Beurs gesloten -
OTC Markets
21:26:45 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,73
USD
|
+0,77%
|
|
0,00%
|
+4,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.180
|
34.452
|
32.652
|
24.975
|
23.358
|
24.432
|
-
|
-
|
Bedrijfswaarde
1 |
28.627
|
32.498
|
30.488
|
23.666
|
22.345
|
22.985
|
22.722
|
22.336
|
K/w-verhouding
|
32,4
x
|
36,7
x
|
32,2
x
|
32,4
x
|
25,2
x
|
23,5
x
|
21,7
x
|
20,3
x
|
Dividendrendement
|
2,92%
|
2,63%
|
2,78%
|
3,62%
|
3,88%
|
3,95%
|
4,07%
|
4,32%
|
Marktkapitalisatie/omzet
|
3,02
x
|
3,47
x
|
3,11
x
|
2,29
x
|
2,13
x
|
2,18
x
|
2,1
x
|
2,01
x
|
Bedrijfswaarde/omzet
|
2,87
x
|
3,27
x
|
2,9
x
|
2,17
x
|
2,04
x
|
2,05
x
|
1,95
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
19,4
x
|
21,8
x
|
19,6
x
|
17,7
x
|
14,7
x
|
14
x
|
13
x
|
11,9
x
|
Bedrijfswaarde/FCF
|
27,7
x
|
22,4
x
|
23,1
x
|
80,5
x
|
36,3
x
|
18,3
x
|
18
x
|
16,3
x
|
FCF Yield
|
3,61%
|
4,47%
|
4,32%
|
1,24%
|
2,75%
|
5,46%
|
5,55%
|
6,14%
|
Price to Book
|
9,51
x
|
10,9
x
|
10,3
x
|
8,8
x
|
8,49
x
|
8,4
x
|
7,95
x
|
7,43
x
|
Aantal aandelen (in duizenden)
|
517.842
|
518.390
|
517.962
|
517.089
|
517.237
|
517.527
|
-
|
-
|
Referentieprijs
2 |
58,28
|
66,46
|
63,04
|
48,30
|
45,16
|
47,21
|
47,21
|
47,21
|
Datum van publicatie
|
28-01-20
|
28-01-21
|
02-02-22
|
26-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.982
|
9.938
|
10.514
|
10.907
|
10.952
|
11.218
|
11.639
|
12.146
|
EBITDA
1 |
1.479
|
1.490
|
1.554
|
1.336
|
1.518
|
1.642
|
1.753
|
1.873
|
Bedrijfsresultaat (EBIT)
1 |
1.237
|
1.250
|
1.310
|
1.077
|
1.248
|
1.366
|
1.480
|
1.590
|
Operationele Marge
|
12,4%
|
12,58%
|
12,46%
|
9,87%
|
11,4%
|
12,18%
|
12,71%
|
13,09%
|
Resultaat voor belastingen (EBT)
1 |
1.218
|
1.224
|
1.321
|
1.028
|
1.206
|
1.368
|
1.476
|
1.589
|
Nettowinst (verlies)
1 |
931,3
|
939,2
|
1.014
|
774,5
|
925,8
|
1.039
|
1.134
|
1.226
|
Nettomarge
|
9,33%
|
9,45%
|
9,65%
|
7,1%
|
8,45%
|
9,26%
|
9,75%
|
10,1%
|
WPA
2 |
1,800
|
1,810
|
1,960
|
1,490
|
1,790
|
2,007
|
2,174
|
2,331
|
Free Cash Flow
1 |
1.033
|
1.452
|
1.318
|
294,1
|
615,2
|
1.255
|
1.262
|
1.372
|
FCF-marge
|
10,35%
|
14,61%
|
12,53%
|
2,7%
|
5,62%
|
11,19%
|
10,84%
|
11,3%
|
Kasstroomconversie (ebitda)
|
69,86%
|
97,5%
|
84,79%
|
22,02%
|
40,53%
|
76,41%
|
72%
|
73,27%
|
Kasstroomconversie (nettowinst)
|
110,94%
|
154,62%
|
129,91%
|
37,97%
|
66,45%
|
120,78%
|
111,26%
|
111,91%
|
Dividend per aandeel
2 |
1,700
|
1,750
|
1,750
|
1,750
|
1,750
|
1,863
|
1,923
|
2,038
|
Datum van publicatie
|
28-01-20
|
28-01-21
|
02-02-22
|
26-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2021 S2
|
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 |
2.767
|
