Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
260
USD
|
-0,64%
|
|
-0,25%
|
+7,57%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
32.790
|
41.582
|
40.487
|
41.272
|
45.429
|
47.575
|
-
|
-
|
Bedrijfswaarde
1 |
44.893
|
51.563
|
50.704
|
53.600
|
57.155
|
59.161
|
58.602
|
58.299
|
K/w-verhouding
|
-2.463
x
|
20,9
x
|
-980
x
|
-2.034
x
|
26,5
x
|
19,5
x
|
17,7
x
|
16
x
|
Dividendrendement
|
1,74%
|
1,4%
|
1,41%
|
1,43%
|
1,43%
|
1,53%
|
1,67%
|
1,8%
|
Marktkapitalisatie/omzet
|
3,93
x
|
4,83
x
|
4,59
x
|
4,37
x
|
4,56
x
|
4,48
x
|
4,2
x
|
3,92
x
|
Bedrijfswaarde/omzet
|
5,38
x
|
5,99
x
|
5,75
x
|
5,67
x
|
5,74
x
|
5,57
x
|
5,17
x
|
4,81
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
16,2
x
|
15,5
x
|
15,7
x
|
15,6
x
|
14,7
x
|
13,5
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
24,6
x
|
26,6
x
|
30,2
x
|
31,1
x
|
37,8
x
|
31,1
x
|
25,5
x
|
21,3
x
|
FCF Yield
|
4,06%
|
3,77%
|
3,31%
|
3,21%
|
2,64%
|
3,21%
|
3,93%
|
4,71%
|
Price to Book
|
2,38
x
|
3,06
x
|
3,08
x
|
4,5
x
|
4,69
x
|
4,3
x
|
3,85
x
|
3,46
x
|
Aantal aandelen (in duizenden)
|
190.824
|
193.298
|
187.548
|
184.498
|
182.796
|
182.953
|
-
|
-
|
Referentieprijs
2 |
172,4
|
214,1
|
215,6
|
223,7
|
248,5
|
260,0
|
260,0
|
260,0
|
Datum van publicatie
|
03-04-20
|
08-04-21
|
07-04-22
|
06-04-23
|
11-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
8.344
|
8.615
|
8.821
|
9.453
|
9.962
|
10.620
|
11.337
|
12.130
|
EBITDA
1 |
3.059
|
3.182
|
3.273
|
3.420
|
3.673
|
4.021
|
4.357
|
4.728
|
Bedrijfsresultaat (EBIT)
1 |
2.732
|
2.888
|
2.936
|
3.037
|
3.246
|
3.554
|
3.873
|
4.231
|
Operationele Marge
|
32,75%
|
33,52%
|
33,28%
|
32,13%
|
32,58%
|
33,47%
|
34,17%
|
34,88%
|
Resultaat voor belastingen (EBT)
1 |
-945,2
|
2.543
|
310,4
|
383,6
|
2.222
|
3.080
|
3.394
|
3.693
|
Nettowinst (verlies)
1 |
-11,8
|
1.998
|
-40,4
|
-71
|
1.727
|
2.429
|
2.653
|
2.839
|
Nettomarge
|
-0,14%
|
23,19%
|
-0,46%
|
-0,75%
|
17,34%
|
22,87%
|
23,4%
|
23,41%
|
WPA
2 |
-0,0700
|
10,23
|
-0,2200
|
-0,1100
|
9,390
|
13,37
|
14,73
|
16,25
|
Free Cash Flow
1 |
1.825
|
1.942
|
1.679
|
1.722
|
1.511
|
1.902
|
2.301
|
2.743
|
FCF-marge
|
21,87%
|
22,54%
|
19,03%
|
18,21%
|
15,17%
|
17,91%
|
20,29%
|
22,61%
|
Kasstroomconversie (ebitda)
|
59,65%
|
61,03%
|
51,28%
|
50,33%
|
41,13%
|
47,29%
|
52,8%
|
58,01%
|
Kasstroomconversie (nettowinst)
|
-
|
97,19%
|
-
|
-
|
87,47%
|
78,29%
|
86,71%
|
96,6%
|
Dividend per aandeel
2 |
3,000
|
3,000
|
3,040
|
3,200
|
3,560
|
3,978
|
4,345
|
4,681
|
Datum van publicatie
|
03-04-20
|
08-04-21
|
07-04-22
|
06-04-23
|
11-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
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
|
2026 Q1
|
---|
Omzet
1 |
2.321
|
2.102
|
2.363
|
2.655
|
2.436
|
1.998
|
2.515
|
2.837
|
2.471
|
2.139
|
2.648
|
