Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,8
USD
|
-3,95%
|
|
-7,06%
|
-3,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.167
|
2.762
|
3.491
|
3.080
|
2.767
|
2.633
|
-
|
-
|
Bedrijfswaarde
1 |
3.018
|
2.762
|
3.491
|
3.080
|
2.767
|
2.633
|
2.633
|
2.633
|
K/w-verhouding
|
12,1
x
|
8,94
x
|
13,7
x
|
13,7
x
|
9,96
x
|
9,04
x
|
8,12
x
|
7,64
x
|
Dividendrendement
|
3,31%
|
7,2%
|
2,87%
|
2,97%
|
3,28%
|
6,71%
|
3,84%
|
3,97%
|
Marktkapitalisatie/omzet
|
2,39
x
|
1,91
x
|
2,68
x
|
2,13
x
|
1,72
x
|
1,62
x
|
1,53
x
|
1,43
x
|
Bedrijfswaarde/omzet
|
2,39
x
|
1,91
x
|
2,68
x
|
2,13
x
|
1,72
x
|
1,62
x
|
1,53
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
8,47
x
|
6,16
x
|
8,81
x
|
8,44
x
|
6,68
x
|
6,14
x
|
5,57
x
|
5,76
x
|
Bedrijfswaarde/FCF
|
9,9
x
|
7,68
x
|
-
|
-
|
9,1
x
|
14,7
x
|
11
x
|
11,5
x
|
FCF Yield
|
10,1%
|
13%
|
-
|
-
|
11%
|
6,8%
|
9,12%
|
8,66%
|
Price to Book
|
3,04
x
|
2,52
x
|
3,15
x
|
-
|
2,55
x
|
2,36
x
|
2,17
x
|
1,77
x
|
Aantal aandelen (in duizenden)
|
97.179
|
95.587
|
92.891
|
84.822
|
81.718
|
80.272
|
-
|
-
|
Referentieprijs
2 |
32,59
|
28,89
|
37,58
|
36,31
|
33,86
|
32,80
|
32,80
|
32,80
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.327
|
1.448
|
1.300
|
1.446
|
1.610
|
1.624
|
1.726
|
1.838
|
EBITDA
1 |
373,8
|
448,1
|
396,3
|
364,9
|
414,4
|
429
|
472,6
|
457
|
Bedrijfsresultaat (EBIT)
1 |
347,9
|
418,2
|
366,3
|
336,8
|
387,5
|
414,4
|
446,7
|
429
|
Operationele Marge
|
26,22%
|
28,87%
|
28,17%
|
23,29%
|
24,08%
|
25,53%
|
25,88%
|
23,34%
|
Resultaat voor belastingen (EBT)
1 |
365,3
|
446,1
|
376,3
|
306,2
|
411,3
|
422,1
|
451,3
|
408
|
Nettowinst (verlies)
1 |
272,3
|
326,4
|
270,3
|
239,5
|
299
|
303,7
|
326,5
|
272
|
Nettomarge
|
20,52%
|
22,53%
|
20,78%
|
16,56%
|
18,58%
|
18,7%
|
18,91%
|
14,8%
|
WPA
2 |
2,690
|
3,230
|
2,750
|
2,650
|
3,400
|
3,626
|
4,041
|
4,292
|
Free Cash Flow
1 |
319,9
|
359,7
|
-
|
-
|
303,9
|
179
|
240
|
228
|
FCF-marge
|
24,11%
|
24,84%
|
-
|
-
|
18,88%
|
11,03%
|
13,9%
|
12,41%
|
Kasstroomconversie (ebitda)
|
85,57%
|
80,28%
|
-
|
-
|
73,34%
|
41,72%
|
50,79%
|
49,89%
|
Kasstroomconversie (nettowinst)
|
117,46%
|
110,23%
|
-
|
-
|
101,65%
|
58,95%
|
73,51%
|
83,82%
|
Dividend per aandeel
2 |
1,080
|
2,080
|
1,080
|
1,080
|
1,110
|
2,200
|
1,259
|
1,301
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
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 |
321,6
|
324,8
|
366
|
381,1
|
373,9
|
382,2
|
433,2
|
402,7
|
391,5
|
396,4
|
403,1
|
