Beurs gesloten -
Xetra
17:35:32 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,74
EUR
|
+0,06%
|
|
+2,18%
|
+5,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.480
|
16.708
|
20.471
|
35.732
|
32.356
|
32.818
|
-
|
-
|
Bedrijfswaarde
1 |
29.539
|
23.972
|
26.561
|
41.314
|
37.728
|
37.269
|
35.695
|
33.829
|
K/w-verhouding
|
-19
x
|
-5,66
x
|
14
x
|
22,7
x
|
12,4
x
|
11,2
x
|
9,63
x
|
8,68
x
|
Dividendrendement
|
2,94%
|
1,67%
|
0,79%
|
1,22%
|
-
|
1,84%
|
1,94%
|
2,09%
|
Marktkapitalisatie/omzet
|
0,96
x
|
1,16
x
|
1,34
x
|
1,76
x
|
1,41
x
|
1,35
x
|
1,26
x
|
1,2
x
|
Bedrijfswaarde/omzet
|
1,32
x
|
1,66
x
|
1,74
x
|
2,04
x
|
1,64
x
|
1,53
x
|
1,37
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
8,02
x
|
9,9
x
|
9,78
x
|
10,3
x
|
7,43
x
|
6,85
x
|
5,96
x
|
5,34
x
|
Bedrijfswaarde/FCF
|
32,3
x
|
20,8
x
|
19,4
x
|
28,9
x
|
16,6
x
|
14,7
x
|
12,5
x
|
10,4
x
|
FCF Yield
|
3,1%
|
4,81%
|
5,15%
|
3,46%
|
6,03%
|
6,78%
|
8%
|
9,61%
|
Price to Book
|
2,67
x
|
3,36
x
|
3,04
x
|
4,5
x
|
3,47
x
|
2,94
x
|
2,39
x
|
1,97
x
|
Aantal aandelen (in duizenden)
|
877.804
|
884.007
|
895.116
|
908.047
|
895.052
|
885.301
|
-
|
-
|
Referentieprijs
2 |
24,47
|
18,90
|
22,87
|
39,35
|
36,15
|
37,07
|
37,07
|
37,07
|
Datum van publicatie
|
21-01-20
|
19-01-21
|
24-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.408
|
14.445
|
15.295
|
20.297
|
23.018
|
24.323
|
26.077
|
27.348
|
EBITDA
1 |
3.683
|
2.421
|
2.716
|
4.013
|
5.081
|
5.443
|
5.990
|
6.340
|
Bedrijfsresultaat (EBIT)
1 |
2.058
|
1.363
|
1.812
|
3.073
|
4.083
|
4.380
|
4.899
|
5.199
|
Operationele Marge
|
9,18%
|
9,44%
|
11,85%
|
15,14%
|
17,74%
|
18,01%
|
18,79%
|
19,01%
|
Resultaat voor belastingen (EBT)
1 |
-1.122
|
-3.220
|
1.252
|
2.110
|
3.363
|
3.795
|
4.417
|
4.888
|
Nettowinst (verlies)
1 |
-1.131
|
-2.945
|
1.457
|
1.572
|
2.638
|
2.912
|
3.363
|
3.663
|
Nettomarge
|
-5,05%
|
-20,39%
|
9,53%
|
7,74%
|
11,46%
|
11,97%
|
12,9%
|
13,4%
|
WPA
2 |
-1,290
|
-3,340
|
1,630
|
1,730
|
2,920
|
3,298
|
3,848
|
4,269
|
Free Cash Flow
1 |
915
|
1.153
|
1.369
|
1.431
|
2.274
|
2.527
|
2.855
|
3.250
|
FCF-marge
|
4,08%
|
7,98%
|
8,95%
|
7,05%
|
9,88%
|
10,39%
|
10,95%
|
11,88%
|
Kasstroomconversie (ebitda)
|
24,84%
|
47,62%
|
50,41%
|
35,66%
|
44,75%
|
46,43%
|
47,67%
|
51,26%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
93,96%
|
91,03%
|
86,2%
|
86,78%
|
84,89%
|
88,7%
|
Dividend per aandeel
2 |
0,7200
|
0,3150
|
0,1800
|
0,4800
|
-
|
0,6828
|
0,7203
|
0,7757
|
Datum van publicatie
|
21-01-20
|
19-01-21
|
24-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
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 |
4.277
|
4.284
|
5.074
|
5.357
|
5.582
|
5.677
|
5.798
|
5.804
|
5.739
|
5.804
|
5.957
|
6.192
|
