Geschatte realtime
Tradegate
12:18:23 16-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
343,2
EUR
|
-1,45%
|
|
-2,61%
|
+9,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.290
|
9.356
|
10.784
|
12.974
|
15.342
|
16.302
|
-
|
-
|
Bedrijfswaarde
1 |
11.290
|
9.356
|
10.784
|
12.974
|
15.164
|
16.302
|
16.302
|
16.302
|
K/w-verhouding
|
11,2
x
|
18,3
x
|
7,91
x
|
21,8
x
|
5,87
x
|
6,08
x
|
5,4
x
|
4,77
x
|
Dividendrendement
|
2,08%
|
2,65%
|
2,26%
|
1,96%
|
1,92%
|
1,9%
|
2,02%
|
2,17%
|
Marktkapitalisatie/omzet
|
1,44
x
|
1,03
x
|
0,94
x
|
1,05
x
|
1,04
x
|
0,94
x
|
0,85
x
|
0,8
x
|
Bedrijfswaarde/omzet
|
1,44
x
|
1,03
x
|
0,94
x
|
1,05
x
|
1,04
x
|
0,94
x
|
0,85
x
|
0,8
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
3.369.643
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
1,24
x
|
0,96
x
|
1,06
x
|
1,54
x
|
1,16
x
|
1,06
x
|
0,9
x
|
0,77
x
|
Aantal aandelen (in duizenden)
|
40.782
|
39.966
|
39.369
|
39.165
|
43.390
|
43.458
|
-
|
-
|
Referentieprijs
2 |
276,8
|
234,1
|
273,9
|
331,3
|
353,6
|
375,1
|
375,1
|
375,1
|
Datum van publicatie
|
10-02-20
|
08-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.824
|
9.117
|
11.446
|
12.344
|
14.730
|
17.363
|
19.109
|
20.498
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.099
|
585,3
|
1.546
|
588
|
2.154
|
3.047
|
3.497
|
4.096
|
Nettowinst (verlies)
1 |
1.009
|
514,2
|
1.379
|
597
|
2.517
|
2.696
|
3.031
|
3.466
|
Nettomarge
|
12,9%
|
5,64%
|
12,05%
|
4,84%
|
17,09%
|
15,52%
|
15,86%
|
16,91%
|
WPA
2 |
24,70
|
12,78
|
34,62
|
15,19
|
60,19
|
61,73
|
69,44
|
78,60
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
4.553
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
30,91%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
180,89%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,750
|
6,200
|
6,200
|
6,500
|
6,800
|
7,133
|
7,584
|
8,130
|
Datum van publicatie
|
10-02-20
|
08-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
3.056
|
2.812
|
3.022
|
3.323
|
3.188
|
3.329
|
3.674
|
3.866
|
3.861
|
4.133
|
4.390
|
4.346
|
4.312
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-401
|
568
|
408
|
750
|
725
|
272
|
832
|
823,9
|
500,4
|
856,4
|
968,8
|
975,5
|
Nettowinst (verlies)
1 |
430,7
|
297,8
|
122,6
|
-319
|
496
|
365
|
670
|
678
|
804
|
733
|
748,7
|
424,1
|
788,9
|
811,4
|
829,2
|
Nettomarge
|
14,09%
|
10,59%
|
4,06%
|
-9,6%
|
15,56%
|
10,96%
|
18,24%
|
17,54%
|
20,82%
|
17,74%
|
17,06%
|
9,76%
|
18,3%
|
-
|
-
|
WPA
2 |
10,94
|
7,560
|
3,110
|
-8,220
|
12,66
|
9,310
|
16,26
|
15,63
|
18,53
|
16,87
|
17,11
|
9,919
|
18,00
|
18,80
|
19,17
|
Dividend per aandeel
2 |
1,550
|
1,550
|
1,650
|
1,650
|
1,650
|
1,650
|
1,650
|
1,750
|
1,750
|
1,750
|
1,771
|
1,806
|
1,831
|
1,900
|
1,900
|
Datum van publicatie
|
09-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
08-02-23
|
01-05-23
|
26-07-23
|
25-10-23
|
07-02-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
178
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
4.553
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
3,18%
|
13,9%
|
11,5%
|
23,3%
|
18,7%
|
17,9%
|
17,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
5,63%
|
4,8%
|
5%
|
5%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
44.682
|
56.158
|
60.626
|
69.324
|
Nettoactief per aandeel
2 |
224,0
|
243,0
|
258,0
|
216,0
|
304,0
|
353,0
|
415,0
|
487,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
08-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
375,1
USD Gemiddelde koersdoel
428,1
USD Spread / Gemiddelde doel +14,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,98% | 64,84 mld. | | +5,73% | 29,46 mld. | | +13,70% | 11,78 mld. | | +9,22% | 2,16 mld. | | +8,49% | 1,8 mld. | | +10,34% | 1,02 mld. | | +40,59% | 620 mln. | | -17,36% | 585 mln. | | +14,80% | 464 mln. |
Onroerend goed & Casualiteit Herverzekering
|