Beurs gesloten -
London S.E.
17:30:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,17
EUR
|
-3,54%
|
|
-8,43%
|
+11,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.642
|
29.801
|
46.613
|
40.803
|
45.542
|
50.506
|
-
|
-
|
Bedrijfswaarde
1 |
41.642
|
29.801
|
46.613
|
40.803
|
45.542
|
50.506
|
50.506
|
50.506
|
K/w-verhouding
|
8,69
x
|
11,9
x
|
9,95
x
|
11,5
x
|
6,6
x
|
8,02
x
|
7,33
x
|
6,85
x
|
Dividendrendement
|
6,46%
|
1,57%
|
7,27%
|
4,91%
|
8,18%
|
6,5%
|
7%
|
7,49%
|
Marktkapitalisatie/omzet
|
2,27
x
|
1,69
x
|
2,52
x
|
2,2
x
|
2,02
x
|
2,29
x
|
2,25
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
2,27
x
|
1,69
x
|
2,52
x
|
2,2
x
|
2,02
x
|
2,29
x
|
2,25
x
|
2,22
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,77
x
|
0,55
x
|
0,86
x
|
0,83
x
|
0,88
x
|
0,94
x
|
0,87
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
3.896.134
|
3.900.168
|
3.807.624
|
3.583.002
|
3.367.006
|
3.294.151
|
-
|
-
|
Referentieprijs
2 |
10,69
|
7,641
|
12,24
|
11,39
|
13,53
|
15,33
|
15,33
|
15,33
|
Datum van publicatie
|
06-02-20
|
12-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.306
|
17.637
|
18.490
|
18.561
|
22.575
|
22.100
|
22.403
|
22.781
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.954
|
6.484
|
7.299
|
7.363
|
11.011
|
10.160
|
10.013
|
10.290
|
Operationele Marge
|
43,45%
|
36,76%
|
39,48%
|
39,67%
|
48,78%
|
45,97%
|
44,69%
|
45,17%
|
Resultaat voor belastingen (EBT)
1 |
6.834
|
3.809
|
6.782
|
5.502
|
10.492
|
8.943
|
8.707
|
8.695
|
Nettowinst (verlies)
1 |
4.781
|
2.485
|
4.776
|
3.674
|
7.287
|
6.100
|
5.993
|
6.035
|
Nettomarge
|
26,12%
|
14,09%
|
25,83%
|
19,79%
|
32,28%
|
27,6%
|
26,75%
|
26,49%
|
WPA
2 |
1,230
|
0,6400
|
1,230
|
0,9900
|
2,050
|
1,911
|
2,093
|
2,238
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6900
|
0,1200
|
0,8900
|
0,5590
|
1,106
|
0,9969
|
1,073
|
1,148
|
Datum van publicatie
|
06-02-20
|
12-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
4.648
|
4.624
|
4.600
|
4.682
|
4.412
|
4.868
|
5.567
|
5.759
|
5.842
|
5.408
|
5.583
|
5.525
|
5.638
|
5.473
|
5.612
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.962
|
1.677
|
1.655
|
1.945
|
1.783
|
1.980
|
3.071
|
3.133
|
3.049
|
2.333
|
2.551
|
2.620
|
2.644
|
2.192
|
-
|
Operationele Marge
|
42,21%
|
36,27%
|
35,98%
|
41,54%
|
40,41%
|
40,67%
|
55,16%
|
54,4%
|
52,19%
|
43,14%
|
45,69%
|
47,42%
|
46,9%
|
40,05%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.924
|
1.331
|
668
|
1.743
|
1.380
|
1.711
|
2.344
|
3.035
|
2.866
|
2.247
|
2.293
|
2.433
|
2.391
|
1.826
|
2.084
|
Nettowinst (verlies)
1 |
1.367
|
945
|
429
|
1.177
|
979
|
1.089
|
1.591
|
2.155
|
1.982
|
1.558
|
1.578
|
1.697
|
1.629
|
1.237
|
1.436
|
Nettomarge
|
29,41%
|
20,44%
|
9,33%
|
25,14%
|
22,19%
|
22,37%
|
28,58%
|
37,42%
|
33,93%
|
28,81%
|
28,26%
|
30,73%
|
28,9%
|
22,6%
|
25,59%
|
WPA
2 |
0,3500
|
0,2500
|
0,1100
|
0,3200
|
0,2600
|
0,3000
|
0,4400
|
0,6000
|
0,5600
|
0,4500
|
0,4800
|
0,5076
|
0,5209
|
0,3862
|
0,4720
|
Dividend per aandeel
2 |
0,4800
|
0,4100
|
-
|
0,1700
|
-
|
0,3890
|
-
|
0,3500
|
-
|
0,7560
|
-
|
0,3378
|
-
|
0,6163
|
-
|
Datum van publicatie
|
04-11-21
|
03-02-22
|
06-05-22
|
04-08-22
|
03-11-22
|
02-02-23
|
11-05-23
|
03-08-23
|
02-11-23
|
01-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,4%
|
4,8%
|
9,2%
|
7,2%
|
14,8%
|
12,2%
|
12,1%
|
12,4%
|
ROA (netto-inkomsten/totale activa)
|
0,54%
|
0,27%
|
0,51%
|
0,38%
|
0,75%
|
0,6%
|
0,56%
|
0,57%
|
Totale activa
1 |
889.389
|
914.612
|
944.247
|
959.519
|
971.730
|
1.013.323
|
1.066.922
|
1.067.684
|
Nettoactief per aandeel
2 |
13,80
|
14,00
|
14,30
|
13,80
|
15,30
|
16,30
|
17,60
|
18,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
12-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,33
EUR Gemiddelde koersdoel
17,84
EUR Spread / Gemiddelde doel +16,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,92% | 556 mld. | | +16,54% | 307 mld. | | +13,61% | 253 mld. | | +18,28% | 179 mld. | | +25,50% | 170 mld. | | +6,50% | 158 mld. | | +6,62% | 147 mld. | | -6,57% | 145 mld. | | +12,08% | 139 mld. |
Banken - Andere
|