Geschatte realtime
Tradegate
09:17:59 05-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,74
EUR
|
-0,79%
|
|
+0,33%
|
+23,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.340
|
6.960
|
7.096
|
6.072
|
6.960
|
8.468
|
-
|
-
|
Bedrijfswaarde
1 |
4.477
|
4.843
|
4.980
|
6.072
|
5.706
|
6.921
|
6.571
|
6.246
|
K/w-verhouding
|
12,4
x
|
12,5
x
|
9,1
x
|
10,2
x
|
12,3
x
|
13,1
x
|
10,7
x
|
9,74
x
|
Dividendrendement
|
5,27%
|
5,2%
|
5,64%
|
6,75%
|
6,03%
|
5,02%
|
5,88%
|
6,46%
|
Marktkapitalisatie/omzet
|
2,65
x
|
3,11
x
|
2,61
x
|
2,24
x
|
2,66
x
|
3,17
x
|
2,96
x
|
2,81
x
|
Bedrijfswaarde/omzet
|
1,87
x
|
2,16
x
|
1,83
x
|
2,24
x
|
2,18
x
|
2,59
x
|
2,3
x
|
2,07
x
|
Bedrijfswaarde/EBITDA
|
5,56
x
|
5,81
x
|
4,26
x
|
-
|
-
|
6,82
x
|
5,79
x
|
5,22
x
|
Bedrijfswaarde/FCF
|
10,9
x
|
13
x
|
6,43
x
|
-
|
11
x
|
12,8
x
|
9,27
x
|
8,01
x
|
FCF Yield
|
9,14%
|
7,7%
|
15,5%
|
-
|
9,13%
|
7,79%
|
10,8%
|
12,5%
|
Price to Book
|
0,93
x
|
1,03
x
|
0,96
x
|
-
|
0,89
x
|
1,07
x
|
1,06
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
200.000
|
200.000
|
200.000
|
200.000
|
200.000
|
200.000
|
-
|
-
|
Referentieprijs
2 |
31,70
|
34,80
|
35,48
|
30,36
|
34,80
|
42,34
|
42,34
|
42,34
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.389
|
2.237
|
2.720
|
2.712
|
2.614
|
2.674
|
2.862
|
3.019
|
EBITDA
1 |
805
|
833
|
1.170
|
-
|
-
|
1.015
|
1.134
|
1.197
|
Bedrijfsresultaat (EBIT)
1 |
732
|
764
|
1.085
|
-
|
791
|
934,9
|
1.096
|
1.174
|
Operationele Marge
|
30,64%
|
34,15%
|
39,89%
|
-
|
30,26%
|
34,97%
|
38,3%
|
38,89%
|
Resultaat voor belastingen (EBT)
1 |
732
|
762
|
1.086
|
869
|
791
|
901,3
|
1.080
|
1.165
|
Nettowinst (verlies)
1 |
512
|
558
|
782
|
599
|
567
|
648,9
|
781,8
|
846,2
|
Nettomarge
|
21,43%
|
24,94%
|
28,75%
|
22,09%
|
21,69%
|
24,27%
|
27,32%
|
28,03%
|
WPA
2 |
2,560
|
2,780
|
3,900
|
2,990
|
2,830
|
3,234
|
3,942
|
4,347
|
Free Cash Flow
1 |
409
|
373
|
774
|
-
|
521
|
539,3
|
708,7
|
779,4
|
FCF-marge
|
17,12%
|
16,67%
|
28,46%
|
-
|
19,93%
|
20,17%
|
24,76%
|
25,82%
|
Kasstroomconversie (ebitda)
|
50,81%
|
44,78%
|
66,15%
|
-
|
-
|
53,11%
|
62,48%
|
65,11%
|
Kasstroomconversie (nettowinst)
|
79,88%
|
66,85%
|
98,98%
|
-
|
91,89%
|
83,11%
|
90,64%
|
92,1%
|
Dividend per aandeel
2 |
1,670
|
1,810
|
2,000
|
2,050
|
2,100
|
2,126
|
2,490
|
2,736
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.074
|
1.259
|
664
|
797
|
689
|
671
|
1.360
|
689
|
663
|
1.352
|
624
|
668
|
666
|
657
|
653
|