5.377
|
2.442
|
2.555
|
2.998
|
2.912
|
2.557
|
2.836
|
2.750
|
2.810
|
2.568
|
2.856
|
2.857
|
2.946
|
2.714
|
2.956
|
EBITDA
1 |
421,5
|
-
|
259
|
273,6
|
372
|
430,9
|
306,5
|
396
|
384,4
|
430,9
|
333,9
|
424,9
|
432,4
|
482,5
|
357
|
451
|
Bedrijfsresultaat (EBIT)
1 |
359,4
|
-
|
196,5
|
209,3
|
305,8
|
365
|
241,9
|
332
|
315,9
|
358,6
|
262,4
|
347,7
|
359,3
|
398,9
|
288
|
375
|
Operationele Marge
|
12,99%
|
-
|
8,05%
|
8,19%
|
10,2%
|
12,54%
|
9,46%
|
11,71%
|
11,49%
|
12,76%
|
10,22%
|
12,17%
|
12,58%
|
13,54%
|
10,61%
|
12,69%
|
Resultaat voor belastingen (EBT)
1 |
360,1
|
-
|
170,7
|
180,1
|
313,4
|
364,1
|
241,1
|
284,7
|
319,7
|
360,6
|
265,7
|
355,2
|
357,4
|
398
|
294
|
381
|
Nettowinst (verlies)
1 |
275,7
|
534,9
|
129,3
|
135,3
|
237,3
|
272,6
|
183,7
|
223,1
|
245,7
|
273,4
|
203
|
268,8
|
271,5
|
301,5
|
225
|
292
|
Nettomarge
|
9,96%
|
9,95%
|
5,3%
|
5,3%
|
7,91%
|
9,36%
|
7,19%
|
7,87%
|
8,93%
|
9,73%
|
7,9%
|
9,41%
|
9,5%
|
10,24%
|
8,29%
|
9,88%
|
WPA
2 |
0,5300
|
1,040
|
0,2500
|
0,2600
|
0,4600
|
0,5300
|
0,3500
|
0,4300
|
0,4700
|
0,5300
|
0,3900
|
0,5224
|
0,5269
|
0,5882
|
0,4450
|
0,5700
|
Dividend per aandeel
2 |
1,750
|
-
|
-
|
-
|
-
|
1,750
|
-
|
-
|
-
|
1,750
|
-
|
-
|
-
|
1,875
|
-
|
-
|
Datum van publicatie
|
02-02-22
|
02-02-22
|
27-04-22
|
20-07-22
|
27-10-22
|
26-01-23
|
26-04-23
|
20-07-23
|
25-10-23
|
26-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.553
|
1.954
|
2.164
|
1.309
|
1.013
|
1.448
|
1.710
|
2.097
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.033
|
1.452
|
1.318
|
294
|
615
|
1.255
|
1.262
|
1.372
|
ROE (netto-inkomsten/eigen vermogen)
|
30,1%
|
29,7%
|
32%
|
25,9%
|
40,9%
|
37,5%
|
38,9%
|
39,9%
|
ROA (netto-inkomsten/totale activa)
|
11,4%
|
10,8%
|
11%
|
8,6%
|
10,8%
|
11,5%
|
12%
|
12,8%
|
Totale activa
1 |
8.174
|
8.703
|
9.256
|
9.003
|
8.565
|
9.014
|
9.465
|
9.581
|
Nettoactief per aandeel
2 |
6,130
|
6,120
|
6,130
|
5,490
|
5,320
|
5,620
|
5,940
|
6,360
|
Cashflow per aandeel
2 |
2,450
|
2,930
|
3,060
|
1,030
|
2,180
|
2,570
|
2,780
|
2,870
|
Capex
1 |
237
|
98
|
267
|
237
|
513
|
128
|
128
|
136
|
Capex/omzet
|
2,37%
|
0,99%
|
2,54%
|
2,18%
|
4,68%
|
1,14%
|
1,1%
|
1,12%
|
Datum van publicatie
|
28-01-20
|
28-01-21
|
02-02-22
|
26-01-23
|
26-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
47,21
EUR Gemiddelde koersdoel
49,6
EUR Spread / Gemiddelde doel +5,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,57% | 40 mld. | | +13,28% | 27,59 mld. | | +0,18% | 7,01 mld. | | +1,87% | 2,53 mld. | | +8,03% | 2,05 mld. | | -9,86% | 1,37 mld. | | +5,75% | 1,23 mld. | | -99,92% | 1,24 mld. | | +38,10% | 1,22 mld. |
Lift & transportmiddelen
|