409,8
|
415,3
|
416,6
|
435,3
|
EBITDA
1 |
95,95
|
91,41
|
99,28
|
103,6
|
70,64
|
93,19
|
105,1
|
107,5
|
108,6
|
104,2
|
109
|
115
|
120
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
88,58
|
83,95
|
92,32
|
96,78
|
63,75
|
85,17
|
98,39
|
101,4
|
102,6
|
98,58
|
104
|
108,4
|
108
|
99,79
|
118,7
|
Operationele Marge
|
27,54%
|
25,85%
|
25,22%
|
25,39%
|
17,05%
|
22,28%
|
22,71%
|
25,19%
|
26,2%
|
24,87%
|
25,8%
|
26,46%
|
26,01%
|
23,95%
|
27,28%
|
Resultaat voor belastingen (EBT)
1 |
91,63
|
72,21
|
69,65
|
89,21
|
75,15
|
92,48
|
100,5
|
101
|
117,3
|
104
|
104,9
|
108,5
|
105,4
|
103
|
120,6
|
Nettowinst (verlies)
1 |
68,56
|
55,86
|
57,66
|
69,48
|
56,5
|
69,6
|
72,18
|
75,03
|
82,18
|
75,03
|
76,13
|
78,8
|
76,46
|
74,8
|
88,55
|
Nettomarge
|
21,32%
|
17,2%
|
15,75%
|
18,23%
|
15,11%
|
18,21%
|
16,66%
|
18,63%
|
20,99%
|
18,93%
|
18,88%
|
19,23%
|
18,41%
|
17,95%
|
20,34%
|
WPA
2 |
0,7100
|
0,6100
|
0,6400
|
0,7800
|
0,6300
|
0,7800
|
0,8100
|
0,8600
|
0,9600
|
0,8900
|
0,8818
|
0,9460
|
0,9479
|
0,9195
|
1,039
|
Dividend per aandeel
2 |
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,2800
|
0,2800
|
0,2800
|
0,2800
|
0,3080
|
0,3093
|
0,3093
|
0,3255
|
0,3271
|
Datum van publicatie
|
27-01-22
|
28-04-22
|
28-07-22
|
27-10-22
|
26-01-23
|
27-04-23
|
27-07-23
|
26-10-23
|
25-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
149
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
320
|
360
|
-
|
-
|
304
|
179
|
240
|
228
|
ROE (netto-inkomsten/eigen vermogen)
|
28,7%
|
30%
|
24%
|
22,2%
|
27,5%
|
26,5%
|
27,9%
|
24,1%
|
ROA (netto-inkomsten/totale activa)
|
15,9%
|
16,6%
|
13,3%
|
11,9%
|
15,7%
|
14,1%
|
15,3%
|
12,1%
|
Totale activa
1 |
1.712
|
1.970
|
2.040
|
2.019
|
1.902
|
2.154
|
2.134
|
2.248
|
Nettoactief per aandeel
2 |
10,70
|
11,40
|
11,90
|
-
|
13,30
|
13,90
|
15,10
|
18,50
|
Cashflow per aandeel
|
3,440
|
3,870
|
1,820
|
3,780
|
3,720
|
-
|
-
|
-
|
Capex
1 |
15
|
13,5
|
10,4
|
4,37
|
7,92
|
9,34
|
15,9
|
26
|
Capex/omzet
|
1,13%
|
0,93%
|
0,8%
|
0,3%
|
0,49%
|
0,58%
|
0,92%
|
1,41%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
32,8
USD Gemiddelde koersdoel
38,5
USD Spread / Gemiddelde doel +17,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,13% | 2,64 mld. | | +15,32% | 84,55 mld. | | +12,36% | 26,01 mld. | | -6,65% | 17,28 mld. | | +13,32% | 16,57 mld. | | +6,74% | 14,28 mld. | | -16,11% | 13,16 mld. | | +16,00% | 9,52 mld. | | +26,11% | 8,75 mld. | | +27,22% | 7,13 mld. |
Beleggingsmanagement
|