3.022
|
2.642
|
2.277
|
2.854
|
EBITDA
1 |
910,1
|
747,6
|
885,2
|
973,5
|
864,6
|
697,2
|
932,5
|
1.076
|
928,2
|
736,8
|
1.023
|
1.170
|
1.013
|
814,5
|
1.096
|
Bedrijfsresultaat (EBIT)
1 |
823,8
|
658,9
|
792,5
|
882,7
|
769,7
|
591,8
|
827,2
|
967,8
|
819,8
|
630,7
|
907,6
|
1.051
|
899,9
|
699,2
|
978,4
|
Operationele Marge
|
35,5%
|
31,34%
|
33,54%
|
33,25%
|
31,59%
|
29,62%
|
32,89%
|
34,12%
|
33,18%
|
29,48%
|
34,27%
|
34,78%
|
34,07%
|
30,71%
|
34,28%
|
Resultaat voor belastingen (EBT)
1 |
580,1
|
497,9
|
524,7
|
-1.008
|
610,8
|
256,4
|
230,4
|
847,9
|
650,9
|
492,6
|
780,7
|
933,8
|
801,4
|
574,7
|
858,9
|
Nettowinst (verlies)
1 |
470,8
|
395,4
|
389,5
|
-1.151
|
467,7
|
223
|
135,9
|
690
|
509,1
|
392,4
|
627,7
|
751,4
|
642,7
|
449,9
|
683,7
|
Nettomarge
|
20,29%
|
18,81%
|
16,48%
|
-43,36%
|
19,2%
|
11,16%
|
5,4%
|
24,32%
|
20,6%
|
18,34%
|
23,7%
|
24,86%
|
24,33%
|
19,76%
|
23,96%
|
WPA
2 |
2,480
|
2,070
|
2,060
|
-6,300
|
2,520
|
1,210
|
0,7400
|
3,740
|
2,760
|
2,140
|
3,458
|
4,118
|
3,495
|
2,484
|
3,768
|
Dividend per aandeel
2 |
0,7600
|
0,7600
|
0,8000
|
0,8000
|
0,8000
|
0,8000
|
0,8900
|
0,8900
|
0,8900
|
0,8900
|
0,9854
|
0,9849
|
0,9853
|
0,9847
|
1,031
|
Datum van publicatie
|
06-01-22
|
07-04-22
|
30-06-22
|
06-10-22
|
05-01-23
|
06-04-23
|
30-06-23
|
05-10-23
|
05-01-24
|
11-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
12.103
|
9.982
|
10.217
|
12.328
|
11.727
|
11.586
|
11.027
|
10.724
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,957
x
|
3,137
x
|
3,122
x
|
3,604
x
|
3,192
x
|
2,881
x
|
2,531
x
|
2,268
x
|
Free Cash Flow
1 |
1.825
|
1.942
|
1.679
|
1.722
|
1.511
|
1.902
|
2.301
|
2.743
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
15,1%
|
15,5%
|
19,7%
|
24,4%
|
23,2%
|
22,7%
|
22,2%
|
ROA (netto-inkomsten/totale activa)
|
6,29%
|
7,15%
|
7,4%
|
7,85%
|
8,81%
|
9,24%
|
9,49%
|
9,52%
|
Totale activa
1 |
-187,7
|
27.934
|
-545,9
|
-904,7
|
19.600
|
26.283
|
27.957
|
29.825
|
Nettoactief per aandeel
2 |
72,30
|
70,10
|
70,10
|
49,70
|
53,00
|
60,40
|
67,60
|
75,20
|
Cashflow per aandeel
2 |
13,10
|
14,40
|
16,20
|
16,30
|
15,20
|
16,10
|
17,80
|
19,70
|
Capex
1 |
727
|
865
|
1.027
|
1.035
|
1.269
|
1.383
|
1.139
|
923
|
Capex/omzet
|
8,71%
|
10,04%
|
11,64%
|
10,95%
|
12,74%
|
13,03%
|
10,05%
|
7,61%
|
Datum van publicatie
|
03-04-20
|
08-04-21
|
07-04-22
|
06-04-23
|
11-04-24
|
-
|
-
|
-
|
Laatste slotkoers
260
USD Gemiddelde koersdoel
300,1
USD Spread / Gemiddelde doel +15,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,57% | 47,58 mld. | | -3,94% | 119 mld. | | +384,45% | 67,41 mld. | | -12,53% | 36,89 mld. | | 0,00% | 23,13 mld. | | +12,68% | 19,06 mld. | | -25,17% | 18,42 mld. | | +3,94% | 17,59 mld. | | +6,29% | 15,06 mld. | | +2,17% | 13,27 mld. |
Brouwers - Andere
|