Beurs gesloten -
Euronext Amsterdam
17:35:04 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
124,8
EUR
|
+0,16%
|
|
-0,48%
|
+9,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.009
|
9.984
|
12.638
|
10.631
|
10.282
|
11.275
|
-
|
-
|
Bedrijfswaarde
1 |
14.040
|
12.642
|
10.882
|
11.339
|
10.282
|
6.505
|
3.657
|
11.275
|
K/w-verhouding
|
17,9
x
|
15,7
x
|
2,94
x
|
16,3
x
|
10,2
x
|
9,87
x
|
10,7
x
|
-
|
Dividendrendement
|
4,03%
|
2,01%
|
3,91%
|
4,17%
|
-
|
2,94%
|
2,94%
|
2,28%
|
Marktkapitalisatie/omzet
|
2,13
x
|
1,78
x
|
1,13
x
|
0,96
x
|
0,79
x
|
0,85
x
|
0,81
x
|
-
|
Bedrijfswaarde/omzet
|
2,49
x
|
2,26
x
|
0,97
x
|
1,03
x
|
0,79
x
|
0,49
x
|
0,26
x
|
-
|
Bedrijfswaarde/EBITDA
|
9,31
x
|
10,2
x
|
2,09
x
|
4,64
x
|
3,5
x
|
1,95
x
|
1,13
x
|
-
|
Bedrijfswaarde/FCF
|
15,1
x
|
11,7
x
|
14,4
x
|
20,8
x
|
-
|
2,45
x
|
1,41
x
|
-
|
FCF Yield
|
6,62%
|
8,56%
|
6,96%
|
4,8%
|
-
|
40,8%
|
70,9%
|
-
|
Price to Book
|
0,88
x
|
1,25
x
|
1,02
x
|
0,82
x
|
-
|
0,67
x
|
0,63
x
|
-
|
Aantal aandelen (in duizenden)
|
88.544
|
88.544
|
88.550
|
88.593
|
90.352
|
90.344
|
-
|
-
|
Referentieprijs
2 |
135,6
|
112,8
|
142,7
|
120,0
|
113,8
|
124,8
|
124,8
|
124,8
|
Datum van publicatie
|
26-03-20
|
30-03-21
|
30-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.645
|
5.603
|
11.196
|
11.043
|
13.058
|
13.290
|
13.904
|
-
|
EBITDA
1 |
1.509
|
1.235
|
5.208
|
2.446
|
2.934
|
3.329
|
3.242
|
-
|
Bedrijfsresultaat (EBIT)
1 |
966,2
|
693
|
4.465
|
806,9
|
1.603
|
1.848
|
1.723
|
-
|
Operationele Marge
|
17,12%
|
12,37%
|
39,88%
|
7,31%
|
12,28%
|
13,91%
|
12,39%
|
-
|
Resultaat voor belastingen (EBT)
|
696,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
665,5
|
628,5
|
4.270
|
646,8
|
1.000
|
1.157
|
1.089
|
-
|
Nettomarge
|
11,79%
|
11,22%
|
38,14%
|
5,86%
|
7,66%
|
8,71%
|
7,83%
|
-
|
WPA
2 |
7,592
|
7,189
|
48,58
|
7,370
|
11,17
|
12,65
|
11,67
|
-
|
Free Cash Flow
1 |
929,4
|
1.082
|
757,3
|
544
|
-
|
2.655
|
2.593
|
-
|
FCF-marge
|
16,46%
|
19,3%
|
6,76%
|
4,93%
|
-
|
19,98%
|
18,65%
|
-
|
Kasstroomconversie (ebitda)
|
61,61%
|
87,59%
|
14,54%
|
22,24%
|
-
|
79,76%
|
79,99%
|
-
|
Kasstroomconversie (nettowinst)
|
139,65%
|
172,09%
|
17,73%
|
84,11%
|
-
|
229,48%
|
238,13%
|
-
|
Dividend per aandeel
2 |
5,463
|
2,265
|
5,580
|
5,000
|
-
|
3,670
|
3,670
|
2,850
|
Datum van publicatie
|
26-03-20
|
30-03-21
|
30-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
2.031
|
2.658
|
-
|
708
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
1.756
|
-
|
-
|
4.770
|
7.618
|
Hefboom (schuld/ebitda)
|
1,346
x
|
2,152
x
|
-
|
0,2894
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
929
|
1.082
|
757
|
544
|
-
|
2.655
|
2.593
|
ROE (netto-inkomsten/eigen vermogen)
|
8,57%
|
7,85%
|
41,8%
|
3,42%
|
-
|
7,2%
|
6,1%
|
ROA (netto-inkomsten/totale activa)
|
3,67%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
18.117
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
155,0
|
89,90
|
140,0
|
147,0
|
-
|
186,0
|
199,0
|
Cashflow per aandeel
|
21,50
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
953
|
856
|
731
|
895
|
-
|
245
|
250
|
Capex/omzet
|
16,88%
|
15,28%
|
6,53%
|
8,1%
|
-
|
1,84%
|
1,8%
|
Datum van publicatie
|
26-03-20
|
30-03-21
|
30-03-22
|
29-03-23
|
27-03-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
124,8
EUR Gemiddelde koersdoel
140,7
EUR Spread / Gemiddelde doel +12,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,67% | 12,04 mld. | | +53,03% | 16,95 mld. | | +3,20% | 15,78 mld. | | +7,21% | 13,87 mld. | | -0,77% | 12,3 mld. | | +6,24% | 10,88 mld. | | +34,86% | 10,17 mld. | | -1,71% | 9,7 mld. | | -0,98% | 7,64 mld. | | -2,66% | 7,78 mld. |
Holdingmaatschappijen - Andere
|