Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
266,3
USD
|
+0,34%
|
|
+1,42%
|
+17,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.456
|
8.263
|
12.831
|
17.207
|
17.212
|
19.894
|
-
|
-
|
Bedrijfswaarde
1 |
7.456
|
9.800
|
12.831
|
17.207
|
20.481
|
21.962
|
21.220
|
20.163
|
K/w-verhouding
|
13,9
x
|
17,8
x
|
28,4
x
|
20,8
x
|
16,6
x
|
18,4
x
|
15,7
x
|
12,3
x
|
Dividendrendement
|
1,08%
|
0,96%
|
0,62%
|
-
|
0,53%
|
0,45%
|
0,46%
|
0,47%
|
Marktkapitalisatie/omzet
|
1,33
x
|
1,41
x
|
1,66
x
|
2
x
|
1,71
x
|
1,73
x
|
1,53
x
|
1,37
x
|
Bedrijfswaarde/omzet
|
1,33
x
|
1,67
x
|
1,66
x
|
2
x
|
2,04
x
|
1,92
x
|
1,63
x
|
1,39
x
|
Bedrijfswaarde/EBITDA
|
7,2
x
|
10,8
x
|
13,4
x
|
11,3
x
|
10,3
x
|
10,4
x
|
8,9
x
|
7,14
x
|
Bedrijfswaarde/FCF
|
15,9
x
|
15,4
x
|
54,1
x
|
-
|
-
|
14,7
x
|
16,8
x
|
12,4
x
|
FCF Yield
|
6,27%
|
6,47%
|
1,85%
|
-
|
-
|
6,81%
|
5,95%
|
8,07%
|
Price to Book
|
7,23
x
|
6,3
x
|
7,67
x
|
-
|
8,52
x
|
7,1
x
|
6,11
x
|
5,11
x
|
Aantal aandelen (in duizenden)
|
80.823
|
79.283
|
80.146
|
79.600
|
75.619
|
74.699
|
-
|
-
|
Referentieprijs
2 |
92,25
|
104,2
|
160,1
|
216,2
|
227,6
|
266,3
|
266,3
|
266,3
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.625
|
5.872
|
7.721
|
8.601
|
10.053
|
11.467
|
13.019
|
14.543
|
EBITDA
1 |
1.036
|
909
|
960,8
|
1.525
|
1.986
|
2.108
|
2.385
|
2.826
|
Bedrijfsresultaat (EBIT)
1 |
871,8
|
731,8
|
705,7
|
1.238
|
1.632
|
1.579
|
1.733
|
2.291
|
Operationele Marge
|
15,5%
|
12,46%
|
9,14%
|
14,39%
|
16,23%
|
13,77%
|
13,31%
|
15,75%
|
Resultaat voor belastingen (EBT)
1 |
741,8
|
626,1
|
601,3
|
1.112
|
1.445
|
1.474
|
1.668
|
2.121
|
Nettowinst (verlies)
1 |
559,9
|
472,6
|
459,9
|
845,7
|
1.066
|
1.095
|
1.249
|
1.595
|
Nettomarge
|
9,95%
|
8,05%
|
5,96%
|
9,83%
|
10,61%
|
9,55%
|
9,6%
|
10,97%
|
WPA
2 |
6,620
|
5,860
|
5,630
|
10,40
|
13,69
|
14,44
|
16,92
|
21,69
|
Free Cash Flow
1 |
467,5
|
634,4
|
237,1
|
-
|
-
|
1.495
|
1.262
|
1.628
|
FCF-marge
|
8,31%
|
10,8%
|
3,07%
|
-
|
-
|
13,04%
|
9,69%
|
11,19%
|
Kasstroomconversie (ebitda)
|
45,12%
|
69,79%
|
24,68%
|
-
|
-
|
70,93%
|
52,91%
|
57,62%
|
Kasstroomconversie (nettowinst)
|
83,5%
|
134,23%
|
51,57%
|
-
|
-
|
136,51%
|
101,02%
|
102,06%
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,000
|
-
|
1,200
|
1,201
|
1,234
|
1,241
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
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 |
2.021
|
2.094
|
2.066
|
2.039
|
2.163
|
2.333
|
2.418
|
2.469
|
2.522
|
2.644
|
2.720
|
2.858
|
2.979
|
3.112
|
3.203
|
EBITDA
1 |
