Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
146,4
USD
|
-0,35%
|
|
+2,09%
|
+6,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.403
|
16.332
|
19.763
|
25.039
|
22.750
|
24.405
|
-
|
-
|
Bedrijfswaarde
1 |
22.403
|
16.332
|
19.763
|
25.039
|
22.750
|
24.405
|
24.405
|
24.405
|
K/w-verhouding
|
12,3
x
|
12,8
x
|
11,1
x
|
12,6
x
|
8,68
x
|
10,4
x
|
9,09
x
|
8,35
x
|
Dividendrendement
|
2,42%
|
3,46%
|
2,93%
|
3,31%
|
3,79%
|
3,62%
|
3,72%
|
3,92%
|
Marktkapitalisatie/omzet
|
3,62
x
|
2,74
x
|
3,3
x
|
3,06
x
|
2,36
x
|
2,66
x
|
2,58
x
|
2,52
x
|
Bedrijfswaarde/omzet
|
3,62
x
|
2,74
x
|
3,3
x
|
3,06
x
|
2,36
x
|
2,66
x
|
2,58
x
|
2,52
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,53
x
|
1,09
x
|
1,22
x
|
1,05
x
|
0,91
x
|
0,92
x
|
0,86
x
|
0,8
x
|
Aantal aandelen (in duizenden)
|
131.977
|
128.293
|
128.685
|
172.613
|
165.960
|
166.724
|
-
|
-
|
Referentieprijs
2 |
169,8
|
127,3
|
153,6
|
145,1
|
137,1
|
146,4
|
146,4
|
146,4
|
Datum van publicatie
|
23-01-20
|
21-01-21
|
20-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.192
|
5.955
|
5.992
|
8.179
|
9.643
|
9.178
|
9.447
|
9.698
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.789
|
2.579
|
2.445
|
3.472
|
4.457
|
3.892
|
4.079
|
4.156
|
Operationele Marge
|
45,04%
|
43,31%
|
40,81%
|
42,45%
|
46,22%
|
42,4%
|
43,17%
|
42,85%
|
Resultaat voor belastingen (EBT)
1 |
2.547
|
1.770
|
2.455
|
2.611
|
3.619
|
3.184
|
3.497
|
3.665
|
Nettowinst (verlies)
1 |
1.850
|
1.279
|
1.777
|
1.891
|
2.636
|
2.373
|
2.558
|
2.674
|
Nettomarge
|
29,87%
|
21,48%
|
29,66%
|
23,13%
|
27,34%
|
25,85%
|
27,08%
|
27,57%
|
WPA
2 |
13,75
|
9,940
|
13,80
|
11,53
|
15,79
|
14,11
|
16,11
|
17,54
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
4,100
|
4,400
|
4,500
|
4,800
|
5,200
|
5,296
|
5,448
|
5,744
|
Datum van publicatie
|
23-01-20
|
21-01-21
|
20-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
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 |
1.536
|
1.512
|
1.445
|
1.983
|
2.242
|
2.509
|
2.405
|
2.602
|
2.335
|
2.300
|
2.260
|
2.273
|
2.309
|
2.325
|
2.314
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
645,6
|
604,7
|
503,4
|
984,5
|
1.017
|
1.150
|
1.047
|
1.084
|
1.057
|
1.043
|
862
|
977,4
|
1.008
|
1.017
|
938,4
|
Operationele Marge
|
42,02%
|
39,98%
|
34,84%
|
49,65%
|
45,35%
|
45,82%
|
43,51%
|
41,65%
|
45,27%
|
45,35%
|
38,14%
|
43%
|
43,66%
|
43,75%
|
40,56%
|
Resultaat voor belastingen (EBT)
1 |
657
|
599,9
|
475,3
|
277,7
|
847,5
|
1.011
|
926,2
|
1.160
|
907
|
625
|
664
|
813,2
|
850,2
|
860,2
|
776,5
|
Nettowinst (verlies)
1 |
476
|
434,2
|
339,6
|
192,2
|
620,6
|
739,1
|
675,5
|
840,5
|
664
|
457
|
505
|
594,1
|
623,9
|
631,7
|
565
|
Nettomarge
|
30,98%
|
28,71%
|
23,5%
|
9,7%
|
27,68%
|
29,46%
|
28,08%
|
32,3%
|
28,44%
|
19,87%
|
22,35%
|
26,13%
|
27,03%
|
27,17%
|
24,42%
|
WPA
2 |
3,690
|
3,370
|
2,620
|
1,080
|
3,530
|
4,290
|
4,010
|
5,050
|
3,980
|
2,740
|
3,020
|
3,519
|
3,719
|
3,814
|
3,456
|
Dividend per aandeel
2 |
1,100
|
1,200
|
1,200
|
1,200
|
1,200
|
1,200
|
1,300
|
1,300
|
1,300
|
1,300
|
1,319
|
1,308
|
1,336
|
1,338
|
1,328
|
Datum van publicatie
|
20-10-21
|
20-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
19-01-23
|
17-04-23
|
19-07-23
|
18-10-23
|
18-01-24
|
15-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,9%
|
8,72%
|
11,5%
|
8,67%
|
11,1%
|
9,26%
|
9,92%
|
10,2%
|
ROA (netto-inkomsten/totale activa)
|
1,61%
|
1%
|
1,22%
|
1,05%
|
1,33%
|
1,14%
|
1,23%
|
1,25%
|
Totale activa
1 |
114.876
|
127.907
|
145.655
|
180.141
|
198.195
|
207.862
|
208.660
|
213.922
|
Nettoactief per aandeel
2 |
111,0
|
116,0
|
126,0
|
138,0
|
150,0
|
159,0
|
170,0
|
183,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-01-20
|
21-01-21
|
20-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
146,4
USD Gemiddelde koersdoel
161,6
USD Spread / Gemiddelde doel +10,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,78% | 24,49 mld. | | +13,75% | 555 mld. | | +12,36% | 298 mld. | | +8,64% | 251 mld. | | +21,72% | 210 mld. | | +16,11% | 173 mld. | | +6,88% | 163 mld. | | +4,42% | 154 mld. | | -11,67% | 138 mld. | | +0,10% | 138 mld. |
Banken - Andere
|