slotkoers
Nyse
00:00:00 24-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,03
USD
|
+1,73%
|
|
-1,70%
|
+6,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.197
|
4.443
|
4.488
|
2.979
|
3.042
|
3.283
|
-
|
-
|
Bedrijfswaarde
1 |
5.877
|
6.126
|
6.174
|
2.979
|
4.732
|
5.134
|
4.967
|
4.967
|
K/w-verhouding
|
16,4
x
|
11,9
x
|
9,42
x
|
9,88
x
|
-38,7
x
|
15,1
x
|
10,2
x
|
11,2
x
|
Dividendrendement
|
4,7%
|
4,44%
|
4,31%
|
5,6%
|
5,75%
|
5,5%
|
5,69%
|
6,41%
|
Marktkapitalisatie/omzet
|
1,65
x
|
1,76
x
|
1,43
x
|
1,08
x
|
1,25
x
|
1,13
x
|
1,03
x
|
0,94
x
|
Bedrijfswaarde/omzet
|
2,31
x
|
2,43
x
|
1,97
x
|
1,08
x
|
1,94
x
|
1,77
x
|
1,56
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
9.492.848
x
|
9.807.006
x
|
7.103.967
x
|
4.680.651
x
|
22.704.096
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
9.251.624
x
|
11.972.350
x
|
7.470.667
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
6,8
x
|
4,87
x
|
4,51
x
|
5,36
x
|
7,31
x
|
6,05
x
|
4,55
x
|
3,5
x
|
Aantal aandelen (in duizenden)
|
105.031
|
105.032
|
102.874
|
85.915
|
87.415
|
90.205
|
-
|
-
|
Referentieprijs
2 |
39,96
|
42,30
|
43,63
|
34,67
|
34,80
|
36,39
|
36,39
|
36,39
|
Datum van publicatie
|
30-01-20
|
05-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.546
|
2.524
|
3.139
|
2.769
|
2.440
|
2.896
|
3.181
|
3.506
|
EBITDA
|
619,1
|
624,6
|
869
|
636,4
|
208,4
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
583,5
|
589,5
|
830,7
|
594
|
165,6
|
495,7
|
687,9
|
826,5
|
Operationele Marge
|
22,92%
|
23,36%
|
26,47%
|
21,45%
|
6,79%
|
17,11%
|
21,63%
|
23,57%
|
Resultaat voor belastingen (EBT)
|
392,7
|
502,1
|
723,8
|
516,8
|
-79,96
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
286,5
|
402,5
|
528,1
|
357,5
|
-75,48
|
240,3
|
410,3
|
-
|
Nettomarge
|
11,25%
|
15,95%
|
16,82%
|
12,91%
|
-3,09%
|
8,3%
|
12,9%
|
-
|
WPA
2 |
2,440
|
3,540
|
4,630
|
3,510
|
-0,9000
|
2,415
|
3,583
|
3,249
|
Free Cash Flow
|
635,2
|
511,6
|
826,4
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
24,95%
|
20,27%
|
26,33%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
102,61%
|
81,91%
|
95,09%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
221,71%
|
127,13%
|
156,49%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,880
|
1,880
|
1,880
|
1,940
|
2,000
|
2,000
|
2,072
|
2,333
|
Datum van publicatie
|
30-01-20
|
05-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
967,9
|
698,6
|
675,9
|
723,6
|
671
|
527
|
620
|
531,6
|
761
|
746,6
|
652,2
|
690,1
|
803,7
|
737,8
|
743
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
107,8
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
289,5
|
172,8
|
149,6
|
161,2
|
110,5
|
-14,33
|
52,25
|
30,54
|
97,12
|
119,5
|
91,61
|
128,1
|
166,8
|
138,1
|
144,8
|
Operationele Marge
|
29,91%
|
24,73%
|
22,13%
|
22,27%
|
16,47%
|
-2,72%
|
8,43%
|
5,74%
|
12,76%
|
16,01%
|
14,05%
|
18,56%
|
20,75%
|
18,72%
|
19,49%
|
Resultaat voor belastingen (EBT)
|
268,3
|
159,7
|
125,8
|
158,1
|
-
|
-36,92
|
-110,1
|
-4,857
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
210,4
|
113,9
|
95,48
|
105,8
|
42,36
|
-22,17
|
-124
|
7,139
|
63,57
|
35,76
|
29,3
|
68,4
|
106,9
|
-
|
-
|
Nettomarge
|
21,73%
|
16,3%
|
14,13%
|
14,62%
|
6,31%
|
-4,21%
|
-20%
|
1,34%
|
8,35%
|
4,79%
|
4,49%
|
9,91%
|
13,3%
|
-
|
-
|
WPA
2 |
1,860
|
1,050
|
0,9200
|
1,060
|
0,4400
|
-0,2700
|
-1,410
|
0,0600
|
0,6500
|
0,3500
|
0,2987
|
0,5722
|
1,179
|
0,7014
|
0,5909
|
Dividend per aandeel
2 |
0,4700
|
0,4700
|
0,4700
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5150
|
Datum van publicatie
|
03-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
02-02-23
|
28-04-23
|
27-07-23
|
26-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.680
|
1.683
|
1.685
|
-
|
1.690
|
1.851
|
1.685
|
1.685
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,713
x
|
2,694
x
|
1,939
x
|
-
|
8,109
x
|
-
|
-
|
-
|
Free Cash Flow
|
635
|
512
|
826
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
50,4%
|
52,9%
|
61%
|
50,2%
|
15,3%
|
60,5%
|
72,8%
|
66,9%
|
ROA (netto-inkomsten/totale activa)
|
7,22%
|
6,93%
|
8,78%
|
5,91%
|
1,43%
|
6,4%
|
8,7%
|
-
|
Totale activa
1 |
3.969
|
5.806
|
6.018
|
6.045
|
-5.276
|
3.755
|
4.716
|
-
|
Nettoactief per aandeel
2 |
5,880
|
8,680
|
9,680
|
6,470
|
4,760
|
6,010
|
8,000
|
10,40
|
Cashflow per aandeel
|
-
|
5,080
|
7,620
|
-
|
-
|
-
|
-
|
-
|
Capex
|
42,8
|
64,3
|
39,7
|
49,5
|
28,3
|
-
|
-
|
-
|
Capex/omzet
|
1,68%
|
2,55%
|
1,26%
|
1,79%
|
1,16%
|
-
|
-
|
-
|
Datum van publicatie
|
30-01-20
|
05-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
36,39
USD Gemiddelde koersdoel
47,71
USD Spread / Gemiddelde doel +31,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,41% | 3,28 mld. | | -2,89% | 118 mld. | | +0,73% | 95,05 mld. | | +26,92% | 67,41 mld. | | +4,91% | 64,11 mld. | | +12,73% | 43,96 mld. | | +14,12% | 43,52 mld. | | +27,59% | 38,01 mld. | | +8,31% | 26,22 mld. | | -5,80% | 21,87 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|