Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,33
USD
|
-0,06%
|
|
+0,19%
|
+2,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.389
|
27.533
|
31.772
|
27.015
|
25.979
|
26.798
|
-
|
-
|
Bedrijfswaarde
1 |
27.695
|
32.857
|
36.668
|
32.255
|
31.726
|
32.429
|
32.200
|
31.829
|
K/w-verhouding
|
27,2
x
|
66,7
x
|
29,1
x
|
20,7
x
|
44,8
x
|
23
x
|
16,9
x
|
15,9
x
|
Dividendrendement
|
2,75%
|
2,44%
|
2,58%
|
-
|
-
|
3,61%
|
3,81%
|
3,99%
|
Marktkapitalisatie/omzet
|
1,92
x
|
2,4
x
|
2,25
x
|
1,82
x
|
1,91
x
|
1,97
x
|
1,85
x
|
1,77
x
|
Bedrijfswaarde/omzet
|
2,38
x
|
2,87
x
|
2,6
x
|
2,18
x
|
2,34
x
|
2,38
x
|
2,23
x
|
2,1
x
|
Bedrijfswaarde/EBITDA
|
8,22
x
|
10,5
x
|
9,61
x
|
8,18
x
|
9,09
x
|
8,56
x
|
7,95
x
|
7,68
x
|
Bedrijfswaarde/FCF
|
523
x
|
34,7
x
|
20,4
x
|
31,9
x
|
36,1
x
|
25
x
|
21,6
x
|
14
x
|
FCF Yield
|
0,19%
|
2,89%
|
4,91%
|
3,13%
|
2,77%
|
4%
|
4,63%
|
7,12%
|
Price to Book
|
1,72
x
|
2,08
x
|
2,51
x
|
2,19
x
|
2,24
x
|
2,29
x
|
2,2
x
|
2,12
x
|
Aantal aandelen (in duizenden)
|
769.110
|
764.811
|
853.408
|
845.811
|
853.182
|
855.352
|
-
|
-
|
Referentieprijs
2 |
29,11
|
36,00
|
37,23
|
31,94
|
30,45
|
31,33
|
31,33
|
31,33
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.656
|
11.452
|
14.120
|
14.805
|
13.580
|
13.630
|
14.472
|
15.157
|
EBITDA
1 |
3.371
|
3.132
|
3.814
|
3.942
|
3.490
|
3.790
|
4.048
|
4.146
|
Bedrijfsresultaat (EBIT)
1 |
1.981
|
1.733
|
2.462
|
2.490
|
2.243
|
2.456
|
2.749
|
2.915
|
Operationele Marge
|
17%
|
15,13%
|
17,44%
|
16,82%
|
16,52%
|
18,02%
|
18,99%
|
19,23%
|
Resultaat voor belastingen (EBT)
1 |
1.216
|
623
|
2.397
|
1.797
|
816
|
1.445
|
1.978
|
2.184
|
Nettowinst (verlies)
1 |
960
|
512
|
1.906
|
1.316
|
581
|
1.412
|
1.735
|
1.835
|
Nettomarge
|
8,24%
|
4,47%
|
13,5%
|
8,89%
|
4,28%
|
10,36%
|
11,99%
|
12,1%
|
WPA
2 |
1,070
|
0,5400
|
1,280
|
1,540
|
0,6800
|
1,364
|
1,849
|
1,973
|
Free Cash Flow
1 |
53
|
948
|
1.800
|
1.011
|
880
|
1.297
|
1.491
|
2.266
|
FCF-marge
|
0,45%
|
8,28%
|
12,75%
|
6,83%
|
6,48%
|
9,52%
|
10,3%
|
14,95%
|
Kasstroomconversie (ebitda)
|
1,57%
|
30,27%
|
47,19%
|
25,65%
|
25,21%
|
34,23%
|
36,84%
|
54,66%
|
Kasstroomconversie (nettowinst)
|
5,52%
|
185,16%
|
94,44%
|
76,82%
|
151,46%
|
91,89%
|
85,96%
|
123,54%
|
Dividend per aandeel
2 |
0,8000
|
0,8800
|
0,9600
|
-
|
-
|
1,131
|
1,195
|
1,249
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
3.639
|
3.714
|
3.744
|
3.762
|
3.666
|
3.633
|
3.367
|
3.482
|
3.459
|
3.272
|
3.116
|
3.335
|
3.553
|
3.583
|
3.438
|
EBITDA
1 |
1.029
|
950
|
1.001
|
1.051
|
945
