Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
54,22
USD
|
-0,09%
|
|
-4,17%
|
-15,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
6.551
|
5.764
|
8.587
|
5.419
|
6.649
|
5.615
|
-
|
Bedrijfswaarde
1 |
6.551
|
5.764
|
8.587
|
5.419
|
6.649
|
5.615
|
5.615
|
K/w-verhouding
|
9,38
x
|
8,38
x
|
7,02
x
|
21,4
x
|
31,1
x
|
14,6
x
|
11
x
|
Dividendrendement
|
2,88%
|
3,45%
|
2,48%
|
3,94%
|
3,26%
|
3,93%
|
4%
|
Marktkapitalisatie/omzet
|
1,06
x
|
0,81
x
|
0,93
x
|
0,71
x
|
1,11
x
|
0,89
x
|
0,82
x
|
Bedrijfswaarde/omzet
|
1,06
x
|
0,81
x
|
0,93
x
|
0,71
x
|
1,11
x
|
0,89
x
|
0,82
x
|
Bedrijfswaarde/EBITDA
|
6,06
x
|
5,1
x
|
4,59
x
|
9,25
x
|
11,2
x
|
6,6
x
|
5,64
x
|
Bedrijfswaarde/FCF
|
8,13
x
|
-
|
8,11
x
|
10,4
x
|
73,1
x
|
13,4
x
|
10,4
x
|
FCF Yield
|
12,3%
|
-
|
12,3%
|
9,6%
|
1,37%
|
7,46%
|
9,64%
|
Price to Book
|
1,48
x
|
1,16
x
|
1,49
x
|
1,16
x
|
1,37
x
|
1,06
x
|
0,97
x
|
Aantal aandelen (in duizenden)
|
112.336
|
111.645
|
109.767
|
103.542
|
103.181
|
103.557
|
-
|
Referentieprijs
2 |
58,32
|
51,63
|
78,23
|
52,34
|
64,44
|
54,22
|
54,22
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
6.202
|
7.087
|
9.221
|
7.605
|
6.004
|
6.297
|
6.881
|
EBITDA
1 |
1.082
|
1.130
|
1.872
|
586
|
595,4
|
851
|
996,1
|
Bedrijfsresultaat (EBIT)
1 |
952,8
|
980,7
|
1.714
|
419
|
406,9
|
630,2
|
768,8
|
Operationele Marge
|
15,36%
|
13,84%
|
18,59%
|
5,51%
|
6,78%
|
10,01%
|
11,17%
|
Resultaat voor belastingen (EBT)
1 |
905
|
923,3
|
1.642
|
326
|
274,4
|
477
|
656,4
|
Nettowinst (verlies)
1 |
707,4
|
696,4
|
1.241
|
263
|
216,8
|
383,1
|
497,4
|
Nettomarge
|
11,41%
|
9,83%
|
13,46%
|
3,46%
|
3,61%
|
6,08%
|
7,23%
|
WPA
2 |
6,220
|
6,160
|
11,14
|
2,450
|
2,070
|
3,707
|
4,920
|
Free Cash Flow
1 |
806,1
|
-
|
1.059
|
520
|
90,9
|
419,1
|
541,4
|
FCF-marge
|
13%
|
-
|
11,48%
|
6,84%
|
1,51%
|
6,66%
|
7,87%
|
Kasstroomconversie (ebitda)
|
74,51%
|
-
|
56,57%
|
88,74%
|
15,27%
|
49,25%
|
54,35%
|
Kasstroomconversie (nettowinst)
|
113,95%
|
-
|
85,33%
|
197,72%
|
41,93%
|
109,4%
|
108,85%
|
Dividend per aandeel
2 |
1,680
|
1,780
|
1,940
|
2,060
|
2,100
|
2,130
|
2,170
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
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 |
2.556
|
2.373
|
2.034
|
2.062
|
1.824
|
1.685
|
1.446
|
1.647
|
1.481
|
1.429
|
1.425
|
1.611
|
1.646
|
1.617
|
1.506
|
EBITDA
1 |
661,6
|
393
|
191
|
202
|
62
|
131
|
134,2
|
258,5
|
81,4
|
121,3
|
142,7
|
242,5
|
238,3
|
221,6
|
173,7
|
Bedrijfsresultaat (EBIT)
1 |
622,4
|
353
|
150
|
160
|
21
|
88
|
88,7
|
212,4
|
34,1
|
71,7
|
92,6
|
182,3
|
182,6
|
169,4
|
120,3
|
Operationele Marge
|
24,35%
|
14,88%
|
7,37%
|
7,76%
|
1,15%
|
5,22%
|
6,13%
|
12,9%
|
2,3%
|
5,02%
|
6,5%
|
11,32%
|
11,1%
|
10,48%
|
7,99%
|
Resultaat voor belastingen (EBT)
1 |
603,2
|
333
|
130
|
141
|
-3
|
58
|
59,6
|
178,1
|
-1,7
|
38,4
|
58,3
|
148,4
|
151,4
|
138,6
|
91,4
|
Nettowinst (verlies)
1 |
445,2
|
260
|
98
|
109
|
2
|
54
|
45,9
|
138,5
|
-1,7
|
34,1
|
46,7
|
112,1
|
114,4
|
105,2
|
69,95
|
Nettomarge
|
17,42%
|
10,96%
|
4,82%
|
5,29%
|
0,11%
|
3,2%
|
3,17%
|
8,41%
|
-0,11%
|
2,39%
|
3,28%
|
6,96%
|
6,95%
|
6,51%
|
4,65%
|
WPA
2 |
4,000
|
2,330
|
0,8800
|
1,010
|
0,0200
|
0,5200
|
0,4400
|
1,330
|
-0,0200
|
0,3300
|
0,4500
|
1,085
|
1,110
|
1,030
|
0,6850
|
Dividend per aandeel
2 |
0,5100
|
0,5100
|
0,5100
|
0,5100
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5300
|
0,5300
|
0,5300
|
0,5300
|
0,5367
|
0,5367
|
0,5350
|
Datum van publicatie
|
21-10-21
|
10-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
09-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
07-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
806
|
-
|
1.059
|
520
|
90,9
|
419
|
541
|
ROE (netto-inkomsten/eigen vermogen)
|
17,3%
|
14,9%
|
17%
|
5,04%
|
4,56%
|
8,5%
|
9,8%
|
ROA (netto-inkomsten/totale activa)
|
6,39%
|
5,73%
|
6,22%
|
1,67%
|
1,37%
|
2,3%
|
2,9%
|
Totale activa
1 |
11.075
|
12.158
|
19.940
|
15.703
|
15.879
|
16.657
|
17.151
|
Nettoactief per aandeel
2 |
39,30
|
44,50
|
52,60
|
45,20
|
47,00
|
51,00
|
56,10
|
Cashflow per aandeel
|
-
|
-
|
11,00
|
7,270
|
-
|
-
|
-
|
Capex
|
107
|
114
|
143
|
-
|
-
|
-
|
-
|
Capex/omzet
|
1,72%
|
1,61%
|
1,55%
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
54,22
USD Gemiddelde koersdoel
67
USD Spread / Gemiddelde doel +23,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,86% | 5,61 mld. | | +38,91% | 61,52 mld. | | +10,01% | 50,24 mld. | | +12,05% | 48,88 mld. | | +21,50% | 44,86 mld. | | +22,39% | 33,96 mld. | | +10,03% | 29,23 mld. | | +50,11% | 27,95 mld. | | +21,57% | 24,78 mld. | | -3,96% | 20,38 mld. |
Schadeverzekeringen - Andere
|