Geschatte realtime
Cboe BZX
15:44:43 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
127,4
USD
|
-0,48%
|
|
+1,04%
|
+13,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.588
|
27.747
|
33.868
|
26.730
|
28.107
|
32.072
|
-
|
-
|
Bedrijfswaarde
1 |
26.588
|
27.747
|
33.868
|
26.730
|
28.107
|
32.072
|
32.072
|
32.072
|
K/w-verhouding
|
9,34
x
|
25,2
x
|
6,48
x
|
-
|
9,98
x
|
12,9
x
|
9,73
x
|
8,46
x
|
Dividendrendement
|
1,98%
|
1,94%
|
1,63%
|
2,35%
|
2,4%
|
2,21%
|
2,27%
|
2,33%
|
Marktkapitalisatie/omzet
|
2,32
x
|
2,5
x
|
2,8
x
|
-
|
1,77
x
|
1,91
x
|
1,92
x
|
1,84
x
|
Bedrijfswaarde/omzet
|
2,32
x
|
2,5
x
|
2,8
x
|
-
|
1,77
x
|
1,91
x
|
1,92
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,22
x
|
2,55
x
|
2,49
x
|
1,79
x
|
1,9
x
|
1,97
x
|
1,76
x
|
1,68
x
|
Aantal aandelen (in duizenden)
|
313.468
|
306.496
|
293.076
|
273.226
|
250.058
|
250.565
|
-
|
-
|
Referentieprijs
2 |
84,82
|
90,53
|
115,6
|
97,83
|
112,4
|
128,0
|
128,0
|
128,0
|
Datum van publicatie
|
23-01-20
|
20-01-21
|
19-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.459
|
11.088
|
12.087
|
-
|
15.860
|
16.807
|
16.677
|
17.450
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.066
|
6.569
|
7.282
|
-
|
9.844
|
9.639
|
9.877
|
9.183
|
Operationele Marge
|
61,66%
|
59,24%
|
60,25%
|
-
|
62,07%
|
57,35%
|
59,23%
|
52,62%
|
Resultaat voor belastingen (EBT)
1 |
3.835
|
1.435
|
7.064
|
-
|
3.826
|
3.389
|
4.358
|
4.834
|
Nettowinst (verlies)
1 |
2.905
|
1.098
|
5.400
|
-
|
2.859
|
2.495
|
3.284
|
3.707
|
Nettomarge
|
25,35%
|
9,9%
|
44,68%
|
-
|
18,03%
|
14,84%
|
19,69%
|
21,24%
|
WPA
2 |
9,080
|
3,590
|
17,83
|
-
|
11,26
|
9,943
|
13,16
|
15,12
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,680
|
1,760
|
1,880
|
2,300
|
2,700
|
2,835
|
2,909
|
2,987
|
Datum van publicatie
|
23-01-20
|
20-01-21
|
19-01-22
|
18-01-23
|
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 |
2.777
|
2.936
|
2.902
|
3.224
|
3.479
|
-
|
3.753
|
3.878
|
4.044
|
4.196
|
4.210
|
4.169
|
4.320
|
4.222
|
4.098
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.587
|
1.624
|
1.772
|
2.001
|
2.091
|
-
|
2.370
|
2.474
|
2.590
|
2.421
|
1.901
|
2.643
|
2.644
|
2.570
|
2.602
|
Operationele Marge
|
57,15%
|
55,31%
|
61,06%
|
62,07%
|
60,1%
|
-
|
63,15%
|
63,8%
|
64,05%
|
57,7%
|
45,15%
|
63,39%
|
61,21%
|
60,86%
|
63,5%
|
Resultaat voor belastingen (EBT)
1 |
1.402
|
1.361
|
1.618
|
1.452
|
1.318
|
-
|
1.268
|
1.169
|
888
|
512
|
404
|
922,4
|
998,7
|
872,9
|
1.008
|
Nettowinst (verlies)
1 |
1.055
|
1.062
|
1.205
|
1.105
|
967
|
-
|
939
|
895
|
647
|
386
|
274
|
701,5
|
725,7
|
672,7
|
728,7
|
Nettomarge
|
37,99%
|
36,17%
|
41,52%
|
34,27%
|
27,8%
|
-
|
25,02%
|
23,08%
|
16%
|
9,2%
|
6,51%
|
16,83%
|
16,8%
|
15,93%
|
17,78%
|
WPA
2 |
3,540
|
3,640
|
4,220
|
3,960
|
3,540
|
-
|
3,580
|
3,540
|
2,590
|
1,540
|
1,100
|
2,849
|
2,929
|
2,699
|
3,042
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7078
|
0,7078
|
0,7140
|
Datum van publicatie
|
20-10-21
|
19-01-22
|
27-04-22
|
20-07-22
|
24-10-22
|
18-01-23
|
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)
|
25,3%
|
11,3%
|
44,5%
|
31%
|
21%
|
17,2%
|
18,8%
|
18,7%
|
ROA (netto-inkomsten/totale activa)
|
2,6%
|
0,99%
|
4,84%
|
3,56%
|
2,02%
|
1,7%
|
2,11%
|
2,15%
|
Totale activa
1 |
111.774
|
110.909
|
111.566
|
-
|
141.612
|
146.785
|
155.582
|
172.401
|
Nettoactief per aandeel
2 |
38,20
|
35,50
|
46,50
|
54,60
|
59,30
|
64,90
|
72,60
|
76,00
|
Cashflow per aandeel
|
19,40
|
20,20
|
20,10
|
25,70
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-01-20
|
20-01-21
|
19-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
128
USD Gemiddelde koersdoel
135,8
USD Spread / Gemiddelde doel +6,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,88% | 32,07 mld. | | +13,63% | 555 mld. | | +11,52% | 295 mld. | | +10,73% | 247 mld. | | +21,50% | 209 mld. | | +18,46% | 172 mld. | | +9,68% | 165 mld. | | +9,99% | 156 mld. | | +0,01% | 139 mld. | | -11,07% | 139 mld. |
Banken - Andere
|