Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
95,3
USD
|
-3,82%
|
|
-3,69%
|
+18,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.903
|
17.551
|
23.498
|
24.121
|
24.176
|
28.185
|
-
|
-
|
Bedrijfswaarde
1 |
26.566
|
21.752
|
28.237
|
24.121
|
28.412
|
32.882
|
32.881
|
32.882
|
K/w-verhouding
|
10,7
x
|
10,3
x
|
10,4
x
|
13,9
x
|
10,1
x
|
9,27
x
|
8,27
x
|
7,21
x
|
Dividendrendement
|
2,02%
|
2,65%
|
2,08%
|
2,08%
|
2,18%
|
2,02%
|
2,1%
|
2,19%
|
Marktkapitalisatie/omzet
|
1,06
x
|
0,86
x
|
1,05
x
|
1,08
x
|
0,99
x
|
1,06
x
|
1
x
|
0,96
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
1,06
x
|
1,26
x
|
1,08
x
|
1,16
x
|
1,24
x
|
1,17
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
6,83
x
|
7,09
x
|
6,64
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
7,09
x
|
5,86
x
|
5,75
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
14,1%
|
17,1%
|
17,4%
|
-
|
Price to Book
|
1,39
x
|
0,97
x
|
1,34
x
|
1,83
x
|
1,63
x
|
1,73
x
|
1,51
x
|
1,32
x
|
Aantal aandelen (in duizenden)
|
360.421
|
358.330
|
340.353
|
318.099
|
300.770
|
295.755
|
-
|
-
|
Referentieprijs
2 |
60,77
|
48,98
|
69,04
|
75,83
|
80,38
|
95,30
|
95,30
|
95,30
|
Datum van publicatie
|
03-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.740
|
20.523
|
22.390
|
22.362
|
24.527
|
26.615
|
28.142
|
29.336
|
EBITDA
1 |
-
|
-
|
-
|
-
|
4.157
|
4.636
|
4.954
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.815
|
2.356
|
2.930
|
3.369
|
3.647
|
4.042
|
4.328
|
4.672
|
Operationele Marge
|
13,57%
|
11,48%
|
13,09%
|
15,07%
|
14,87%
|
15,19%
|
15,38%
|
15,93%
|
Resultaat voor belastingen (EBT)
1 |
2.560
|
2.120
|
2.896
|
2.258
|
3.088
|
3.479
|
3.720
|
4.379
|
Nettowinst (verlies)
1 |
2.064
|
1.716
|
2.344
|
1.794
|
2.483
|
3.044
|
3.229
|
3.439
|
Nettomarge
|
9,95%
|
8,36%
|
10,47%
|
8,02%
|
10,12%
|
11,44%
|
11,47%
|
11,72%
|
WPA
2 |
5,660
|
4,760
|
6,620
|
5,440
|
7,970
|
10,28
|
11,52
|
13,21
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
4.005
|
5.616
|
5.715
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
16,33%
|
21,1%
|
20,31%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
96,34%
|
121,14%
|
115,35%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
161,3%
|
184,48%
|
176,98%
|
-
|
Dividend per aandeel
2 |
1,225
|
1,300
|
1,435
|
1,580
|
1,750
|
1,923
|
1,999
|
2,084
|
Datum van publicatie
|
03-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
5.816
|
5.393
|
5.373
|
5.580
|
6.016
|
5.910
|
6.049
|
6.168
|
6.400
|
6.419
|
6.621
|
6.704
|
6.847
|
6.901
|
6.983
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
930
|
761
|
956
|
655
|
997
|
712
|
780
|
942
|
1.213
|
910
|
996,1
|
1.040
|
1.032
|
-
|
-
|
Operationele Marge
|
15,99%
|
14,11%
|
17,79%
|
11,74%
|
16,57%
|
12,05%
|
12,89%
|
15,27%
|
18,95%
|
14,18%
|
15,04%
|
15,51%
|
15,08%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
900
|
543
|
552
|
431
|
732
|
653
|
672
|
813
|
950
|
911
|
687
|
742
|
835
|
876
|
803,5
|
Nettowinst (verlies)
1 |
724
|
440
|
437
|
333
|
584
|
530
|
542
|
645
|
766
|
748
|
751,6
|
752,2
|
758,6
|
776,2
|
791,3
|
Nettomarge
|
12,45%
|
8,16%
|
8,13%
|
5,97%
|
9,71%
|
8,97%
|
8,96%
|
10,46%
|
11,97%
|
11,65%
|
11,35%
|
11,22%
|
11,08%
|
11,25%
|
11,33%
|
WPA
2 |
2,100
|
1,300
|
1,320
|
1,020
|
1,810
|
1,660
|
1,730
|
2,090
|
2,510
|
2,470
|
2,511
|
2,564
|
2,667
|
2,743
|
2,859
|
Dividend per aandeel
2 |
0,3850
|
0,3850
|
0,3850
|
0,3850
|
0,4250
|
0,4250
|
0,4250
|
0,4250
|
0,4750
|
-
|
0,4596
|
0,4638
|
0,4902
|
0,4800
|
0,4800
|
Datum van publicatie
|
03-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
02-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.663
|
4.201
|
4.739
|
-
|
4.236
|
4.697
|
4.696
|
4.697
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,019
x
|
1,013
x
|
0,9479
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
4.005
|
5.616
|
5.715
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,6%
|
12%
|
12%
|
14,4%
|
15,8%
|
16,9%
|
16,7%
|
16,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
2,89%
|
13,3%
|
13%
|
-
|
20,2%
|
-
|
Totale activa
1 |
-
|
-
|
81.088
|
13.489
|
19.100
|
-
|
15.986
|
-
|
Nettoactief per aandeel
2 |
43,90
|
50,40
|
51,40
|
41,50
|
49,40
|
55,10
|
63,10
|
72,20
|
Cashflow per aandeel
|
-
|
10,70
|
11,60
|
12,20
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
215
|
207
|
216
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
0,88%
|
0,78%
|
0,77%
|
-
|
Datum van publicatie
|
03-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
95,3
USD Gemiddelde koersdoel
108,7
USD Spread / Gemiddelde doel +14,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,56% | 28,19 mld. | | +9,73% | 110 mld. | | +8,61% | 99,66 mld. | | +4,48% | 97,53 mld. | | +0,07% | 69,25 mld. | | +10,29% | 19,64 mld. | | -4,64% | 12,38 mld. | | +8,95% | 10,98 mld. | | +8,55% | 10,43 mld. | | +19,19% | 10 mld. |
Multiline Verzekeringen & Makelaars - Andere
|