Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,56
USD
|
-0,03%
|
|
+6,69%
|
+35,86%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.710
|
2.877
|
4.070
|
5.330
|
-
|
-
|
Bedrijfswaarde
1 |
6.359
|
5.512
|
6.107
|
7.367
|
7.367
|
7.367
|
K/w-verhouding
|
1,24
x
|
0,54
x
|
4,76
x
|
6,96
x
|
6,07
x
|
7,87
x
|
Dividendrendement
|
1,2%
|
-
|
4,84%
|
4,03%
|
4,28%
|
4,52%
|
Marktkapitalisatie/omzet
|
0,52
x
|
0,45
x
|
0,64
x
|
0,78
x
|
0,76
x
|
0,76
x
|
Bedrijfswaarde/omzet
|
0,89
x
|
0,86
x
|
0,96
x
|
1,07
x
|
1,05
x
|
1,05
x
|
Bedrijfswaarde/EBITDA
|
2.286.488
x
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
9,82
x
|
8,67
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
10,2%
|
11,5%
|
-
|
Price to Book
|
0,38
x
|
0,34
x
|
0,4
x
|
0,49
x
|
0,44
x
|
0,37
x
|
Aantal aandelen (in duizenden)
|
88.686
|
82.690
|
79.500
|
76.621
|
-
|
-
|
Referentieprijs
2 |
41,83
|
34,79
|
51,20
|
69,56
|
69,56
|
69,56
|
Datum van publicatie
|
02-03-22
|
28-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.866
|
7.158
|
6.389
|
6.391
|
6.877
|
7.017
|
7.027
|
EBITDA
|
-
|
2.781
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
2.781
|
1.632
|
1.350
|
1.617
|
1.629
|
1.633
|
Operationele Marge
|
-
|
38,85%
|
25,54%
|
21,12%
|
23,52%
|
23,21%
|
23,24%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-335,7
|
3.183
|
5.697
|
899
|
787,5
|
857
|
639
|
Nettomarge
|
-6,9%
|
44,47%
|
89,17%
|
14,07%
|
11,45%
|
12,21%
|
9,09%
|
WPA
2 |
-
|
33,69
|
64,23
|
10,76
|
10,00
|
11,46
|
8,840
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
750
|
850
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
10,91%
|
12,11%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
95,24%
|
99,18%
|
-
|
Dividend per aandeel
2 |
-
|
0,5000
|
-
|
2,480
|
2,800
|
2,980
|
3,145
|
Datum van publicatie
|
22-03-21
|
02-03-22
|
28-02-23
|
21-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
-
|
1.827
|
1.678
|
1.581
|
1.534
|
1.596
|
1.548
|
1.597
|
1.630
|
1.616
|
1.670
|
1.708
|
1.718
|
1.732
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
817
|
418
|
243
|
404
|
567
|
302
|
305
|
355
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
44,72%
|
24,91%
|
15,37%
|
26,34%
|
35,53%
|
19,51%
|
19,1%
|
21,78%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
251,7
|
-
|
-
|
-
|
2.027
|
-953
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
206,2
|
585
|
2.025
|
2.903
|
1.479
|
-710
|
-1.497
|
1.204
|
2.762
|
-1.570
|
171,5
|
203
|
207
|
205,5
|
Nettomarge
|
-
|
32,02%
|
120,68%
|
183,62%
|
96,41%
|
-44,49%
|
-96,71%
|
75,39%
|
169,45%
|
-97,15%
|
10,27%
|
11,89%
|
12,05%
|
11,86%
|
WPA
2 |
2,180
|
6,190
|
22,51
|
32,56
|
16,83
|
-8,480
|
-18,11
|
14,21
|
33,35
|
-19,64
|
2,150
|
2,565
|
2,635
|
2,660
|
Dividend per aandeel
2 |
-
|
0,5000
|
0,5500
|
0,5500
|
0,5500
|
-
|
0,6200
|
0,6200
|
-
|
0,6200
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
Datum van publicatie
|
09-11-21
|
02-03-22
|
10-05-22
|
09-08-22
|
09-11-22
|
28-02-23
|
09-05-23
|
08-08-23
|
08-11-23
|
21-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
2.649
|
2.635
|
2.037
|
2.037
|
2.037
|
2.037
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,9525
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
750
|
850
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
24,2%
|
15,3%
|
10,6%
|
11,3%
|
11%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
111,0
|
102,0
|
129,0
|
141,0
|
159,0
|
190,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22-03-21
|
02-03-22
|
28-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
69,56
USD Gemiddelde koersdoel
65,5
USD Spread / Gemiddelde doel -5,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,86% | 5,33 mld. | | +9,73% | 110 mld. | | +8,61% | 99,66 mld. | | +4,48% | 97,53 mld. | | +0,07% | 69,25 mld. | | +18,56% | 28,19 mld. | | +10,29% | 19,64 mld. | | -4,64% | 12,38 mld. | | +8,95% | 10,98 mld. | | +8,55% | 10,43 mld. |
Multiline Verzekeringen & Makelaars - Andere
|