Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
184,3
USD
|
+0,35%
|
|
-1,11%
|
+7,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.922
|
4.455
|
5.301
|
4.236
|
6.444
|
7.098
|
-
|
-
|
Bedrijfswaarde
1 |
2.663
|
4.002
|
5.099
|
4.236
|
7.252
|
7.906
|
7.906
|
7.906
|
K/w-verhouding
|
10,9
x
|
13,3
x
|
7,95
x
|
9,4
x
|
26,9
x
|
18,5
x
|
13,3
x
|
12,8
x
|
Dividendrendement
|
3%
|
2,14%
|
2%
|
2,64%
|
1,78%
|
1,72%
|
1,84%
|
2%
|
Marktkapitalisatie/omzet
|
1,44
x
|
1,91
x
|
1,6
x
|
1,52
x
|
2,63
x
|
2,49
x
|
2,09
x
|
1,87
x
|
Bedrijfswaarde/omzet
|
1,31
x
|
1,72
x
|
1,54
x
|
1,52
x
|
2,96
x
|
2,77
x
|
2,33
x
|
2,08
x
|
Bedrijfswaarde/EBITDA
|
5,03
x
|
6,01
x
|
4,37
x
|
5,65
x
|
17,7
x
|
12,5
x
|
8,61
x
|
6,95
x
|
Bedrijfswaarde/FCF
|
6.138.373
x
|
-
|
3.757.525
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3,37
x
|
3,64
x
|
3,91
x
|
-
|
4,1
x
|
4,21
x
|
3,7
x
|
3,25
x
|
Aantal aandelen (in duizenden)
|
39.086
|
40.632
|
39.019
|
38.838
|
37.673
|
38.517
|
-
|
-
|
Referentieprijs
2 |
74,76
|
109,6
|
135,8
|
109,1
|
171,0
|
184,3
|
184,3
|
184,3
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.033
|
2.327
|
3.317
|
2.786
|
2.449
|
2.856
|
3.389
|
3.800
|
EBITDA
1 |
529,5
|
665,5
|
1.166
|
750,4
|
409,8
|
633,5
|
918,8
|
1.137
|
Bedrijfsresultaat (EBIT)
1 |
498,5
|
639,3
|
1.138
|
722,7
|
385,4
|
590,4
|
844,7
|
1.039
|
Operationele Marge
|
24,52%
|
27,47%
|
34,32%
|
25,94%
|
15,74%
|
20,68%
|
24,92%
|
27,34%
|
Resultaat voor belastingen (EBT)
|
448,7
|
540,8
|
1.117
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
297,4
|
350,6
|
740,1
|
476,5
|
255,5
|
412
|
567,7
|
599,5
|
Nettomarge
|
14,63%
|
15,06%
|
22,31%
|
17,11%
|
10,43%
|
14,43%
|
16,75%
|
15,78%
|
WPA
2 |
6,890
|
8,220
|
17,08
|
11,61
|
6,370
|
9,983
|
13,90
|
14,37
|
Free Cash Flow
|
433,9
|
-
|
1.357
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
21,35%
|
-
|
40,91%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
81,94%
|
-
|
116,33%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
145,87%
|
-
|
183,34%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,240
|
2,350
|
2,720
|
2,880
|
3,040
|
3,172
|
3,390
|
3,691
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
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 |
831,6
|
1.124
|
728,3
|
637,4
|
583,2
|
836,7
|
577,8
|
505,1
|
576,1
|
790,3
|
587,3
|
623,5
|
724,9
|
912,6
|
749,8
|
EBITDA
1 |
268,9
|
471,6
|
221,9
|
159,8
|
143,7
|
225
|
122
|
69,39
|
88,52
|
129,8
|
96,93
|
101,3
|
150,4
|
279,3
|
159,9
|
Bedrijfsresultaat (EBIT)
1 |
261,8
|
464,4
|
214,8
|
153,2
|
136,6
|
218
|
115,5
|
63,44
|
82,67
|
123,9
|
90,63
|
104,5
|
149,8
|
234,5
|
164,2
|
Operationele Marge
|
31,48%
|
41,32%
|
29,5%
|
24,04%
|
23,43%
|
26,06%
|
19,98%
|
12,56%
|
14,35%
|
15,67%
|
15,43%
|
16,76%
|
20,66%
|
25,7%
|
21,9%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
159,5
|
295,9
|
158
|
95,63
|
82,44
|
140,4
|
83,38
|
37,2
|
52,15
|
82,75
|
85,69
|
63,48
|
89,88
|
168,7
|
108,6
|
Nettomarge
|
19,18%
|
26,32%
|
21,7%
|
15%
|
14,14%
|
16,79%
|
14,43%
|
7,37%
|
9,05%
|
10,47%
|
14,59%
|
10,18%
|
12,4%
|
18,48%
|
14,48%
|
WPA
2 |
3,740
|
6,960
|
3,790
|
2,330
|
2,030
|
3,440
|
2,060
|
0,9500
|
1,300
|
2,030
|
2,090
|
1,510
|
2,164
|
4,108
|
2,651
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,7200
|
0,7200
|
0,7200
|
0,7200
|
0,7600
|
0,7600
|
0,7600
|
0,7600
|
0,7725
|
0,7995
|
0,7995
|
0,7995
|
0,7990
|
Datum van publicatie
|
27-10-21
|
02-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
01-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
31-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
808
|
808
|
808
|
808
|
Nettokaspositie
1 |
259
|
453
|
202
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,972
x
|
1,276
x
|
0,8796
x
|
0,7106
x
|
Free Cash Flow
|
434
|
-
|
1.357
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
45,9%
|
43,8%
|
66,1%
|
-
|
16,4%
|
28,5%
|
38,4%
|
40,9%
|
ROA (netto-inkomsten/totale activa)
|
15,8%
|
15,4%
|
23,5%
|
-
|
6,98%
|
14,1%
|
19,4%
|
-
|
Totale activa
1 |
1.882
|
2.277
|
3.148
|
-
|
3.660
|
2.922
|
2.926
|
-
|
Nettoactief per aandeel
2 |
22,20
|
30,10
|
34,80
|
-
|
41,70
|
43,80
|
49,90
|
56,70
|
Cashflow per aandeel
|
-
|
-
|
32,00
|
-
|
-
|
-
|
-
|
-
|
Capex
|
70,8
|
53,3
|
28
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
3,48%
|
2,29%
|
0,84%
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-01-20
|
03-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
184,3
USD Gemiddelde koersdoel
205,9
USD Spread / Gemiddelde doel +11,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,74% | 7,1 mld. | | +10,84% | 147 mld. | | +9,00% | 137 mld. | | +21,81% | 120 mld. | | -5,94% | 36,38 mld. | | +9,29% | 25,26 mld. | | -9,42% | 21,24 mld. | | +17,00% | 19,89 mld. | | +43,36% | 17,44 mld. | | +11,73% | 16,69 mld. |
Investment Banking & Brokerage Services - Andere
|