Beurs gesloten -
Nyse
22:00:02 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26,79
USD
|
+0,15%
|
|
-2,01%
|
+12,37%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.581.590
|
2.095.558
|
4.025.735
|
5.074.452
|
6.125.394
|
7.850.030
|
-
|
-
|
Bedrijfswaarde
1 |
2.581.590
|
2.095.558
|
4.025.735
|
5.074.452
|
6.125.394
|
7.676.081
|
7.850.030
|
7.850.030
|
K/w-verhouding
|
77,5
x
|
26,8
x
|
24,6
x
|
22,1
x
|
19,5
x
|
19,1
x
|
17,6
x
|
15,6
x
|
Dividendrendement
|
0,25%
|
-
|
0,34%
|
0,68%
|
0,91%
|
0,91%
|
1%
|
1,11%
|
Marktkapitalisatie/omzet
|
6,22
x
|
4,22
x
|
6,95
x
|
7,69
x
|
7,47
x
|
7,89
x
|
7,12
x
|
6,18
x
|
Bedrijfswaarde/omzet
|
6,22
x
|
4,22
x
|
6,95
x
|
7,69
x
|
7,47
x
|
7,89
x
|
7,12
x
|
6,18
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,38
x
|
1,82
x
|
2,73
x
|
2,98
x
|
3,05
x
|
3,22
x
|
2,86
x
|
2,49
x
|
Aantal aandelen (in duizenden)
|
6.445.919
|
6.472.765
|
6.915.882
|
6.948.449
|
6.982.496
|
7.027.465
|
-
|
-
|
Referentieprijs
2 |
400,5
|
323,8
|
582,1
|
730,3
|
877,2
|
1.117
|
1.117
|
1.117
|
Datum van publicatie
|
06-05-19
|
09-05-20
|
24-04-21
|
23-04-22
|
22-04-23
|
27-04-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
415.270
|
497.157
|
579.580
|
659.836
|
819.600
|
972.635
|
1.102.600
|
1.269.743
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
234.379
|
281.013
|
363.971
|
392.503
|
490.868
|
581.308
|
658.195
|
759.759
|
Operationele Marge
|
56,44%
|
56,52%
|
62,8%
|
59,48%
|
59,89%
|
59,77%
|
59,69%
|
59,84%
|
Resultaat voor belastingen (EBT)
1 |
37.768
|
140.480
|
201.827
|
306.089
|
424.212
|
544.878
|
594.281
|
671.827
|
Nettowinst (verlies)
1 |
33.633
|
79.308
|
161.927
|
233.395
|
318.965
|
408.883
|
446.606
|
504.778
|
Nettomarge
|
8,1%
|
15,95%
|
27,94%
|
35,37%
|
38,92%
|
42,04%
|
40,5%
|
39,75%
|
WPA
2 |
5,170
|
12,08
|
23,67
|
32,98
|
44,89
|
57,33
|
63,59
|
71,43
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,000
|
-
|
2,000
|
5,000
|
8,000
|
10,00
|
11,12
|
12,41
|
Datum van publicatie
|
06-05-19
|
09-05-20
|
24-04-21
|
23-04-22
|
22-04-23
|
27-04-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
145.987
|
145.425
|
149.316
|
164.869
|
172.231
|
173.420
|
178.752
|
198.417
|
214.886
|
227.545
|
236.617
|
242.782
|
245.409
|
253.275
|
256.475
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
152.229
|
-
|
Bedrijfsresultaat (EBIT)
1 |
88.198
|
85.398
|
88.944
|
99.147
|
101.482
|
102.929
|
103.089
|
116.803
|
132.712
|
138.264
|
141.391
|
142.859
|
143.371
|
148.214
|
152.901
|
Operationele Marge
|
60,41%
|
58,72%
|
59,57%
|
60,14%
|
58,92%
|
59,35%
|
57,67%
|
58,87%
|
61,76%
|
60,76%
|
59,76%
|
58,84%
|
58,42%
|
58,52%
|
59,62%
|
Resultaat voor belastingen (EBT)
1 |
60.780
|
56.564
|
60.427
|
77.012
|
81.410
|
92.240
|
91.651
|
100.358
|
110.138
|
122.066
|
128.467
|
128.205
|
132.804
|
137.868
|
-
|
Nettowinst (verlies)
1 |
49.396
|
44.026
|
46.160
|
55.110
|
61.938
|
70.187
|
69.049
|
75.578
|
83.118
|
91.219
|
96.482
|
96.702
|
99.691
|
103.607
|
105.156
|
Nettomarge
|
33,84%
|
30,27%
|
30,91%
|
33,43%
|
35,96%
|
40,47%
|
38,63%
|
38,09%
|
38,68%
|
40,09%
|
40,78%
|
39,83%
|
40,62%
|
40,91%
|
41%
|
WPA
2 |
7,050
|
6,250
|
6,540
|
7,790
|
8,870
|
9,900
|
9,750
|
10,64
|
11,68
|
12,83
|
13,54
|
13,69
|
14,18
|
14,74
|
-
|
Dividend per aandeel
|
-
|
2,000
|
-
|
-
|
-
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,303
|
Datum van publicatie
|
30-01-21
|
24-04-21
|
24-07-21
|
23-10-21
|
22-01-22
|
23-04-22
|
23-07-22
|
22-10-22
|
21-01-23
|
22-04-23
|
22-07-23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,15%
|
7,05%
|
12,3%
|
14,7%
|
17,2%
|
18,6%
|
17,5%
|
17,2%
|
ROA (netto-inkomsten/totale activa)
|
0,36%
|
0,81%
|
1,39%
|
1,84%
|
2,16%
|
2,37%
|
2,22%
|
2,18%
|
Totale activa
1 |
9.217.046
|
9.791.123
|
11.644.384
|
12.684.505
|
14.766.898
|
17.252.435
|
20.132.628
|
23.203.802
|
Nettoactief per aandeel
2 |
169,0
|
177,0
|
213,0
|
245,0
|
287,0
|
339,0
|
391,0
|
449,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-05-19
|
09-05-20
|
24-04-21
|
23-04-22
|
22-04-23
|
27-04-24
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,85% | 571 mld. | | +14,20% | 301 mld. | | +18,59% | 252 mld. | | +25,74% | 216 mld. | | +21,29% | 183 mld. | | +25,50% | 170 mld. | | +9,52% | 162 mld. | | +5,28% | 146 mld. | | -15,88% | 131 mld. |
Banken - Andere
|