Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
167,1
USD
|
-0,41%
|
|
+1,24%
|
+11,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.946
|
13.024
|
9.707
|
10.789
|
11.925
|
13.281
|
-
|
-
|
Bedrijfswaarde
1 |
16.946
|
13.024
|
9.707
|
10.789
|
11.925
|
13.281
|
13.281
|
13.281
|
K/w-verhouding
|
13,4
x
|
137
x
|
10,4
x
|
9,02
x
|
9,49
x
|
9,13
x
|
8,06
x
|
7,42
x
|
Dividendrendement
|
2,79%
|
5,02%
|
1,08%
|
-
|
4,32%
|
5,34%
|
6,12%
|
6,56%
|
Marktkapitalisatie/omzet
|
3,93
x
|
3,56
x
|
2,61
x
|
2,41
x
|
2,32
x
|
2,4
x
|
2,27
x
|
2,1
x
|
Bedrijfswaarde/omzet
|
3,93
x
|
3,56
x
|
2,61
x
|
2,41
x
|
2,32
x
|
2,4
x
|
2,27
x
|
2,1
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,58
x
|
1,9
x
|
1,41
x
|
1,44
x
|
1,25
x
|
1,43
x
|
1,31
x
|
1,22
x
|
Aantal aandelen (in duizenden)
|
79.510
|
79.405
|
79.517
|
79.533
|
79.536
|
79.496
|
-
|
-
|
Referentieprijs
2 |
213,1
|
164,0
|
122,1
|
135,7
|
149,9
|
167,1
|
167,1
|
167,1
|
Datum van publicatie
|
05-02-20
|
08-02-21
|
07-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.310
|
3.663
|
3.722
|
4.476
|
5.132
|
5.532
|
5.845
|
6.329
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.778
|
61,57
|
1.706
|
2.244
|
2.713
|
2.013
|
2.525
|
2.405
|
Operationele Marge
|
41,26%
|
1,68%
|
45,82%
|
50,14%
|
52,87%
|
36,38%
|
43,2%
|
38,01%
|
Resultaat voor belastingen (EBT)
1 |
1.778
|
61,57
|
1.390
|
1.775
|
1.775
|
2.035
|
2.328
|
2.564
|
Nettowinst (verlies)
1 |
1.270
|
95,27
|
934,1
|
1.200
|
1.261
|
1.455
|
1.649
|
1.793
|
Nettomarge
|
29,46%
|
2,6%
|
25,09%
|
26,8%
|
24,57%
|
26,3%
|
28,21%
|
28,32%
|
WPA
2 |
15,92
|
1,200
|
11,71
|
15,04
|
15,81
|
18,29
|
20,72
|
22,52
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,953
|
8,240
|
1,321
|
-
|
6,478
|
8,929
|
10,22
|
10,96
|
Datum van publicatie
|
05-02-20
|
08-02-21
|
07-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
924,9
|
1.018
|
1.023
|
1.051
|
1.142
|
1.237
|
1.284
|
1.333
|
1.325
|
1.327
|
1.333
|
1.347
|
1.379
|
1.408
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
438,5
|
439,3
|
514
|
521,9
|
600
|
596,4
|
711,1
|
740
|
700,7
|
637,5
|
493
|
501,6
|
506,8
|
502,9
|
-
|
Operationele Marge
|
47,41%
|
43,15%
|
50,23%
|
49,66%
|
52,53%
|
48,21%
|
55,39%
|
55,5%
|
52,87%
|
48,04%
|
36,98%
|
37,23%
|
36,76%
|
35,72%
|
-
|
Resultaat voor belastingen (EBT)
1 |
398
|
406,3
|
446,7
|
428,4
|
483,6
|
407,2
|
514,9
|
522,7
|
456,9
|
333,4
|
481,7
|
485,3
|
497,8
|
507,1
|
-
|
Nettowinst (verlies)
1 |
286,2
|
276,4
|
296,9
|
288,9
|
329,8
|
277,6
|
373,6
|
378,6
|
329
|
218,1
|
348,5
|
359,6
|
364,2
|
373,3
|
-
|
Nettomarge
|
30,94%
|
27,14%
|
29,01%
|
27,48%
|
28,87%
|
22,44%
|
29,1%
|
28,4%
|
24,83%
|
16,44%
|
26,14%
|
26,69%
|
26,41%
|
26,51%
|
-
|
WPA
2 |
3,593
|
3,466
|
3,721
|
3,621
|
4,136
|
3,480
|
4,685
|
4,748
|
4,118
|
2,747
|
4,396
|
4,485
|
4,572
|
4,544
|
4,910
|
Dividend per aandeel
2 |
-
|
-
|
3,917
|
3,876
|
-
|
-
|
-
|
6,718
|
-
|
-
|
-
|
8,742
|
-
|
-
|
-
|
Datum van publicatie
|
01-12-21
|
07-02-22
|
09-05-22
|
11-08-22
|
07-11-22
|
09-02-23
|
06-05-23
|
15-08-23
|
06-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17%
|
1,4%
|
13,9%
|
16,7%
|
15,8%
|
16,6%
|
17,2%
|
17,4%
|
ROA (netto-inkomsten/totale activa)
|
2,3%
|
0,2%
|
1,5%
|
1,9%
|
2%
|
2,31%
|
2,4%
|
2,38%
|
Totale activa
1 |
55.201
|
47.637
|
62.271
|
63.140
|
63.038
|
62.968
|
68.758
|
75.214
|
Nettoactief per aandeel
2 |
82,70
|
86,20
|
86,80
|
94,40
|
120,0
|
117,0
|
128,0
|
137,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
08-02-21
|
07-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
167,1
USD Gemiddelde koersdoel
183,3
USD Spread / Gemiddelde doel +9,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,43% | 13,28 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. | | -11,67% | 138 mld. | | +0,10% | 139 mld. |
Banken - Andere
|