slotkoers
NEO Exchange
00:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,76
CAD
|
+0,83%
|
|
+0,44%
|
-.--%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
32.790
|
41.582
|
40.487
|
41.272
|
45.429
|
45.780
|
-
|
-
|
Bedrijfswaarde
1 |
44.893
|
51.563
|
50.704
|
53.600
|
57.155
|
57.360
|
56.799
|
56.495
|
K/w-verhouding
|
-2.463
x
|
20,9
x
|
-980
x
|
-2.034
x
|
26,5
x
|
18,6
x
|
16,9
x
|
15,4
x
|
Dividendrendement
|
1,74%
|
1,4%
|
1,41%
|
1,43%
|
1,43%
|
1,59%
|
1,73%
|
1,87%
|
Marktkapitalisatie/omzet
|
3,93
x
|
4,83
x
|
4,59
x
|
4,37
x
|
4,56
x
|
4,31
x
|
4,04
x
|
3,78
x
|
Bedrijfswaarde/omzet
|
5,38
x
|
5,99
x
|
5,75
x
|
5,67
x
|
5,74
x
|
5,4
x
|
5,01
x
|
4,66
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
16,2
x
|
15,5
x
|
15,7
x
|
15,6
x
|
14,3
x
|
13
x
|
12
x
|
Bedrijfswaarde/FCF
|
24,6
x
|
26,6
x
|
30,2
x
|
31,1
x
|
37,8
x
|
29,8
x
|
24,2
x
|
20,6
x
|
FCF Yield
|
4,06%
|
3,77%
|
3,31%
|
3,21%
|
2,64%
|
3,36%
|
4,13%
|
4,86%
|
Price to Book
|
2,38
x
|
3,06
x
|
3,08
x
|
4,5
x
|
4,69
x
|
4,14
x
|
3,7
x
|
3,33
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
|
250,2
|
250,2
|
250,2
|
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
|
10.615
|
11.335
|
12.113
|
EBITDA
1 |
3.059
|
3.182
|
3.273
|
3.420
|
3.673
|
4.018
|
4.353
|
4.716
|
Bedrijfsresultaat (EBIT)
1 |
2.732
|
2.888
|
2.936
|
3.037
|
3.246
|
3.554
|
3.871
|
4.226
|
Operationele Marge
|
32,75%
|
33,52%
|
33,28%
|
32,13%
|
32,58%
|
33,48%
|
34,15%
|
34,89%
|
Resultaat voor belastingen (EBT)
1 |
-945,2
|
2.543
|
310,4
|
383,6
|
2.222
|
3.091
|
3.409
|
3.703
|
Nettowinst (verlies)
1 |
-11,8
|
1.998
|
-40,4
|
-71
|
1.727
|
2.433
|
2.663
|
2.839
|
Nettomarge
|
-0,14%
|
23,19%
|
-0,46%
|
-0,75%
|
17,34%
|
22,92%
|
23,49%
|
23,44%
|
WPA
2 |
-0,0700
|
10,23
|
-0,2200
|
-0,1100
|
9,390
|
13,42
|
14,83
|
16,28
|
Free Cash Flow
1 |
1.825
|
1.942
|
1.679
|
1.722
|
1.511
|
1.926
|
2.344
|
2.743
|
FCF-marge
|
21,87%
|
22,54%
|
19,03%
|
18,21%
|
15,17%
|
18,14%
|
20,68%
|
22,64%
|
Kasstroomconversie (ebitda)
|
59,65%
|
61,03%
|
51,28%
|
50,33%
|
41,13%
|
47,93%
|
53,85%
|
58,17%
|
Kasstroomconversie (nettowinst)
|
-
|
97,19%
|
-
|
-
|
87,47%
|
79,14%
|
88,03%
|
96,6%
|
Dividend per aandeel
2 |
3,000
|
3,000
|
3,040
|
3,200
|
3,560
|
3,975
|
4,341
|
4,674
|
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
|
2.681
|
3.016
|
2.645
|
2.280
|
2.854
|
EBITDA
1 |
910,1
|
747,6
|
885,2
|
973,5
|
864,6
|
697,2
|
932,5
|
1.076
|
928,2
|
736,8
|
1.019
|
1.168
|
1.016
|
816,3
|
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
|
904,8
|
1.050
|
901,1
|
700
|
978,4
|
Operationele Marge
|
35,5%
|
31,34%
|
33,54%
|
33,25%
|
31,59%
|
29,62%
|
32,89%
|
34,12%
|
33,18%
|
29,48%
|
33,75%
|
34,81%
|
34,07%
|
30,7%
|
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
|
783,2
|
936,3
|
803,9
|
577,2
|
863,9
|
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%
|
23,41%
|
24,92%
|
24,3%
|
19,73%
|
23,96%
|
WPA
2 |
2,480
|
2,070
|
2,060
|
-6,300
|
2,520
|
1,210
|
0,7400
|
3,740
|
2,760
|
2,140
|
3,469
|
4,128
|
3,505
|
2,495
|
3,788
|
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
|
11.580
|
11.018
|
10.715
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,957
x
|
3,137
x
|
3,122
x
|
3,604
x
|
3,192
x
|
2,882
x
|
2,531
x
|
2,272
x
|
Free Cash Flow
1 |
1.825
|
1.942
|
1.679
|
1.722
|
1.511
|
1.926
|
2.344
|
2.743
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
15,1%
|
15,5%
|
19,7%
|
24,4%
|
23,3%
|
22,7%
|
22,2%
|
ROA (netto-inkomsten/totale activa)
|
6,29%
|
7,15%
|
7,4%
|
7,85%
|
8,81%
|
9,29%
|
9,53%
|
9,58%
|
Totale activa
1 |
-187,7
|
27.934
|
-545,9
|
-904,7
|
19.600
|
26.194
|
27.933
|
29.650
|
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
|
16,40
|
17,90
|
19,80
|
Capex
1 |
727
|
865
|
1.027
|
1.035
|
1.269
|
1.387
|
1.139
|
923
|
Capex/omzet
|
8,71%
|
10,04%
|
11,64%
|
10,95%
|
12,74%
|
13,06%
|
10,05%
|
7,62%
|
Datum van publicatie
|
03-04-20
|
08-04-21
|
07-04-22
|
06-04-23
|
11-04-24
|
-
|
-
|
-
|
Laatste slotkoers
250,2
USD Gemiddelde koersdoel
299,9
USD Spread / Gemiddelde doel +19,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,55% | 127 mld. | | -0,15% | 56,14 mld. | | -15,80% | 34,73 mld. | | -2,02% | 23,04 mld. | | +10,17% | 18,5 mld. | | -32,15% | 16,66 mld. | | -8,48% | 13,01 mld. | | +8,59% | 12,23 mld. | | -10,46% | 11,63 mld. |
Brouwers - Andere
|