Vertraagde tijd
Nyse
19:54:31 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,3
USD
|
+0,30%
|
|
+1,64%
|
+10,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.126
|
11.379
|
13.272
|
10.620
|
11.272
|
13.433
|
-
|
-
|
Bedrijfswaarde
1 |
10.737
|
4.075
|
11.071
|
8.898
|
6.239
|
13.433
|
13.433
|
13.433
|
K/w-verhouding
|
-7,06
x
|
-16,4
x
|
-26,4
x
|
6,39
x
|
9,57
x
|
8,56
x
|
6,29
x
|
5,27
x
|
Dividendrendement
|
2,34%
|
2,66%
|
2,17%
|
2,72%
|
2,58%
|
2,25%
|
2,44%
|
2,66%
|
Marktkapitalisatie/omzet
|
0,9
x
|
0,84
x
|
0,91
x
|
0,76
x
|
1,07
x
|
0,86
x
|
0,81
x
|
0,77
x
|
Bedrijfswaarde/omzet
|
0,9
x
|
0,84
x
|
0,91
x
|
0,76
x
|
1,07
x
|
0,86
x
|
0,81
x
|
0,77
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
11,2
x
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
8,93%
|
-
|
-
|
Price to Book
|
0,85
x
|
0,79
x
|
1,29
x
|
110
x
|
10,2
x
|
13,4
x
|
6,9
x
|
4,62
x
|
Aantal aandelen (in duizenden)
|
489.330
|
444.684
|
404.769
|
370.042
|
338.487
|
325.245
|
-
|
-
|
Referentieprijs
2 |
24,78
|
25,59
|
32,79
|
28,70
|
33,30
|
41,30
|
41,30
|
41,30
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
10-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.450
|
13.513
|
14.508
|
14.017
|
10.528
|
15.600
|
16.679
|
17.534
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.496
|
3.336
|
4.190
|
2.990
|
2.676
|
3.166
|
3.398
|
3.660
|
Operationele Marge
|
25,99%
|
24,69%
|
28,88%
|
21,33%
|
25,42%
|
20,29%
|
20,38%
|
20,87%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
738
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-1.733
|
-648
|
-518
|
1.705
|
1.222
|
1.511
|
1.977
|
2.223
|
Nettomarge
|
-12,88%
|
-4,8%
|
-3,57%
|
12,16%
|
11,61%
|
9,68%
|
11,85%
|
12,68%
|
WPA
2 |
-3,510
|
-1,560
|
-1,240
|
4,490
|
3,480
|
4,826
|
6,562
|
7,839
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1.200
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
7,69%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
79,44%
|
-
|
-
|
Dividend per aandeel
2 |
0,5800
|
0,6800
|
0,7100
|
0,7800
|
0,8600
|
0,9308
|
1,007
|
1,097
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
10-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
3.669
|
3.944
|
5.168
|
3.009
|
1.896
|
3.270
|
3.336
|
3.624
|
2.170
|
2.230
|
3.845
|
3.902
|
3.984
|
4.081
|
4.152
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.016
|
834
|
764
|
747
|
680
|
604
|
656
|
660
|
756
|
770
|
787
|
796
|
852
|
-
|
-
|
Operationele Marge
|
27,69%
|
21,15%
|
14,78%
|
24,83%
|
35,86%
|
18,47%
|
19,66%
|
18,21%
|
34,84%
|
34,53%
|
20,47%
|
20,4%
|
21,38%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-921
|
-459
|
539
|
1.475
|
-817
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
228
|
559
|
1.702
|
259
|
-815
|
163
|
733
|
1.050
|
-724
|
100
|
470,7
|
484
|
498
|
519
|
531
|
Nettomarge
|
6,21%
|
14,17%
|
32,93%
|
8,61%
|
-42,99%
|
4,98%
|
21,97%
|
28,97%
|
-33,36%
|
4,48%
|
12,24%
|
12,4%
|
12,5%
|
12,72%
|
12,79%
|
WPA
2 |
0,5600
|
1,430
|
4,470
|
0,6900
|
-2,210
|
0,4500
|
2,060
|
3,020
|
-2,150
|
0,3000
|
1,340
|
1,441
|
1,501
|
1,697
|
1,733
|
Dividend per aandeel
2 |
0,1800
|
0,1800
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2200
|
0,2200
|
0,2000
|
-
|
0,2367
|
0,2383
|
0,2383
|
0,2400
|
0,2667
|
Datum van publicatie
|
10-02-22
|
09-05-22
|
03-08-22
|
02-11-22
|
08-02-23
|
03-05-23
|
02-08-23
|
31-10-23
|
06-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
1.389
|
7.304
|
2.201
|
1.722
|
5.033
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
1.200
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17,5%
|
15,9%
|
20,9%
|
25,9%
|
19,1%
|
22,9%
|
22,7%
|
21,4%
|
ROA (netto-inkomsten/totale activa)
|
1,02%
|
0,88%
|
1%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-170.135
|
-73.888
|
-52.045
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
29,20
|
32,50
|
25,50
|
0,2600
|
3,260
|
3,070
|
5,980
|
8,940
|
Cashflow per aandeel
|
-
|
-0,1400
|
-1,810
|
-2,240
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
10-02-22
|
08-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
41,3
USD Gemiddelde koersdoel
42,9
USD Spread / Gemiddelde doel +3,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,95% | 49,42 mld. | | +27,99% | 7,6 mld. | | +5,08% | 6,48 mld. | | -10,50% | 2,97 mld. | | +23,00% | 2,03 mld. | | +18,82% | 1,92 mld. | | +7,43% | 1,33 mld. | | -4,94% | 1,22 mld. | | -21,95% | 1,07 mld. |
Gediversifieerde beleggingsdiensten
|