.451
|
16.116
|
-
|
-
|
Bedrijfswaarde
1 |
17.654
|
15.272
|
20.138
|
19.389
|
15.451
|
16.116
|
16.116
|
16.116
|
K/w-verhouding
|
10,7
x
|
16,1
x
|
9,16
x
|
9,6
x
|
10,6
x
|
11,3
x
|
8,78
x
|
6,93
x
|
Dividendrendement
|
3,35%
|
4,36%
|
3,3%
|
4,11%
|
5,07%
|
4,84%
|
4,98%
|
5,13%
|
Marktkapitalisatie/omzet
|
2,72
x
|
2,21
x
|
3,03
x
|
2,42
x
|
1,88
x
|
2,05
x
|
1,92
x
|
1,78
x
|
Bedrijfswaarde/omzet
|
2,72
x
|
2,21
x
|
3,03
x
|
2,42
x
|
1,88
x
|
2,05
x
|
1,92
x
|
1,78
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,85
x
|
0,74
x
|
0,93
x
|
0,89
x
|
0,69
x
|
0,7
x
|
0,66
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
434.719
|
427.073
|
426.200
|
492.491
|
466.223
|
458.485
|
-
|
-
|
Referentieprijs
2 |
40,61
|
35,76
|
47,25
|
39,37
|
33,14
|
35,15
|
35,15
|
35,15
|
Datum van publicatie
|
17-01-20
|
20-01-21
|
19-01-22
|
17-01-23
|
17-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.491
|
6.905
|
6.647
|
8.021
|
8.224
|
7.879
|
8.410
|
9.068
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.712
|
3.039
|
2.671
|
3.422
|
3.223
|
2.786
|
3.145
|
3.116
|
Operationele Marge
|
41,78%
|
44,01%
|
40,18%
|
42,66%
|
39,19%
|
35,36%
|
37,4%
|
34,36%
|
Resultaat voor belastingen (EBT)
1 |
2.251
|
1.298
|
2.977
|
2.655
|
2.030
|
1.988
|
2.420
|
3.095
|
Nettowinst (verlies)
1 |
1.718
|
950
|
2.206
|
1.960
|
1.491
|
1.441
|
1.793
|
2.247
|
Nettomarge
|
26,47%
|
13,76%
|
33,19%
|
24,44%
|
18,13%
|
18,29%
|
21,32%
|
24,78%
|
WPA
2 |
3,810
|
2,220
|
5,160
|
4,100
|
3,130
|
3,121
|
4,005
|
5,073
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,360
|
1,560
|
1,560
|
1,620
|
1,680
|
1,702
|
1,750
|
1,802
|
Datum van publicatie
|
17-01-20
|
20-01-21
|
19-01-22
|
17-01-23
|
17-01-24
|
-
|
-
|
-
|
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 |
1.659
|
1.720
|
1.645
|
1.999
|
2.177
|
2.200
|
2.128
|
2.200
|
2.014
|
1.988
|
1.959
|
1.949
|
1.966
|
2.007
|
1.997
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
671
|
710
|
587
|
850
|
982
|
1.003
|
898
|
861
|
743
|
721
|
683
|
677,8
|
708
|
742,8
|
699,2
|
Operationele Marge
|
40,45%
|
41,28%
|
35,68%
|
42,52%
|
45,11%
|
45,59%
|
42,2%
|
39,14%
|
36,89%
|
36,27%
|
34,86%
|
34,78%
|
36,02%
|
37,01%
|
35,02%
|
Resultaat voor belastingen (EBT)
1 |
681
|
684
|
536
|
478
|
813
|
828
|
664
|
612
|
549
|
205
|
430
|
491,3
|
508,4
|
545,4
|
505,2
|
Nettowinst (verlies)
1 |
530
|
498
|
396
|
332
|
611
|
621
|
488
|
444
|
430
|
159
|
334
|
361,4
|
372,1
|
401,3
|
369,4
|
Nettomarge
|
31,95%
|
28,95%
|
24,07%
|
16,61%
|
28,07%
|
28,23%
|
22,93%
|
20,18%
|
21,35%
|
8%
|
17,05%
|
18,55%
|
18,93%
|
19,99%
|
18,5%
|
WPA
2 |
1,180
|
1,170
|
0,9300
|
0,6700
|
1,230
|
1,250
|
1,000
|
0,9200
|
0,8500
|
0,3400
|
0,6500
|
0,7753
|
0,8078
|
0,8815
|
0,8155
|
Dividend per aandeel
2 |
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4238
|
0,4218
|
0,4316
|
0,4315
|
0,4378
|
Datum van publicatie
|
20-10-21
|
19-01-22
|
19-04-22
|
19-07-22
|
19-10-22
|
17-01-23
|
19-04-23
|
19-07-23
|
18-10-23
|
17-01-24
|
17-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,45%
|
4,65%
|
10,5%
|
9%
|
10,9%
|
6,46%
|
7,56%
|
9,08%
|
ROA (netto-inkomsten/totale activa)
|
1,1%
|
0,6%
|
1,25%
|
0,96%
|
0,72%
|
0,68%
|
0,79%
|
0,8%
|
Totale activa
1 |
156.182
|
158.333
|
176.480
|
204.167
|
207.083
|
212.457
|
228.136
|
280.828
|
Nettoactief per aandeel
2 |
47,60
|
48,50
|
50,70
|
44,00
|
47,90
|
49,90
|
53,40
|
57,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-01-20
|
20-01-21
|
19-01-22
|
17-01-23
|
17-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
35,15
USD Gemiddelde koersdoel
38,65
USD Spread / Gemiddelde doel +9,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,07% | 16,12 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|