6.347
|
6.287
|
6.485
|
EBITDA
1 |
781
|
765
|
956
|
1.080
|
1.212
|
1.218
|
1.256
|
1.293
|
1.314
|
1.250
|
1.320
|
1.397
|
1.451
|
1.428
|
1.487
|
Bedrijfsresultaat (EBIT)
1 |
550
|
533
|
718
|
846
|
976
|
977
|
1.011
|
1.037
|
1.058
|
987
|
1.051
|
1.138
|
1.193
|
1.149
|
1.200
|
Operationele Marge
|
12,86%
|
12,44%
|
14,15%
|
15,79%
|
17,48%
|
17,21%
|
17,44%
|
17,87%
|
18,44%
|
17,01%
|
17,64%
|
18,38%
|
18,79%
|
18,28%
|
18,51%
|
Resultaat voor belastingen (EBT)
1 |
418
|
332
|
231
|
705
|
842
|
829
|
783
|
916
|
835
|
787
|
920,2
|
1.009
|
1.066
|
1.013
|
1.069
|
Nettowinst (verlies)
1 |
824
|
263
|
109
|
544
|
656
|
651
|
610
|
716
|
661
|
606
|
709,1
|
776,4
|
822,6
|
780,7
|
825,3
|
Nettomarge
|
19,27%
|
6,14%
|
2,15%
|
10,15%
|
11,75%
|
11,47%
|
10,52%
|
12,34%
|
11,52%
|
10,44%
|
11,9%
|
12,54%
|
12,96%
|
12,42%
|
12,73%
|
WPA
2 |
0,9200
|
0,2900
|
0,1200
|
0,6000
|
0,7200
|
0,7200
|
0,6800
|
0,7900
|
0,7400
|
0,6800
|
0,7989
|
0,8731
|
0,9237
|
0,8952
|
0,9466
|
Dividend per aandeel
2 |
0,0450
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1600
|
0,1600
|
-
|
-
|
0,1700
|
0,1706
|
0,1706
|
0,1706
|
0,1836
|
0,1850
|
Datum van publicatie
|
24-01-22
|
19-04-22
|
19-07-22
|
25-10-22
|
24-01-23
|
25-04-23
|
19-07-23
|
24-10-23
|
23-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.059
|
7.264
|
6.090
|
5.582
|
5.372
|
4.451
|
2.877
|
1.011
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,188
x
|
3
x
|
2,242
x
|
1,391
x
|
1,057
x
|
0,8177
x
|
0,4803
x
|
0,1595
x
|
Free Cash Flow
1 |
915
|
1.153
|
1.369
|
1.431
|
2.274
|
2.527
|
2.855
|
3.250
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
8,87%
|
16,5%
|
26,7%
|
32,6%
|
28,6%
|
27,3%
|
25,9%
|
ROA (netto-inkomsten/totale activa)
|
4,22%
|
2,5%
|
4,49%
|
8,58%
|
11,8%
|
11,5%
|
11,4%
|
11,2%
|
Totale activa
1 |
-26.793
|
-117.743
|
32.464
|
18.314
|
22.367
|
25.358
|
29.539
|
32.709
|
Nettoactief per aandeel
2 |
9,160
|
5,620
|
7,530
|
8,750
|
10,40
|
12,60
|
15,50
|
18,80
|
Cashflow per aandeel
2 |
2,790
|
2,140
|
2,140
|
2,470
|
3,830
|
4,280
|
4,760
|
4,900
|
Capex
1 |
1.530
|
728
|
799
|
1.011
|
1.379
|
1.441
|
1.493
|
1.563
|
Capex/omzet
|
6,83%
|
5,04%
|
5,22%
|
4,98%
|
5,99%
|
5,93%
|
5,73%
|
5,72%
|
Datum van publicatie
|
21-01-20
|
19-01-21
|
24-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
Laatste slotkoers
37,07
USD Gemiddelde koersdoel
47,82
USD Spread / Gemiddelde doel +28,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,80% | 69,32 mld. | | -5,38% | 32,28 mld. | | +32,08% | 11,46 mld. | | +24,51% | 8,91 mld. | | -7,10% | 7,45 mld. | | +17,19% | 6,52 mld. | | +47,02% | 5,89 mld. | | +45,28% | 5,53 mld. | | +46,73% | 4,64 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|