225
|
224,9
|
267,2
|
310,7
|
414,2
|
533,1
|
563,8
|
518,8
|
458,4
|
444,8
|
512,9
|
533,9
|
533,3
|
567,8
|
574
|
Bedrijfsresultaat (EBIT)
1 |
165
|
163,7
|
200,6
|
241,1
|
339,9
|
456,3
|
483,7
|
433,7
|
366
|
348,2
|
357,7
|
368,2
|
328,5
|
328,9
|
-
|
Operationele Marge
|
8,17%
|
7,82%
|
9,71%
|
11,82%
|
15,71%
|
19,56%
|
20%
|
17,57%
|
14,51%
|
13,17%
|
13,15%
|
12,88%
|
11,03%
|
10,57%
|
-
|
Resultaat voor belastingen (EBT)
1 |
138
|
136,6
|
173,4
|
212,3
|
306,7
|
419,2
|
444,5
|
388,8
|
317,7
|
293,8
|
355,4
|
383
|
376,8
|
408
|
400,4
|
Nettowinst (verlies)
1 |
103,1
|
108,1
|
133,7
|
160,5
|
232,3
|
319,1
|
338,9
|
285,5
|
224,3
|
217,6
|
270,6
|
285,8
|
276,5
|
296,1
|
304,7
|
Nettomarge
|
5,1%
|
5,16%
|
6,47%
|
7,87%
|
10,74%
|
13,68%
|
14,02%
|
11,57%
|
8,89%
|
8,23%
|
9,95%
|
10%
|
9,28%
|
9,51%
|
9,51%
|
WPA
2 |
1,260
|
1,320
|
1,640
|
1,970
|
2,860
|
3,950
|
4,240
|
3,650
|
2,910
|
2,850
|
3,529
|
3,710
|
3,612
|
3,925
|
4,078
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
-
|
0,3000
|
0,3000
|
-
|
0,3000
|
0,3005
|
0,3005
|
0,3005
|
0,3005
|
0,3000
|
Datum van publicatie
|
28-10-21
|
03-02-22
|
28-04-22
|
02-08-22
|
27-10-22
|
02-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
01-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.537
|
-
|
-
|
3.268
|
2.068
|
1.326
|
270
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,691
x
|
-
|
-
|
1,646
x
|
0,9813
x
|
0,5558
x
|
0,0954
x
|
Free Cash Flow
1 |
467
|
634
|
237
|
-
|
-
|
1.495
|
1.262
|
1.628
|
ROE (netto-inkomsten/eigen vermogen)
|
56%
|
40,4%
|
30,8%
|
-
|
57,7%
|
48,3%
|
49,6%
|
57,3%
|
ROA (netto-inkomsten/totale activa)
|
9,86%
|
7,62%
|
6,3%
|
-
|
12,3%
|
8,7%
|
9%
|
10,2%
|
Totale activa
1 |
5.679
|
6.202
|
7.294
|
-
|
8.653
|
12.588
|
13.881
|
15.638
|
Nettoactief per aandeel
2 |
12,80
|
16,50
|
20,90
|
-
|
26,70
|
37,50
|
43,60
|
52,10
|
Cashflow per aandeel
|
7,370
|
9,790
|
5,540
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
156
|
156
|
216
|
-
|
403
|
347
|
391
|
432
|
Capex/omzet
|
2,78%
|
2,65%
|
2,8%
|
-
|
4,01%
|
3,03%
|
3%
|
2,97%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
266,3
USD Gemiddelde koersdoel
294,9
USD Spread / Gemiddelde doel +10,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,00% | 19,89 mld. | | +10,84% | 147 mld. | | +9,00% | 137 mld. | | +21,81% | 120 mld. | | -5,94% | 36,38 mld. | | +9,29% | 25,26 mld. | | -9,42% | 21,24 mld. | | +43,36% | 17,26 mld. | | +11,73% | 16,69 mld. | | +2,08% | 16,28 mld. |
Investment Banking & Brokerage Services - Andere
|