682
|
673
|
690
|
-
|
EBITDA
|
-
|
508
|
272,5
|
375,5
|
-
|
272,5
|
521
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
271
|
351
|
-
|
229
|
-
|
215
|
-
|
-
|
197
|
201
|
212
|
-
|
-
|
190,2
|
201,6
|
205,7
|
-
|
Operationele Marge
|
-
|
-
|
40,81%
|
44,04%
|
-
|
34,13%
|
-
|
31,2%
|
-
|
-
|
31,57%
|
30,09%
|
31,83%
|
-
|
-
|
27,89%
|
29,95%
|
29,81%
|
-
|
Resultaat voor belastingen (EBT)
1 |
343
|
476
|
259
|
352
|
266
|
230
|
496
|
215
|
159
|
373
|
197
|
201
|
211
|
182
|
209
|
244
|
234
|
232
|
-
|
Nettowinst (verlies)
1 |
242
|
340
|
182
|
260
|
186
|
155
|
341
|
147
|
111
|
258
|
138
|
144
|
147
|
137
|
146
|
177
|
169,9
|
179,2
|
149,9
|
Nettomarge
|
22,53%
|
27,01%
|
27,41%
|
32,62%
|
27%
|
23,1%
|
25,07%
|
21,34%
|
16,74%
|
19,08%
|
22,12%
|
21,56%
|
22,07%
|
20,85%
|
22,36%
|
25,95%
|
25,24%
|
25,98%
|
-
|
WPA
2 |
1,210
|
1,700
|
-
|
1,300
|
-
|
0,7800
|
1,710
|
-
|
-
|
1,280
|
-
|
-
|
-
|
0,6800
|
0,7300
|
0,8528
|
0,8182
|
0,8735
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
-
|
2,050
|
-
|
-
|
-
|
-
|
2,100
|
-
|
-
|
-
|
2,241
|
-
|
Datum van publicatie
|
29-07-20
|
28-07-21
|
27-10-21
|
27-01-22
|
27-04-22
|
27-07-22
|
27-07-22
|
26-10-22
|
02-02-23
|
02-02-23
|
27-04-23
|
25-07-23
|
25-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.863
|
2.117
|
2.116
|
-
|
1.254
|
1.547
|
1.897
|
2.222
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
409
|
373
|
774
|
-
|
521
|
539
|
709
|
779
|
ROE (netto-inkomsten/eigen vermogen)
|
8,11%
|
8,21%
|
11,1%
|
-
|
7,08%
|
8,79%
|
10,2%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
5%
|
5,22%
|
7,09%
|
-
|
4,78%
|
5,42%
|
6%
|
6,11%
|
Totale activa
1 |
10.236
|
10.700
|
11.029
|
-
|
11.861
|
11.967
|
13.037
|
13.854
|
Nettoactief per aandeel
2 |
34,20
|
33,70
|
37,10
|
-
|
39,00
|
39,60
|
39,80
|
41,40
|
Cashflow per aandeel
2 |
2,180
|
1,920
|
3,920
|
-
|
-
|
3,340
|
4,310
|
3,900
|
Capex
1 |
27
|
10
|
9
|
-
|
7
|
11,8
|
11,8
|
13,7
|
Capex/omzet
|
1,13%
|
0,45%
|
0,33%
|
-
|
0,27%
|
0,44%
|
0,41%
|
0,45%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
42,34
EUR Gemiddelde koersdoel
43,35
EUR Spread / Gemiddelde doel +2,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,27% | 117 mld. | | +6,86% | 100 mld. | | +9,63% | 65,99 mld. | | +24,65% | 64,8 mld. | | +13,10% | 44,02 mld. | | +11,77% | 42,17 mld. | | +22,22% | 36,27 mld. | | +8,26% | 26,03 mld. | | -3,63% | 22,49 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|