Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,55
USD
|
-0,22%
|
|
+2,03%
|
+6,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.574
|
12.849
|
22.304
|
20.343
|
18.420
|
19.637
|
-
|
-
|
Bedrijfswaarde
1 |
15.574
|
12.849
|
22.304
|
20.343
|
18.420
|
19.637
|
19.637
|
19.637
|
K/w-verhouding
|
11,9
x
|
18,3
x
|
17,1
x
|
9,72
x
|
10,3
x
|
11,3
x
|
9,44
x
|
8,37
x
|
Dividendrendement
|
3,85%
|
4,75%
|
3,92%
|
4,4%
|
4,87%
|
4,67%
|
4,78%
|
5,2%
|
Marktkapitalisatie/omzet
|
3,34
x
|
2,67
x
|
3,72
x
|
2,8
x
|
2,5
x
|
2,65
x
|
2,48
x
|
2,38
x
|
Bedrijfswaarde/omzet
|
3,34
x
|
2,67
x
|
3,72
x
|
2,8
x
|
2,5
x
|
2,65
x
|
2,48
x
|
2,38
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,45
x
|
0,99
x
|
1,15
x
|
1,15
x
|
1,09
x
|
1,1
x
|
1,02
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
1.032.755
|
1.017.311
|
1.446.461
|
1.442.734
|
1.448.075
|
1.449.254
|
-
|
-
|
Referentieprijs
2 |
15,08
|
12,63
|
15,42
|
14,10
|
12,72
|
13,55
|
13,55
|
13,55
|
Datum van publicatie
|
23-01-20
|
22-01-21
|
21-01-22
|
20-01-23
|
19-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.667
|
4.815
|
5.991
|
7.254
|
7.360
|
7.398
|
7.926
|
8.256
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.946
|
2.020
|
1.616
|
3.053
|
2.786
|
2.907
|
3.253
|
3.182
|
Operationele Marge
|
41,7%
|
41,95%
|
26,97%
|
42,09%
|
37,85%
|
39,3%
|
41,05%
|
38,54%
|
Resultaat voor belastingen (EBT)
1 |
1.659
|
972
|
1.591
|
2.764
|
2.384
|
2.372
|
2.778
|
2.867
|
Nettowinst (verlies)
1 |
1.337
|
717
|
1.153
|
2.125
|
1.817
|
1.762
|
2.099
|
2.338
|
Nettomarge
|
28,65%
|
14,89%
|
19,25%
|
29,29%
|
24,69%
|
23,81%
|
26,49%
|
28,32%
|
WPA
2 |
1,270
|
0,6900
|
0,9000
|
1,450
|
1,240
|
1,200
|
1,435
|
1,619
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5800
|
0,6000
|
0,6050
|
0,6200
|
0,6200
|
0,6328
|
0,6482
|
0,7050
|
Datum van publicatie
|
23-01-20
|
22-01-21
|
21-01-22
|
20-01-23
|
19-01-24
|
-
|
-
|
-
|
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 |
1.695
|
1.647
|
1.645
|
1.746
|
1.902
|
1.961
|
1.921
|
1.841
|
1.877
|
1.721
|
1.754
|
1.821
|
1.884
|
1.936
|
1.899
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
406
|
426
|
592
|
728
|
849
|
884
|
835
|
791
|
787
|
373
|
617
|
704,6
|
763,6
|
807,2
|
770,3
|
Operationele Marge
|
23,95%
|
25,87%
|
35,99%
|
41,7%
|
44,64%
|
45,08%
|
43,47%
|
42,97%
|
41,93%
|
21,67%
|
35,18%
|
38,7%
|
40,53%
|
41,7%
|
40,56%
|
Resultaat voor belastingen (EBT)
1 |
468
|
490
|
567
|
661
|
743
|
793
|
750
|
699
|
688
|
247
|
510
|
574,9
|
629
|
667,6
|
626,7
|
Nettowinst (verlies)
1 |
333
|
377
|
432
|
511
|
565
|
617
|
573
|
519
|
510
|
215
|
383
|
427,1
|
466,9
|
497,1
|
473,1
|
Nettomarge
|
19,65%
|
22,89%
|
26,26%
|
29,27%
|
29,71%
|
31,46%
|
29,83%
|
28,19%
|
27,17%
|
12,49%
|
21,84%
|
23,46%
|
24,78%
|
25,68%
|
24,91%
|
WPA
2 |
0,2200
|
0,2600
|
0,2900
|
0,3500
|
0,3900
|
0,4200
|
0,3900
|
0,3500
|
0,3500
|
0,1500
|
0,2600
|
0,2892
|
0,3161
|
0,3368
|
0,3194
|
Dividend per aandeel
2 |
0,1500
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1550
|
0,1615
|
0,1604
|
0,1639
|
0,1654
|
0,1644
|
Datum van publicatie
|
28-10-21
|
21-01-22
|
21-04-22
|
21-07-22
|
21-10-22
|
20-01-23
|
20-04-23
|
21-07-23
|
20-10-23
|
19-01-24
|
19-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,9%
|
6,8%
|
7,9%
|
13,2%
|
11,2%
|
10,1%
|
11,1%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
1,31%
|
0,7%
|
0,85%
|
1,25%
|
1,04%
|
0,96%
|
1,06%
|
1,1%
|
Totale activa
1 |
102.061
|
102.429
|
135.647
|
170.000
|
174.712
|
184.062
|
197.956
|
212.565
|
Nettoactief per aandeel
2 |
10,40
|
12,80
|
13,40
|
12,30
|
11,70
|
12,30
|
13,20
|
13,80
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-01-20
|
22-01-21
|
21-01-22
|
20-01-23
|
19-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,55
USD Gemiddelde koersdoel
15,39
USD Spread / Gemiddelde doel +13,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,53% | 19,64 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|