Beurs gesloten -
London S.E.
17:30:00 28-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
44,8
EUR
|
-5,00%
|
|
-5,72%
|
+22,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.700
|
10.115
|
16.765
|
12.175
|
14.816
|
17.938
|
-
|
-
|
Bedrijfswaarde
1 |
13.700
|
10.115
|
16.765
|
12.175
|
14.816
|
17.938
|
17.938
|
17.938
|
K/w-verhouding
|
10,4
x
|
15,9
x
|
9,92
x
|
6,19
x
|
5,39
x
|
6,81
x
|
7,12
x
|
6,89
x
|
Dividendrendement
|
4,47%
|
2%
|
3,87%
|
6,35%
|
7,35%
|
6,31%
|
6,45%
|
6,72%
|
Marktkapitalisatie/omzet
|
1,89
x
|
1,41
x
|
2,17
x
|
1,42
x
|
1,4
x
|
1,7
x
|
1,7
x
|
1,65
x
|
Bedrijfswaarde/omzet
|
1,89
x
|
1,41
x
|
2,17
x
|
1,42
x
|
1,4
x
|
1,7
x
|
1,7
x
|
1,65
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,02
x
|
0,73
x
|
0,97
x
|
0,71
x
|
0,81
x
|
0,91
x
|
0,83
x
|
0,76
x
|
Aantal aandelen (in duizenden)
|
408.222
|
405.571
|
405.443
|
407.195
|
403.381
|
398.525
|
-
|
-
|
Referentieprijs
2 |
33,56
|
24,94
|
41,35
|
29,90
|
36,73
|
45,01
|
45,01
|
45,01
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
28-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.256
|
7.155
|
7.742
|
8.571
|
10.552
|
10.535
|
10.553
|
10.873
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.973
|
2.935
|
3.436
|
3.996
|
5.532
|
5.034
|
4.845
|
5.010
|
Operationele Marge
|
40,97%
|
41,01%
|
44,37%
|
46,62%
|
52,43%
|
47,78%
|
45,91%
|
46,08%
|
Resultaat voor belastingen (EBT)
1 |
2.330
|
1.368
|
2.933
|
3.222
|
4.795
|
4.502
|
4.173
|
4.264
|
Nettowinst (verlies)
1 |
1.470
|
783,1
|
1.923
|
2.165
|
2.998
|
2.757
|
2.569
|
2.677
|
Nettomarge
|
20,26%
|
10,95%
|
24,84%
|
25,26%
|
28,41%
|
26,17%
|
24,34%
|
24,62%
|
WPA
2 |
3,220
|
1,570
|
4,170
|
4,830
|
6,810
|
6,605
|
6,319
|
6,537
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,500
|
0,5000
|
1,600
|
1,900
|
2,700
|
2,840
|
2,905
|
3,025
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
28-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
3.472
|
3.791
|
2.007
|
2.036
|
2.110
|
4.147
|
2.124
|
2.300
|
2.499
|
2.662
|
5.161
|
2.692
|
2.699
|
2.788
|
2.649
|
2.625
|
2.602
|
2.634
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.357
|
1.688
|
841,5
|
801
|
1.060
|
1.861
|
1.028
|
1.106
|
1.257
|
1.432
|
2.689
|
1.489
|
1.354
|
1.505
|
-
|
-
|
-
|
-
|
Operationele Marge
|
39,09%
|
44,52%
|
41,93%
|
39,34%
|
50,24%
|
44,89%
|
48,4%
|
48,11%
|
50,29%
|
53,8%
|
52,1%
|
55,33%
|
50,16%
|
54%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
510,1
|
1.435
|
651,2
|
610,1
|
1.049
|
1.659
|
754,9
|
808,3
|
1.003
|
1.433
|
2.436
|
1.284
|
1.075
|
1.284
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
293,8
|
918
|
472
|
448,8
|
688,2
|
1.137
|
510
|
517,7
|
593,6
|
896,3
|
1.490
|
819,7
|
688
|
783,3
|
-
|
-
|
-
|
-
|
Nettomarge
|
8,46%
|
24,22%
|
23,52%
|
22,04%
|
32,61%
|
27,42%
|
24,01%
|
22,51%
|
23,76%
|
33,67%
|
28,87%
|
30,45%
|
25,49%
|
28,1%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
0,9300
|
1,050
|
1,490
|
-
|
1,200
|
1,090
|
1,390
|
1,980
|
-
|
1,900
|
1,540
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-07-20
|
30-07-21
|
28-02-22
|
29-04-22
|
01-08-22
|
01-08-22
|
04-11-22
|
28-02-23
|
28-04-23
|
31-07-23
|
31-07-23
|
30-10-23
|
29-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10%
|
4,7%
|
10,9%
|
12,6%
|
15,5%
|
13,3%
|
11,1%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
0,61%
|
0,3%
|
0,66%
|
0,69%
|
0,91%
|
0,77%
|
0,65%
|
0,63%
|
Totale activa
1 |
241.243
|
261.566
|
292.412
|
315.646
|
330.496
|
359.409
|
397.067
|
428.287
|
Nettoactief per aandeel
2 |
32,90
|
34,00
|
42,80
|
42,00
|
45,60
|
49,60
|
54,10
|
58,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
28-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
45,01
EUR Gemiddelde koersdoel
50,59
EUR Spread / Gemiddelde doel +12,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,28% | 576 mld. | | +16,78% | 310 mld. | | +21,47% | 256 mld. | | +20,85% | 210 mld. | | +25,59% | 189 mld. | | +29,53% | 173 mld. | | +8,26% | 164 mld. | | +6,95% | 149 mld. | | -10,46% | 140 mld. |
Banken - Andere
|