|
853
|
833
|
921
|
887
|
849
|
797,4
|
931,5
|
1.029
|
1.054
|
949
|
Bedrijfsresultaat (EBIT)
1 |
690
|
603
|
659
|
706
|
618
|
507
|
523
|
609
|
577
|
534
|
485,8
|
588
|
679,5
|
694,6
|
612,2
|
Operationele Marge
|
18,96%
|
16,24%
|
17,6%
|
18,77%
|
16,86%
|
13,96%
|
15,53%
|
17,49%
|
16,68%
|
16,32%
|
15,59%
|
17,63%
|
19,13%
|
19,39%
|
17,81%
|
Resultaat voor belastingen (EBT)
1 |
480
|
576
|
761
|
750
|
260
|
4
|
228
|
409
|
217
|
-38
|
159
|
246,5
|
345,8
|
354,6
|
-
|
Nettowinst (verlies)
1 |
371
|
487
|
581
|
563
|
208
|
-36
|
176
|
281
|
164
|
-40
|
254,6
|
332,2
|
406,6
|
416,9
|
381,2
|
Nettomarge
|
10,2%
|
13,11%
|
15,52%
|
14,97%
|
5,67%
|
-0,99%
|
5,23%
|
8,07%
|
4,74%
|
-1,22%
|
8,17%
|
9,96%
|
11,45%
|
11,63%
|
11,09%
|
WPA
2 |
0,4300
|
0,5600
|
0,6800
|
0,6600
|
0,2400
|
-0,0400
|
0,2000
|
0,3300
|
0,1900
|
-0,0500
|
0,2611
|
0,3427
|
0,4286
|
0,4406
|
0,4535
|
Dividend per aandeel
2 |
0,2400
|
0,2400
|
0,2700
|
0,2700
|
0,2700
|
-
|
0,2800
|
0,2800
|
-
|
-
|
0,2817
|
0,2817
|
0,2817
|
0,2817
|
0,3080
|
Datum van publicatie
|
26-10-21
|
26-01-22
|
26-04-22
|
26-07-22
|
25-10-22
|
31-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
30-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.306
|
5.324
|
4.896
|
5.240
|
5.747
|
5.631
|
5.402
|
5.031
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,574
x
|
1,7
x
|
1,284
x
|
1,329
x
|
1,647
x
|
1,486
x
|
1,335
x
|
1,213
x
|
Free Cash Flow
1 |
53
|
948
|
1.800
|
1.011
|
880
|
1.297
|
1.491
|
2.267
|
ROE (netto-inkomsten/eigen vermogen)
|
11,8%
|
9,46%
|
14,9%
|
14,7%
|
12,4%
|
12,8%
|
14,9%
|
15,3%
|
ROA (netto-inkomsten/totale activa)
|
5,6%
|
4,15%
|
6,26%
|
6,02%
|
5,04%
|
2,89%
|
4,73%
|
5,68%
|
Totale activa
1 |
17.157
|
12.349
|
30.459
|
21.859
|
11.517
|
48.775
|
36.670
|
32.320
|
Nettoactief per aandeel
2 |
16,90
|
17,30
|
14,90
|
14,60
|
13,60
|
13,70
|
14,20
|
14,80
|
Cashflow per aandeel
2 |
2,260
|
2,820
|
4,040
|
3,050
|
2,360
|
2,770
|
3,560
|
3,980
|
Capex
1 |
1.978
|
1.377
|
1.637
|
1.604
|
1.390
|
1.201
|
1.291
|
1.445
|
Capex/omzet
|
16,97%
|
12,02%
|
11,59%
|
10,83%
|
10,24%
|
8,81%
|
8,92%
|
9,53%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
31,33
USD Gemiddelde koersdoel
35,01
USD Spread / Gemiddelde doel +11,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,89% | 26,8 mld. | | +14,65% | 12,48 mld. | | +15,48% | 7,97 mld. | | +0,55% | 4,29 mld. | | -10,70% | 4,15 mld. | | -1,75% | 3,91 mld. | | +15,41% | 3,86 mld. | | -19,00% | 3,75 mld. | | -24,98% | 2,71 mld. | | -18,50% | 1,71 mld. |
Beeldschermen
|