Geschatte realtime
Cboe BZX
20:13:51 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15
USD
|
+0,50%
|
|
+0,77%
|
+6,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.153
|
7.079
|
8.830
|
13.152
|
7.912
|
8.191
|
-
|
-
|
Bedrijfswaarde
1 |
5.153
|
7.079
|
8.830
|
13.152
|
7.912
|
8.191
|
8.191
|
8.191
|
K/w-verhouding
|
12
x
|
6,75
x
|
9,39
x
|
-
|
9,19
x
|
10
x
|
9,04
x
|
7,68
x
|
Dividendrendement
|
3,38%
|
4,7%
|
3,67%
|
2,45%
|
4,24%
|
4,03%
|
4,16%
|
4,02%
|
Marktkapitalisatie/omzet
|
2,76
x
|
2,24
x
|
2,87
x
|
4,08
x
|
2,27
x
|
2,45
x
|
2,36
x
|
2,21
x
|
Bedrijfswaarde/omzet
|
2,76
x
|
2,24
x
|
2,87
x
|
4,08
x
|
2,27
x
|
2,45
x
|
2,36
x
|
2,21
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,1
x
|
0,94
x
|
1,13
x
|
1,82
x
|
0,93
x
|
0,92
x
|
0,86
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
311.184
|
554.788
|
540.750
|
536.804
|
558.770
|
549.000
|
-
|
-
|
Referentieprijs
2 |
16,56
|
12,76
|
16,33
|
24,50
|
14,16
|
14,92
|
14,92
|
14,92
|
Datum van publicatie
|
17-01-20
|
22-01-21
|
20-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.864
|
3.166
|
3.082
|
3.221
|
3.483
|
3.339
|
3.464
|
3.712
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
747
|
1.073
|
1.222
|
1.362
|
1.370
|
1.345
|
1.396
|
-
|
Operationele Marge
|
40,07%
|
33,89%
|
39,65%
|
42,29%
|
39,33%
|
40,3%
|
40,3%
|
-
|
Resultaat voor belastingen (EBT)
1 |
585,7
|
933
|
1.285
|
1.159
|
1.128
|
1.091
|
1.164
|
1.247
|
Nettowinst (verlies)
1 |
434,7
|
822
|
962
|
-
|
865
|
805,9
|
852,5
|
977,9
|
Nettomarge
|
23,32%
|
25,96%
|
31,21%
|
-
|
24,83%
|
24,14%
|
24,61%
|
26,34%
|
WPA
2 |
1,380
|
1,890
|
1,740
|
-
|
1,540
|
1,487
|
1,650
|
1,942
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5600
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,6017
|
0,6208
|
0,6000
|
Datum van publicatie
|
17-01-20
|
22-01-21
|
20-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
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 |
760
|
748
|
704
|
733
|
843
|
886
|
863
|
806
|
782
|
804
|
823
|
826,4
|
843,7
|
850,1
|
849
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
284
|
274
|
249
|
295
|
403
|
424
|
406
|
349
|
318
|
298
|
323
|
329,3
|
346,1
|
348,8
|
340,6
|
Operationele Marge
|
37,37%
|
36,63%
|
35,37%
|
40,25%
|
47,81%
|
47,86%
|
47,05%
|
43,3%
|
40,66%
|
37,06%
|
39,25%
|
39,84%
|
41,03%
|
41,03%
|
40,12%
|
Resultaat voor belastingen (EBT)
1 |
298
|
282
|
255
|
225
|
346
|
334
|
331
|
425
|
194
|
177
|
254
|
271,6
|
288
|
291,7
|
281,8
|
Nettowinst (verlies)
1 |
224
|
219
|
187
|
166
|
257
|
-
|
243
|
317
|
129
|
175
|
184
|
197,3
|
211,3
|
213
|
199,7
|
Nettomarge
|
29,47%
|
29,28%
|
26,56%
|
22,65%
|
30,49%
|
-
|
28,16%
|
39,33%
|
16,5%
|
21,77%
|
22,36%
|
23,87%
|
25,05%
|
25,06%
|
23,52%
|
WPA
2 |
0,4100
|
0,4000
|
0,3400
|
0,2900
|
0,4500
|
-
|
0,4300
|
0,5600
|
0,2300
|
0,3100
|
0,3300
|
0,3604
|
0,3942
|
0,4037
|
0,3862
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1520
|
0,1543
|
Datum van publicatie
|
20-10-21
|
20-01-22
|
19-04-22
|
19-07-22
|
18-10-22
|
18-01-23
|
18-04-23
|
19-07-23
|
18-10-23
|
18-01-24
|
17-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,6%
|
13,7%
|
12,5%
|
11,8%
|
11%
|
9,8%
|
10,2%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
1,08%
|
0,87%
|
1,36%
|
1,18%
|
1,05%
|
1%
|
1,02%
|
1,08%
|
Totale activa
1 |
40.251
|
94.483
|
70.735
|
-
|
82.381
|
80.873
|
83.523
|
90.549
|
Nettoactief per aandeel
2 |
15,00
|
13,60
|
14,40
|
13,50
|
15,20
|
16,20
|
17,40
|
17,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-01-20
|
22-01-21
|
20-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,92
USD Gemiddelde koersdoel
17,3
USD Spread / Gemiddelde doel +15,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,25% | 8,19 mld. | | +12,85% | 551 mld. | | +9,67% | 291 mld. | | +10,73% | 249 mld. | | +20,59% | 208 mld. | | +18,46% | 171 mld. | | +9,68% | 166 mld. | | +9,76% | 162 mld. | | -11,07% | 138 mld. | | -0,49% | 137 mld. |
Banken - Andere
|